| Magic Roundabout Nurseries Ltd |
| Registered number: |
03417148 |
| Balance Sheet |
| as at 31 August 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
2,063,375 |
|
|
1,955,909 |
|
| Current assets |
| Debtors |
4 |
|
2,527,302 |
|
|
1,073,156 |
| Cash at bank and in hand |
|
|
462,691 |
|
|
1,701,898 |
|
|
|
2,989,993 |
|
|
2,775,054 |
|
| Creditors: amounts falling due within one year |
5 |
|
(1,644,319) |
|
|
(1,749,996) |
|
| Net current assets |
|
|
|
1,345,674 |
|
|
1,025,058 |
|
| Total assets less current liabilities |
|
|
|
3,409,049 |
|
|
2,980,967 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(184,324) |
|
|
(340,258) |
|
| Provisions for liabilities |
|
|
|
(50,768) |
|
|
(40,560) |
|
|
| Net assets |
|
|
|
3,173,957 |
|
|
2,600,149 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
10,000 |
|
|
10,000 |
| Profit and loss account |
|
|
|
3,163,957 |
|
|
2,590,149 |
|
| Shareholders' funds |
|
|
|
3,173,957 |
|
|
2,600,149 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Mr F Najabat |
| Director |
| Approved by the board on 22 April 2026 |
|
| Magic Roundabout Nurseries Ltd |
| Notes to the Accounts |
| for the year ended 31 August 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts. Turnover represents the value of childcare services provided. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Freehold buildings |
over 50 years |
|
Leasehold land and buildings |
over 50 years |
|
Plant and machinery, tools and equipment |
25% reducing balance |
|
Motor vehicle |
over 4 years |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Foreign currency translation |
|
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
154 |
|
137 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 September 2024 |
3,175,922 |
|
931,952 |
|
20,551 |
|
4,128,425 |
|
Additions |
68,137 |
|
189,903 |
|
9,100 |
|
267,140 |
|
At 31 August 2025 |
3,244,059 |
|
1,121,855 |
|
29,651 |
|
4,395,565 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 September 2024 |
1,398,836 |
|
753,211 |
|
20,469 |
|
2,172,516 |
|
Charge for the year |
64,883 |
|
92,495 |
|
2,296 |
|
159,674 |
|
At 31 August 2025 |
1,463,719 |
|
845,706 |
|
22,765 |
|
2,332,190 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 August 2025 |
1,780,340 |
|
276,149 |
|
6,886 |
|
2,063,375 |
|
At 31 August 2024 |
1,777,086 |
|
178,741 |
|
82 |
|
1,955,909 |
|
|
| 4 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
4,817 |
|
6,109 |
|
Other debtors |
2,522,485 |
|
1,067,047 |
|
|
|
|
|
|
2,527,302 |
|
1,073,156 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans and overdrafts |
185,368 |
|
185,368 |
|
Trade creditors |
145,116 |
|
133,423 |
|
Taxation and social security costs |
208,843 |
|
328,172 |
|
Other creditors |
1,104,992 |
|
1,103,033 |
|
|
|
|
|
|
1,644,319 |
|
1,749,996 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
184,324 |
|
340,258 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Loans |
2025 |
|
2024 |
| £ |
£ |
|
Creditors include: |
|
|
Secured bank loans |
369,692 |
|
525,626 |
|
|
|
|
|
|
|
|
|
|
The bank loans are secured against company's Land and Buildings and Plant and Machinery and repayable by year 2027. |
|
|
| 8 |
Pension commitments |
|
|
The company has entered into agreement to provide Group Personal Pension scheme to all the employees. The pension is calculated as a percentage of the basic salary of employees and funded by both, the employer and employee. |
|
|
| 9 |
Related party transactions |
|
|
Included in other debtors is an amount due from MRNP Limited, a company under common control, £2,333,048 (2024:£922,561).
Inlcuded in other creditors less than one year is an amount due to MRN Resourcing Limited, a company under common control, £14,492 (2024:£6,975). |
|
|
| 10 |
Controlling party |
|
|
The company is controlled by Mr F Najabat, the managing director and sole shareholder. |
|
|
| 11 |
Other information |
|
|
Magic Roundabout Nurseries Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
MRN House |
|
Binfield Road |
|
London |
|
SW4 6TB |