Company registration number 02184183 (England and Wales)
M.E.D.A INTL LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 27 FEBRUARY 2026
PAGES FOR FILING WITH REGISTRAR
M.E.D.A INTL LIMITED
COMPANY INFORMATION
Directors
M Taylor
J Baines
A Cartlidge
Company number
02184183
Registered office
4 Glasshouse Studios
Fryern Court Road
Fordingbridge
UK
SP6 1QX
Accountants
Xeinadin
First Floor Secure House
Lulworth Close
Chandler's Ford
Eastleigh
Hampshire
England
SO53 3TL
M.E.D.A INTL LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Profit and loss account
3
Statement of comprehensive income
4
Balance sheet
5
Notes to the financial statements
6 - 12
M.E.D.A INTL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 1 -
The directors present their report and the financial statements for the period from 28 February 2025 to 27 February 2026.
Principal activities
The principal activity of the company is Specialised Design Activities
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M Taylor
J Baines
A Cartlidge
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the board
M Taylor
Director
26 May 2026
M.E.D.A INTL LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF M.E.D.A INTL LIMITED FOR THE YEAR ENDED 27 FEBRUARY 2026
- 2 -
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of M.E.D.A Intl Limited for the year ended 27 February 2026 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.
This report is made solely to the board of directors of M.E.D.A Intl Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of M.E.D.A Intl Limited and state those matters that we have agreed to state to the board of directors of M.E.D.A Intl Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than M.E.D.A Intl Limited and its board of directors as a body, for our work or for this report.
It is your duty to ensure that M.E.D.A Intl Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of M.E.D.A Intl Limited. You consider that M.E.D.A Intl Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of M.E.D.A Intl Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Xeinadin
First Floor Secure House
Lulworth Close
Chandler's Ford
Eastleigh
Hampshire
SO53 3TL
England
26 May 2026
M.E.D.A INTL LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 3 -
2026
2025
Notes
£
£
Turnover
1,514,498
1,161,673
Cost of sales
(188,881)
(71,660)
Gross profit
1,325,617
1,090,013
Administrative expenses
(1,010,085)
(1,307,105)
Operating profit/(loss)
315,532
(217,092)
Interest payable and similar expenses
(79,289)
(51,518)
Profit/(loss) before taxation
236,243
(268,610)
Tax on profit/(loss)
(62,782)
Profit/(loss) for the financial year
173,461
(268,610)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The company has no recognised gains or losses for the period other than the results above
M.E.D.A INTL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 4 -
2026
2025
£
£
Profit/(loss) for the year
173,461
(268,610)
Other comprehensive income
-
-
Total comprehensive income for the year
173,461
(268,610)
M.E.D.A INTL LIMITED
BALANCE SHEET
AS AT 27 FEBRUARY 2026
27 February 2026
- 5 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
6
22,598
23,653
Current assets
Stocks
7
20,000
6,000
Debtors
8
1,260,788
896,183
Cash at bank and in hand
272
521
1,281,060
902,704
Creditors: amounts falling due within one year
9
(777,902)
(456,472)
Net current assets
503,158
446,232
Total assets less current liabilities
525,756
469,885
Creditors: amounts falling due after more than one year
10
(148,127)
(162,217)
Net assets
377,629
307,668
Capital and reserves
Called up share capital
12
225,000
225,000
Share premium account
28,150
28,150
Profit and loss reserves
124,479
54,518
Total equity
377,629
307,668
For the financial year ended 27 February 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 26 May 2026 and are signed on its behalf by:
M Taylor
Director
Company registration number 02184183 (England and Wales)
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 6 -
1
Accounting policies
Company information
M.E.D.A Intl Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4 Glasshouse Studios, Fryern Court Road, Fordingbridge, UK, SP6 1QX.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Business combinations
Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired,plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.
1.3
Going concern
The financial statements have been prepared on a going concern basis.
1.4
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
1
Accounting policies
(Continued)
- 7 -
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10% straight line.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Fixtures and fittings
33% straight line
Computers
33% straight line
Motor vehicles
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
Cost is determined using the first-in, first-out (FIFO) method.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
1
Accounting policies
(Continued)
- 8 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
1.12
Retirement benefits
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
1.13
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
1
Accounting policies
(Continued)
- 9 -
1.14
Foreign exchange
Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
1.15
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
1.16
Investments in subsidiary, associates and jointly controlled entities are included at fair value. The share of profit or loss from the Locks Hill LLP for its accounting period ending within the accounting period of the company is included in the accounts of that period of the company as a value adjustment.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Total
16
21
3
Directors' remuneration
2026
2025
£
£
Remuneration paid to directors
24,000
24,000
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 10 -
4
Dividends
2026
2025
2026
2025
Per share
Per share
Total
Total
£
£
£
£
B Ordinary Share
Interim paid
0.51
0.51
34,650
34,650
C Ordinary Share
Interim paid
0.59
0.59
34,425
34,425
D Ordinary Share
Interim paid
0.59
0.59
34,425
34,425
Total dividends
Interim paid
103,500
103,500
5
Intangible fixed assets
Goodwill
£
Cost
At 28 February 2025 and 27 February 2026
192,436
Amortisation and impairment
At 28 February 2025 and 27 February 2026
192,436
Carrying amount
At 27 February 2026
At 27 February 2025
6
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 28 February 2025
17,676
85,345
164,359
267,380
Additions
27,115
27,115
Disposals
(21,995)
(43,500)
(65,495)
At 27 February 2026
17,676
90,465
120,859
229,000
Depreciation and impairment
At 28 February 2025
17,480
78,167
148,080
243,727
Depreciation charged in the year
196
11,695
16,279
28,170
Eliminated in respect of disposals
(21,995)
(43,500)
(65,495)
At 27 February 2026
17,676
67,867
120,859
206,402
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
6
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
(Continued)
- 11 -
Carrying amount
At 27 February 2026
22,598
22,598
At 27 February 2025
196
7,178
16,279
23,653
7
Stocks
2026
2025
£
£
Stocks
20,000
6,000
8
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
368,122
33,772
Other debtors
871,024
836,602
Prepayments and accrued income
21,642
25,809
1,260,788
896,183
9
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans and overdrafts
345,530
122,719
Trade creditors
57,782
93,463
Taxation and social security
302,195
194,397
Other creditors
72,395
45,893
777,902
456,472
10
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans and overdrafts
148,127
162,217
M.E.D.A INTL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 FEBRUARY 2026
- 12 -
11
Loans and overdrafts
2026
2025
£
£
Bank loans
227,572
234,145
Bank overdrafts
266,085
50,791
493,657
284,936
Payable within one year
345,530
122,719
Payable after one year
148,127
162,217
12
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary Share of £1 each
11,250
11,250
11,250
11,250
B Ordinary Share of £1 each
78,750
78,750
78,750
78,750
C Ordinary Share of £1 each
67,500
67,500
67,500
67,500
D Ordinary Share of £1 each
67,500
67,500
67,500
67,500
225,000
225,000
225,000
225,000
2026-02-272025-02-28falsefalsefalse26 May 2026CCH SoftwareCCH Accounts Production 2026.100M TaylorJ BainesA Cartlidge021841832025-02-282026-02-2702184183bus:Director12025-02-282026-02-2702184183bus:Director22025-02-282026-02-2702184183bus:Director32025-02-282026-02-2702184183bus:RegisteredOffice2025-02-282026-02-27021841832026-02-27021841832024-02-282025-02-27021841832025-02-2702184183core:FurnitureFittings2026-02-2702184183core:ComputerEquipment2026-02-2702184183core:MotorVehicles2026-02-2702184183core:FurnitureFittings2025-02-2702184183core:ComputerEquipment2025-02-2702184183core:MotorVehicles2025-02-2702184183core:CurrentInventories2026-02-2702184183core:CurrentInventories2025-02-2702184183core:WithinOneYear2026-02-2702184183core:WithinOneYear2025-02-2702184183core:AfterOneYear2026-02-2702184183core:AfterOneYear2025-02-2702184183core:CurrentFinancialInstruments2026-02-2702184183core:CurrentFinancialInstruments2025-02-2702184183core:ShareCapital2026-02-2702184183core:ShareCapital2025-02-2702184183core:SharePremium2026-02-2702184183core:SharePremium2025-02-2702184183core:RetainedEarningsAccumulatedLosses2026-02-2702184183core:RetainedEarningsAccumulatedLosses2025-02-2702184183core:ShareCapitalOrdinaryShareClass12026-02-2702184183core:ShareCapitalOrdinaryShareClass12025-02-2702184183core:ShareCapitalOrdinaryShareClass22026-02-2702184183core:ShareCapitalOrdinaryShareClass22025-02-2702184183core:ShareCapitalOrdinaryShareClass32026-02-2702184183core:ShareCapitalOrdinaryShareClass32025-02-2702184183core:ShareCapitalOrdinaryShareClass42026-02-2702184183core:ShareCapitalOrdinaryShareClass42025-02-2702184183core:ShareCapitalOrdinaryShares2026-02-2702184183core:ShareCapitalOrdinaryShares2025-02-2702184183core:Goodwill2025-02-282026-02-2702184183core:FurnitureFittings2025-02-282026-02-2702184183core:ComputerEquipment2025-02-282026-02-2702184183core:MotorVehicles2025-02-282026-02-2702184183bus:OrdinaryShareClass22025-02-282026-02-2702184183bus:OrdinaryShareClass22024-02-282025-02-2702184183bus:OrdinaryShareClass32025-02-282026-02-2702184183bus:OrdinaryShareClass32024-02-282025-02-2702184183bus:OrdinaryShareClass42025-02-282026-02-2702184183bus:OrdinaryShareClass42024-02-282025-02-2702184183core:NetGoodwill2025-02-2702184183core:NetGoodwill2026-02-2702184183core:NetGoodwill2025-02-2702184183core:FurnitureFittings2025-02-2702184183core:ComputerEquipment2025-02-2702184183core:MotorVehicles2025-02-27021841832025-02-2702184183core:Non-currentFinancialInstruments2026-02-2702184183core:Non-currentFinancialInstruments2025-02-2702184183core:CurrentFinancialInstrumentscore:WithinOneYear2026-02-2702184183core:CurrentFinancialInstrumentscore:WithinOneYear2025-02-2702184183core:Non-currentFinancialInstrumentscore:AfterOneYear2026-02-2702184183core:Non-currentFinancialInstrumentscore:AfterOneYear2025-02-2702184183bus:OrdinaryShareClass12025-02-282026-02-2702184183bus:OrdinaryShareClass12026-02-2702184183bus:OrdinaryShareClass12025-02-2702184183bus:OrdinaryShareClass22026-02-2702184183bus:OrdinaryShareClass22025-02-2702184183bus:OrdinaryShareClass32026-02-2702184183bus:OrdinaryShareClass32025-02-2702184183bus:OrdinaryShareClass42026-02-2702184183bus:OrdinaryShareClass42025-02-2702184183bus:AllOrdinaryShares2026-02-2702184183bus:AllOrdinaryShares2025-02-2702184183bus:PrivateLimitedCompanyLtd2025-02-282026-02-2702184183bus:SmallCompaniesRegimeForAccounts2025-02-282026-02-2702184183bus:FRS1022025-02-282026-02-2702184183bus:AuditExemptWithAccountantsReport2025-02-282026-02-2702184183bus:FullAccounts2025-02-282026-02-27xbrli:purexbrli:sharesiso4217:GBP