Company registration number 13511100 (England and Wales)
MAC GROUP TRADE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
MAC GROUP TRADE LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
MAC GROUP TRADE LTD
BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 1 -
31 May 2025
31 August 2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
225,000
349,740
Tangible assets
4
92,842
98,998
317,842
448,738
Current assets
Stocks
480,000
852,328
Debtors
5
126,681
246,713
Cash at bank and in hand
2,010
142,087
608,691
1,241,128
Creditors: amounts falling due within one year
6
(1,313,272)
(659,594)
Net current (liabilities)/assets
(704,581)
581,534
Total assets less current liabilities
(386,739)
1,030,272
Creditors: amounts falling due after more than one year
7
(98,095)
(873,461)
Provisions for liabilities
-
0
(60,237)
Net (liabilities)/assets
(484,834)
96,574
Capital and reserves
Called up share capital
100
100
Share premium account
5,970
5,970
Revaluation reserve
45,126
48,785
Profit and loss reserves
(536,030)
41,719
Total equity
(484,834)
96,574
MAC GROUP TRADE LTD
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2025
31 May 2025
- 2 -

For the financial period ended 31 May 2025 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 period 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 directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 27 May 2026 and are signed on its behalf by:
Mr M S Williams
Director
Company registration number 13511100 (England and Wales)
MAC GROUP TRADE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MAY 2025
- 3 -
1
Accounting policies
Company information

Mac Group Trade Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 30 Wall Lane, Nantwich, Cheshire, CW5 5LS.

1.1
Accounting convention

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. The principal accounting policies adopted are set out below.

1.2
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Website, inventory system and branding
on 10% straight line
1.4
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:

Plant and equipment
on 10% reducing balance
Fixtures and fittings
on 10% reducing balance
Computers
on 10% reducing balance
MAC GROUP TRADE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -

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.

1.5
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.

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.

1.6
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.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases

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.

MAC GROUP TRADE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2025
2024
Number
Number
Total
11
8
3
Intangible fixed assets
Website, inventory system and branding
£
Cost
At 1 September 2024 and 31 May 2025
388,600
Amortisation and impairment
At 1 September 2024
38,860
Amortisation charged for the period
29,145
Impairment losses
95,595
At 31 May 2025
163,600
Carrying amount
At 31 May 2025
225,000
At 31 August 2024
349,740
MAC GROUP TRADE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2025
- 6 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 September 2024
7,061
73,992
27,908
108,961
Additions
577
-
0
728
1,305
At 31 May 2025
7,638
73,992
28,636
110,266
Depreciation and impairment
At 1 September 2024
841
7,321
1,801
9,963
Depreciation charged in the period
485
5,000
1,976
7,461
At 31 May 2025
1,326
12,321
3,777
17,424
Carrying amount
At 31 May 2025
6,312
61,671
24,859
92,842
At 31 August 2024
6,220
66,671
26,107
98,998
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,013
18,674
Amounts owed by group undertakings
103,900
214,553
Other debtors
21,768
13,486
126,681
246,713
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
379,568
258,379
Trade creditors
261,378
115,369
Amounts owed to group undertakings and undertakings in which the company has a participating interest
540,101
38,751
Taxation and social security
10,848
177,658
Other creditors
121,377
69,437
1,313,272
659,594
MAC GROUP TRADE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2025
- 7 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
98,095
95,776
Amounts owed to group undertakings
-
0
500,000
Other creditors
-
0
277,685
98,095
873,461
8
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
17,833
41,284
9
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
M Williams
-
-
154
154
R Cusack
-
-
7,004
7,004
W Bishop
-
-
3,000
3,000
-
10,158
10,158

The above advance was interest free, had no fixed repayment date and was unsecured.

2025-05-312024-09-01falsefalsefalse27 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityS E SmithMr Mark Stephen WilliamsMr Russell L T CusackMr William Bishop135111002024-09-012025-05-31135111002025-05-31135111002024-08-3113511100core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-05-3113511100core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3113511100core:PlantMachinery2025-05-3113511100core:FurnitureFittings2025-05-3113511100core:ComputerEquipment2025-05-3113511100core:PlantMachinery2024-08-3113511100core:FurnitureFittings2024-08-3113511100core:ComputerEquipment2024-08-3113511100core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3113511100core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3113511100core:WithinOneYear2025-05-3113511100core:WithinOneYear2024-08-3113511100core:AfterOneYear2025-05-3113511100core:AfterOneYear2024-08-3113511100core:CurrentFinancialInstruments2025-05-3113511100core:CurrentFinancialInstruments2024-08-3113511100core:Non-currentFinancialInstruments2025-05-3113511100core:Non-currentFinancialInstruments2024-08-3113511100core:ShareCapital2025-05-3113511100core:ShareCapital2024-08-3113511100core:SharePremium2025-05-3113511100core:SharePremium2024-08-3113511100core:RevaluationReserve2025-05-3113511100core:RevaluationReserve2024-08-3113511100core:RetainedEarningsAccumulatedLosses2025-05-3113511100core:RetainedEarningsAccumulatedLosses2024-08-3113511100bus:Director22024-09-012025-05-3113511100core:IntangibleAssetsOtherThanGoodwill2024-09-012025-05-3113511100core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-05-3113511100core:PlantMachinery2024-09-012025-05-3113511100core:FurnitureFittings2024-09-012025-05-3113511100core:ComputerEquipment2024-09-012025-05-31135111002023-07-012024-08-3113511100core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3113511100core:PlantMachinery2024-08-3113511100core:FurnitureFittings2024-08-3113511100core:ComputerEquipment2024-08-31135111002024-08-3113511100bus:PrivateLimitedCompanyLtd2024-09-012025-05-3113511100bus:FRS1022024-09-012025-05-3113511100bus:AuditExemptWithAccountantsReport2024-09-012025-05-3113511100bus:Director12024-09-012025-05-3113511100bus:Director32024-09-012025-05-3113511100bus:Director42024-09-012025-05-3113511100bus:SmallCompaniesRegimeForAccounts2024-09-012025-05-3113511100bus:FullAccounts2024-09-012025-05-31xbrli:purexbrli:sharesiso4217:GBP