BrightAccountsProduction v1.0.0 v1.0.0 2025-01-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is that of a holding company. 29 March 2026 0 0 NI684518 2025-12-31 NI684518 2024-12-31 NI684518 2023-12-31 NI684518 2025-01-01 2025-12-31 NI684518 2024-01-01 2024-12-31 NI684518 uk-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 NI684518 uk-curr:PoundSterling 2025-01-01 2025-12-31 NI684518 uk-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 NI684518 uk-bus:FullAccounts 2025-01-01 2025-12-31 NI684518 uk-core:ShareCapital 2025-12-31 NI684518 uk-core:ShareCapital 2024-12-31 NI684518 uk-core:SharePremium 2025-12-31 NI684518 uk-core:SharePremium 2024-12-31 NI684518 uk-core:RetainedEarningsAccumulatedLosses 2025-12-31 NI684518 uk-core:RetainedEarningsAccumulatedLosses 2024-12-31 NI684518 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-12-31 NI684518 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-12-31 NI684518 uk-bus:FRS102 2025-01-01 2025-12-31 NI684518 uk-core:LandBuildings 2025-01-01 2025-12-31 NI684518 uk-core:PlantMachinery 2025-01-01 2025-12-31 NI684518 uk-core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 NI684518 uk-core:CostValuation 2025-12-31 NI684518 uk-core:CurrentFinancialInstruments 2025-12-31 NI684518 uk-core:CurrentFinancialInstruments 2024-12-31 NI684518 uk-core:CurrentFinancialInstruments 2025-12-31 NI684518 uk-core:CurrentFinancialInstruments 2024-12-31 NI684518 uk-core:WithinOneYear 2025-12-31 NI684518 uk-core:WithinOneYear 2024-12-31 NI684518 uk-core:AfterOneYear 2025-12-31 NI684518 uk-core:AfterOneYear 2024-12-31 NI684518 uk-core:AfterOneYear 2025-12-31 NI684518 uk-core:AfterOneYear 2024-12-31 NI684518 uk-core:AfterOneYear 2025-12-31 NI684518 uk-core:AfterOneYear 2024-12-31 NI684518 uk-core:WithinOneYear 2025-12-31 NI684518 uk-core:WithinOneYear 2024-12-31 NI684518 uk-core:BetweenOneTwoYears 2025-12-31 NI684518 uk-core:BetweenOneTwoYears 2024-12-31 NI684518 uk-core:BetweenTwoFiveYears 2025-12-31 NI684518 uk-core:BetweenTwoFiveYears 2024-12-31 NI684518 uk-core:MoreThanFiveYears 2025-12-31 NI684518 uk-core:MoreThanFiveYears 2024-12-31 NI684518 uk-core:EmployeeBenefits 2024-12-31 NI684518 uk-core:EmployeeBenefits 2025-01-01 2025-12-31 NI684518 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-12-31 NI684518 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-12-31 NI684518 uk-core:OtherDeferredTax 2025-12-31 NI684518 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-12-31 NI684518 uk-core:EmployeeBenefits 2025-12-31 NI684518 2025-01-01 2025-12-31 NI684518 uk-bus:Director1 2025-01-01 2025-12-31 NI684518 uk-bus:Director2 2025-01-01 2025-12-31 NI684518 uk-bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
 
Company Registration Number: NI684518
 
 
MAG NI Holdings Ltd
 
Unaudited Financial Statements
 
for the financial year ended 31 December 2025
MAG NI Holdings Ltd
Company Registration Number: NI684518
BALANCE SHEET
as at 31 December 2025

2025 2024
Notes £ £
 
Fixed Assets
Intangible assets 4 30,625 30,625
Tangible assets 5 478,283 433,180
Investments 6 754,190 754,190
───────── ─────────
Fixed Assets 1,263,098 1,217,995
───────── ─────────
 
Current Assets
Debtors 7 15,575 15,575
Cash and cash equivalents 18,254 54,864
───────── ─────────
33,829 70,439
───────── ─────────
Creditors: amounts falling due within one year 8 (45,717) (82,206)
───────── ─────────
Net Current Liabilities (11,888) (11,767)
───────── ─────────
Total Assets less Current Liabilities 1,251,210 1,206,228
 
Creditors:
amounts falling due after more than one year 9 (443,333) (328,173)
 
Provisions for liabilities 10 (756) (756)
───────── ─────────
Net Assets 807,121 877,299
═════════ ═════════
 
Capital and Reserves
Called up share capital 200 200
Share premium account 11 749,900 749,900
Retained earnings 57,021 127,199
───────── ─────────
Equity attributable to owners of the company 807,121 877,299
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Directors' Report.
           
For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Board and authorised for issue on 29 March 2026 and signed on its behalf by
           
           
________________________________     ________________________________
Mark Gamble     Aaron Gamble
Director     Director
           



MAG NI Holdings Ltd
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 December 2025

   
1. General Information
 
MAG NI Holdings Ltd is a company limited by shares incorporated and registered in Northern Ireland. The registered number of the company is NI684518. The registered office of the company is 23 Art Road, Artigarvan, Tyrone, BT82 0HA. The principal activity of the company is that of a holding company. The financial statements have been presented in Pound (£) which is also the functional currency of the company.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the financial year ended 31 December 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Consolidated accounts
The company is entitled to the exemption in Section 399 of the Companies Act 2006 from the obligation to prepare group accounts.
 
Turnover
Turnover comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax.
 
Intangible assets
Intangible assets are valued at cost less accumulated amortisation.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Land and buildings freehold - 0%
  Plant and machinery - 15% Straight line
  Fixtures, fittings and equipment - 15% Straight line
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Investments
Investments held as fixed assets are stated at cost less provision for any permanent diminution in value. Income from other investments together with any related tax credit is recognised in the Profit and Loss Account in the financial year in which it is receivable.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Borrowing costs
Borrowing costs relating to the acquisition of assets are capitalised at the appropriate rate by adding them to the cost of assets being acquired. Investment income earned on the temporary investment of specific borrowings pending their expenditure on the assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation

Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date.

 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
       
3. Employees
 
The average monthly number of employees, including directors, during the financial year was 0, (2024 - 0).
       
4. Intangible assets
     
    Total
  £ £
Cost
At 1 January 2025 30,625 30,625
  ───────── ─────────
 
At 31 December 2025 30,625 30,625
  ───────── ─────────
Net book value
At 31 December 2025 30,625 30,625
  ═════════ ═════════
At 31 December 2024 30,625 30,625
  ═════════ ═════════
           
5. Tangible assets
  Land and Plant and Fixtures, Total
  buildings machinery fittings and  
  freehold   equipment  
  £ £ £ £
Cost
At 1 January 2025 430,155 4,500 1,000 435,655
Additions 45,928 - - 45,928
  ───────── ───────── ───────── ─────────
At 31 December 2025 476,083 4,500 1,000 481,583
  ───────── ───────── ───────── ─────────
Depreciation
At 1 January 2025 - 2,025 450 2,475
Charge for the financial year - 675 150 825
  ───────── ───────── ───────── ─────────
At 31 December 2025 - 2,700 600 3,300
  ───────── ───────── ───────── ─────────
Net book value
At 31 December 2025 476,083 1,800 400 478,283
  ═════════ ═════════ ═════════ ═════════
At 31 December 2024 430,155 2,475 550 433,180
  ═════════ ═════════ ═════════ ═════════
       
6. Investments
  Group and Total
  participating  
  interests/  
  joint ventures  
Investments £ £
Cost
 
At 31 December 2025 754,190 754,190
  ───────── ─────────
Net book value
At 31 December 2025 754,190 754,190
  ═════════ ═════════
At 31 December 2024 754,190 754,190
  ═════════ ═════════
       
7. Debtors 2025 2024
  £ £
 
Trade debtors 10,200 10,200
Amounts owed by group undertakings 5,375 5,375
  ───────── ─────────
  15,575 15,575
  ═════════ ═════════
       
8. Creditors 2025 2024
Amounts falling due within one year £ £
 
Loan 36,697 14,906
Trade creditors - 7,519
Taxation 8,020 58,781
Accruals 1,000 1,000
  ───────── ─────────
  45,717 82,206
  ═════════ ═════════
       
9. Creditors 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan 291,932 201,009
Amounts owed to group undertakings 151,351 127,114
Directors' loan accounts 50 50
  ───────── ─────────
  443,333 328,173
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 8) 36,697 14,906
Repayable between one and two years 39,406 16,256
Repayable between two and five years 132,293 54,790
Repayable in five years or more 120,233 129,963
  ───────── ─────────
  328,629 215,915
  ═════════ ═════════
 
         
10. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2025 2024
  £ £ £
 
At financial year start 756 756 731
Charged to profit and loss - - 25
  ───────── ───────── ─────────
At financial year end 756 756 756
  ═════════ ═════════ ═════════
   
11. Reserves
 
Share Premium Reserve
 
The amount carried forward is the premium that arose from the issue of shares in 2022.
 
       
12. Capital commitments
 
The company had no material capital commitments at the financial year-ended 31 December 2025.
           
13. Related party transactions
The company has availed of the exemption under FRS 102 Section 1A in relation to the disclosure of transactions with group undertakings.
 
At the start of the year £50 was owed to the directors, there were no transactions during the year.   This amount is included in the creditors section of the balance sheet.
   
14. Post-Balance Sheet Events
 
There have been no significant events affecting the company since the financial year-end.