Company registration number 06830840 (England and Wales)
MAZE RATTAN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
MAZE RATTAN LIMITED
COMPANY INFORMATION
Directors
Mrs F I Babington
Mr E P Babington
Secretary
Mrs F I Babington
Company number
06830840
Registered office
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
Auditor
TAG Berry Audit Limited
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
Business address
Unit 1
Boundary Road
Haverhill
Suffolk
CB9 7YH
MAZE RATTAN LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 25
MAZE RATTAN LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Fair Review of the Business

The results for the year show a pre tax profit of £1,736,268 (2024: loss of £380,094 ) and turnover of £19,767,562 (2024: £19,971,971 ).

 

The company has had a steady year with turnover remaining consistent. Trade sales have fallen, however the retail sales have increased. Retail sales have increased from £12,637,920 in 2024 to £15,015,499 in 2025 (an increase of 18%) and trade sales have fallen from to £6,575,097 in 2024 to £4,135,641 in 2025 (a drop of 37%).

 

The gross profit margin achieved in 2025 was 35%,compared to 27% in 2024.

 

Gross profit margins have increased as a result of reduced shipping costs and the strengthening of the pound against the dollar, as well as being able to sell stock at higher prices for retail customers than trade customers.

 

Looking ahead, with the introduction of some exciting new products, stock lines now significantly streamlined and overheads reduced due to the reduction in warehouse space, directors are optimistic for a strong result in 2026.

Principal risks and uncertainties

The principal risks and uncertainties include;

 

 

In order to counterbalance some of the above risks and uncertainties, the company plans to further develop and increase its trade customer base in 2026 in order to remain diversified in the marketplace.

 

 

Key performance indicators

The directors consider the key performance indicators to be turnover, stock turnover, wages costs and gross margins.

On behalf of the board

Mrs F I Babington
Director
30 June 2026
MAZE RATTAN LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company is the wholesale garden furniture and accessories to trade and retail customers.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £493,750 (2024; £436,307). The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs F I Babington
Mr E P Babington
Auditor

In accordance with the company's articles, a resolution proposing that TAG Berry Audit Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mrs F I Babington
Director
30 June 2026
MAZE RATTAN LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED
- 4 -
Opinion

We have audited the financial statements of Maze Rattan Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 6 -

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

 

The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error;

To obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error, and to respond appropriately to those risks. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations our procedures included the following:

 

 

 

 

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Mr Mark Woods BSc (Hons) BFP FCA (Senior Statutory Auditor)
For and on behalf of TAG Berry Audit Limited, Statutory Auditor
Chartered Accountants
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
30 June 2026
MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 7 -
MAZE RATTAN LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
19,767,562
19,971,971
Cost of sales
(12,724,032)
(14,499,296)
Gross profit
7,043,530
5,472,675
Administrative expenses
(5,295,753)
(5,850,077)
Other operating income
15,208
37,939
Operating profit/(loss)
4
1,762,985
(339,463)
Interest payable and similar expenses
8
(26,717)
(40,631)
Profit/(loss) before taxation
1,736,268
(380,094)
Tax on profit/(loss)
9
(448,750)
143,606
Profit/(loss) for the financial year
1,287,518
(236,488)

There were no other items of comprehensive income for the current or prior year other than those included in the statement of comprehensive income above.

MAZE RATTAN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
248,462
355,257
Current assets
Stocks
12
4,485,538
3,427,687
Debtors
13
12,543,645
12,686,399
Cash at bank and in hand
2,757,870
1,945,038
19,787,053
18,059,124
Creditors: amounts falling due within one year
14
(3,640,918)
(2,775,194)
Net current assets
16,146,135
15,283,930
Total assets less current liabilities
16,394,597
15,639,187
Creditors: amounts falling due after more than one year
15
-
0
(17,358)
Provisions for liabilities
Deferred tax liability
17
55,000
76,000
(55,000)
(76,000)
Net assets
16,339,597
15,545,829
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
16,339,497
15,545,729
Total equity
16,339,597
15,545,829

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 30 June 2026 and are signed on its behalf by:
Mrs F I Babington
Director
Company registration number 06830840 (England and Wales)
MAZE RATTAN LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
100
16,218,524
16,218,624
Year ended 31 December 2024:
Loss and total comprehensive income
-
(236,488)
(236,488)
Dividends
10
-
(436,307)
(436,307)
Balance at 31 December 2024
100
15,545,729
15,545,829
Year ended 31 December 2025:
Profit and total comprehensive income
-
1,287,518
1,287,518
Dividends
10
-
(493,750)
(493,750)
Balance at 31 December 2025
100
16,339,497
16,339,597
MAZE RATTAN LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
1,586,113
1,736,223
Interest paid
(26,717)
(40,631)
Income taxes paid
(74,826)
(366,395)
Net cash inflow from operating activities
1,484,570
1,329,197
Investing activities
Purchase of tangible fixed assets
(13,643)
(35,028)
Proceeds from disposal of tangible fixed assets
2,000
12,000
Repayment of loans
(57,025)
(43,805)
Net cash used in investing activities
(68,668)
(66,833)
Financing activities
Payment of finance leases obligations
(109,883)
(147,509)
Dividends paid
(493,750)
(436,307)
Net cash used in financing activities
(603,633)
(583,816)
Net increase in cash and cash equivalents
812,269
678,548
Cash and cash equivalents at beginning of year
1,943,839
1,265,291
Cash and cash equivalents at end of year
2,756,108
1,943,839
Relating to:
Cash at bank and in hand
2,757,870
1,945,038
Bank overdrafts included in creditors payable within one year
(1,762)
(1,199)
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information

Maze Rattan Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bowden House, 36 Northampton Road, Market Harborough, Leicestershire, LE16 9HE.

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.

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
Going concern

The directors have examined the actual trading results of the company to the date of approval of these financial statements along with the cash flows generated and have considered the future prospects within the current uncertain economic environment alongside current cash reserves. As a result, they have reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and for this reason, the going concern basis continues to be adopted in preparing the financial statements.

1.3
Turnover

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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:

Fixtures, fittings & equipment
25% reducing balance basis
Motor vehicles
25% reducing balance basis

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
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
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.

 

 

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.

1.7
Cash at bank and in hand

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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

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.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.9
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.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
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.

1.10
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

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

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

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.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Trade sales - furniture and accessories
4,135,641
6,575,097
Retail sales - furniture and accessories
15,015,499
12,637,920
Distribution income
246,633
324,575
Commercial sales - furniture and accessories
355,692
421,827
Other income
14,097
12,552
19,767,562
19,971,971
2025
2024
£
£
Turnover analysed by geographical market
Great Britain
19,683,128
19,027,084
Europe
84,434
944,887
19,767,562
19,971,971
4
Operating profit/(loss)
2025
2024
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange gains
(192,503)
(13,309)
Fees payable to the company's auditor for the audit of the company's financial statements
18,440
18,000
Depreciation of tangible fixed assets
97,064
112,332
Loss on disposal of tangible fixed assets
21,374
7,201
Operating lease charges
50,495
49,096
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
18,440
18,000
6
Employees

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

2025
2024
Number
Number
Directors
2
2
Admin and Sales
23
27
Warehouse
15
17
40
46

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,478,350
1,493,398
Social security costs
161,524
144,605
Pension costs
26,179
30,475
1,666,053
1,668,478
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
25,140
25,140
8
Interest payable and similar expenses
2025
2024
£
£
Other finance costs
Interest on finance leases and hire purchase contracts
4,549
9,318
Other interest
22,168
31,313
26,717
40,631
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
469,750
(61,632)
Adjustments in respect of prior periods
-
0
(47,974)
Total current tax
469,750
(109,606)
Deferred tax
Origination and reversal of timing differences
(21,000)
(34,000)
Total tax charge/(credit)
448,750
(143,606)

The actual charge/(credit) for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit/(loss) before taxation
1,736,268
(380,094)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
434,067
(95,024)
Tax effect of expenses that are not deductible in determining taxable profit
9,435
5,607
Capital allowances in excess of depreciation
26,248
(20,189)
Deferred tax adjustments
(21,000)
(34,000)
Taxation charge/(credit) for the year
448,750
(143,606)
10
Dividends
2025
2024
£
£
Final paid
493,750
436,307
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
11
Tangible fixed assets
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
Cost
At 1 January 2025
516,583
700,996
1,217,579
Additions
13,643
-
0
13,643
Disposals
-
0
(98,480)
(98,480)
At 31 December 2025
530,226
602,516
1,132,742
Depreciation and impairment
At 1 January 2025
400,735
461,587
862,322
Depreciation charged in the year
39,733
57,331
97,064
Eliminated in respect of disposals
-
0
(75,106)
(75,106)
At 31 December 2025
440,468
443,812
884,280
Carrying amount
At 31 December 2025
89,758
158,704
248,462
At 31 December 2024
115,848
239,409
355,257

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2025
2024
£
£
Plant and machinery
14,077
18,769
Motor vehicles
99,405
179,811
113,482
198,580
12
Stocks
2025
2024
£
£
Finished goods and goods for resale
4,485,538
3,427,687
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
499,059
296,503
Corporation tax recoverable
1,278,186
1,258,941
Amounts owed by group undertakings
4,952,196
4,952,196
Other debtors
5,661,400
6,015,297
Prepayments and accrued income
152,804
163,462
12,543,645
12,686,399
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
1,762
1,199
Obligations under finance leases
16
15,446
107,971
Trade creditors
2,787,069
2,071,070
Corporation tax
143,171
(270,998)
Other taxation and social security
34,670
32,549
Other creditors
145,476
50,170
Accruals and deferred income
513,324
783,233
3,640,918
2,775,194

The obligations under finance leases are secured against the assets to which they relate.

15
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
16
-
0
17,358

The obligations under finance leases are secured against the assets to which they relate.

16
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
15,446
107,971
After more than one year
-
0
17,358
15,446
125,329
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
16
Finance lease obligations
(Continued)
- 22 -
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
15,446
107,971
In two to five years
-
0
17,358
15,446
125,329

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
ACAs
55,000
76,000
2025
Movements in the year:
£
Liability at 1 January 2025
76,000
Credit to profit or loss
(21,000)
Liability at 31 December 2025
55,000

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Excess of capital allowances over depreciation equals £55,000.

 

18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
26,179
30,475

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
20
Financial commitments, guarantees and contingent liabilities

The company has granted a fixed and floating charge over all of its assets as security against a loan taken out by Accuman Agencies Limited. At the year end, the balance remaining on the loan was £1,192,977. (2024: £1,260,453).

 

21
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, which fall due as follows:

2025
2024
£
£
Within 1 year
365,728
359,968
Years 2-5
869,668
1,225,796
1,235,396
1,585,764
22
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
102,763
-
23
Related party transactions
Transactions with related parties
2025
2024
Amounts due to related parties
£
£
Other related parties
98,750
-
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
23
Related party transactions
(Continued)
- 24 -

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
4,952,196
4,952,196
Other related parties
1,640,243
2,002,663

There has been no movement in the loan advanced to Maze Living Limited. The amount outstanding at the year end remains at £4,952,196.

 

A loan taken out by Accuman Agencies Limited for £1,425,000 in 2022 has been secured by Maze Rattan Limited.

As per Note 20 - £1,192,977 is still outstanding at the year end.

 

A loan granted to PSG SIPP Trustees Limited during 2024 for £730,000 with an interest rate of 5% has been repaid during the year.

 

At the reporting date, amounts due from Vulotti totalled £135,883. A provision for doubtful debts of £75,001 has been recognised against this balance.

 

 

There is no interest charged or payable on any of the other group or connected company balances. All amounts are repayable on demand.

 

24
Directors' transactions

Interest free loans have been granted by the company to its directors as follows:

Loans
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr E P Babington -
-
2,027,051
44,498
2,071,549
Mrs F I Babington -
-
1,840,000
12,527
1,852,527
3,867,051
57,025
3,924,076
25
Ultimate controlling party

On 31 May 2020, Maze Living Limited purchased 50% of the share capital of the company, making it the joint ultimate controlling party. (Company number 12351470, registered in England & Wales). The remaining 50% of the shares are held equally by Francoise and Edward Babington.

MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
26
Cash generated from operations
2025
2024
£
£
Profit/(loss) after taxation
1,287,518
(236,488)
Adjustments for:
Taxation charged/(credited)
448,750
(143,606)
Finance costs
26,717
40,631
Loss on disposal of tangible fixed assets
21,374
7,201
Depreciation and impairment of tangible fixed assets
97,064
112,332
Movements in working capital:
(Increase)/decrease in stocks
(1,057,851)
3,086,682
Decrease/(increase) in debtors
219,024
(485,544)
Increase/(decrease) in creditors
543,517
(644,985)
Cash generated from operations
1,586,113
1,736,223
27
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,945,038
812,832
2,757,870
Bank overdrafts
(1,199)
(563)
(1,762)
1,943,839
812,269
2,756,108
Lease liabilities
(125,329)
109,883
(15,446)
1,818,510
922,152
2,740,662
28
Auditor's liability limitation agreement

The company signed on 18 March 2025, an engagement letter with the Auditor, agreeing that the total aggregate liability to the company, of whatever nature, whether in contract, tort or otherwise, of the Auditor for any losses whatsoever and howsoever caused arising from or in any way connected with this engagement shall not exceed £100,000. 

 

 

 

 

MAZE RATTAN LIMITED
DETAILED ACCOUNTS
FOR THE YEAR ENDED 31 DECEMBER 2025
THE FOLLOWING PAGES
DO NOT FORM PART OF THE STATUTORY ACCOUNTS
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr E P BabingtonMr E P BabingtonMrs F I Babington068308402025-01-012025-12-3106830840bus:CompanySecretaryDirector12025-01-012025-12-3106830840bus:Director12025-01-012025-12-3106830840bus:CompanySecretary12025-01-012025-12-3106830840bus:Director22025-01-012025-12-3106830840bus:RegisteredOffice2025-01-012025-12-31068308402025-12-31068308402024-01-012024-12-3106830840core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106830840core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31068308402024-12-3106830840core:FurnitureFittings2025-12-3106830840core:MotorVehicles2025-12-3106830840core:FurnitureFittings2024-12-3106830840core:MotorVehicles2024-12-3106830840core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3106830840core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106830840core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3106830840core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106830840core:ShareCapital2025-12-3106830840core:ShareCapital2024-12-3106830840core:RetainedEarningsAccumulatedLosses2025-12-3106830840core:RetainedEarningsAccumulatedLosses2024-12-3106830840core:ShareCapital2023-12-3106830840core:RetainedEarningsAccumulatedLosses2023-12-3106830840core:ShareCapitalOrdinaryShareClass12025-12-3106830840core:ShareCapitalOrdinaryShareClass12024-12-31068308402024-12-31068308402023-12-3106830840core:WithinOneYear2025-12-3106830840core:WithinOneYear2024-12-3106830840core:FurnitureFittings2025-01-012025-12-3106830840core:MotorVehicles2025-01-012025-12-310683084012025-01-012025-12-310683084012024-01-012024-12-3106830840core:UKTax2025-01-012025-12-3106830840core:UKTax2024-01-012024-12-3106830840core:FurnitureFittings2024-12-3106830840core:MotorVehicles2024-12-3106830840core:PlantMachinery2025-12-3106830840core:PlantMachinery2024-12-3106830840core:CurrentFinancialInstruments2025-12-3106830840core:CurrentFinancialInstruments2024-12-3106830840core:BetweenTwoFiveYears2025-12-3106830840core:BetweenTwoFiveYears2024-12-3106830840bus:OrdinaryShareClass12025-01-012025-12-3106830840bus:OrdinaryShareClass12025-12-3106830840bus:OrdinaryShareClass12024-12-3106830840bus:PrivateLimitedCompanyLtd2025-01-012025-12-3106830840bus:FRS1022025-01-012025-12-3106830840bus:Audited2025-01-012025-12-3106830840bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP