Mud Dock Limited 02856367 false 2024-11-01 2025-10-31 2025-10-31 The principal activity of the company is retail of bicycles and accessories and the provision of cafe facilities for customers Digita Accounts Production Advanced 6.30.9574.0 true 02856367 2024-11-01 2025-10-31 02856367 2025-10-31 02856367 core:RetainedEarningsAccumulatedLosses 2025-10-31 02856367 core:ShareCapital 2025-10-31 02856367 core:SharePremium 2025-10-31 02856367 core:FinanceLeases core:CurrentFinancialInstruments 2025-10-31 02856367 core:CurrentFinancialInstruments 2025-10-31 02856367 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 02856367 core:Non-currentFinancialInstruments 2025-10-31 02856367 core:Non-currentFinancialInstruments core:AfterOneYear 2025-10-31 02856367 core:PatentsTrademarksLicencesConcessionsSimilar 2025-10-31 02856367 core:BetweenTwoFiveYears 2025-10-31 02856367 core:MoreThanFiveYears 2025-10-31 02856367 core:WithinOneYear 2025-10-31 02856367 core:FurnitureFittings 2025-10-31 02856367 core:LandBuildings core:ShortLeaseholdAssets 2025-10-31 02856367 core:MotorVehicles 2025-10-31 02856367 core:OfficeEquipment 2025-10-31 02856367 core:PlantMachinery 2025-10-31 02856367 bus:SmallEntities 2024-11-01 2025-10-31 02856367 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 02856367 bus:FilletedAccounts 2024-11-01 2025-10-31 02856367 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 02856367 bus:RegisteredOffice 2024-11-01 2025-10-31 02856367 bus:CompanySecretaryDirector1 2024-11-01 2025-10-31 02856367 bus:Director1 2024-11-01 2025-10-31 02856367 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 02856367 bus:Agent1 2024-11-01 2025-10-31 02856367 core:PatentsTrademarksLicencesConcessionsSimilar 2024-11-01 2025-10-31 02856367 core:ComputerEquipment 2024-11-01 2025-10-31 02856367 core:FurnitureFittings 2024-11-01 2025-10-31 02856367 core:FurnitureFittingsToolsEquipment 2024-11-01 2025-10-31 02856367 core:LandBuildings core:ShortLeaseholdAssets 2024-11-01 2025-10-31 02856367 core:LeaseholdImprovements 2024-11-01 2025-10-31 02856367 core:MotorVehicles 2024-11-01 2025-10-31 02856367 core:OfficeEquipment 2024-11-01 2025-10-31 02856367 core:OtherPropertyPlantEquipment 2024-11-01 2025-10-31 02856367 core:PlantMachinery 2024-11-01 2025-10-31 02856367 countries:EnglandWales 2024-11-01 2025-10-31 02856367 2024-10-31 02856367 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-31 02856367 core:FurnitureFittings 2024-10-31 02856367 core:LandBuildings core:ShortLeaseholdAssets 2024-10-31 02856367 core:MotorVehicles 2024-10-31 02856367 core:OfficeEquipment 2024-10-31 02856367 core:PlantMachinery 2024-10-31 02856367 2023-11-01 2024-10-31 02856367 2024-10-31 02856367 core:RetainedEarningsAccumulatedLosses 2024-10-31 02856367 core:ShareCapital 2024-10-31 02856367 core:SharePremium 2024-10-31 02856367 core:FinanceLeases core:CurrentFinancialInstruments 2024-10-31 02856367 core:CurrentFinancialInstruments 2024-10-31 02856367 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 02856367 core:Non-currentFinancialInstruments 2024-10-31 02856367 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 02856367 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-31 02856367 core:BetweenTwoFiveYears 2024-10-31 02856367 core:MoreThanFiveYears 2024-10-31 02856367 core:WithinOneYear 2024-10-31 02856367 core:FurnitureFittings 2024-10-31 02856367 core:LandBuildings core:ShortLeaseholdAssets 2024-10-31 02856367 core:MotorVehicles 2024-10-31 02856367 core:OfficeEquipment 2024-10-31 02856367 core:PlantMachinery 2024-10-31 iso4217:GBP xbrli:pure

Registration number: 02856367

Mud Dock Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 October 2025

 

Mud Dock Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Mud Dock Limited

Company Information

Directors

Mr G J Arron

Mrs B Arron

Company secretary

Mrs B Arron

Registered office

Mud Dock Cycleworks & Cafe
40 The Grove
Avon
Bristol
United Kingdom
BS1 4RB

Accountants

Harbour Key Limited Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

 

Mud Dock Limited

(Registration number: 02856367)
Balance Sheet as at 31 October 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

46,112

73,928

Current assets

 

Stocks

6

210,505

323,110

Debtors

7

48,466

45,597

Cash at bank and in hand

 

93,936

148,284

 

352,907

516,991

Creditors: Amounts falling due within one year

8

(228,005)

(309,666)

Net current assets

 

124,902

207,325

Total assets less current liabilities

 

171,014

281,253

Creditors: Amounts falling due after more than one year

8

-

(94,621)

Net assets

 

171,014

186,632

Capital and reserves

 

Called up share capital

66,700

66,700

Share premium reserve

183,199

183,199

Retained earnings

(78,885)

(63,267)

Shareholders' funds

 

171,014

186,632

For the financial year ending 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Mud Dock Limited

(Registration number: 02856367)
Balance Sheet as at 31 October 2025

Approved and authorised by the Board on 25 July 2026 and signed on its behalf by:
 

.........................................
Mr G J Arron
Director

.........................................
Mrs B Arron
Company secretary and director

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Mud Dock Cycleworks & Cafe
40 The Grove
Avon
Bristol
BS1 4RB
United Kingdom

These financial statements were authorised for issue by the Board on 25 July 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentational currency of the financial statements is British Pound £, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are round to the nearest £.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit or loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profits.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

Over the term of the lease

Kitchen equipment

25% straight line

Motor vehicles

20% straight line

Fixtures and fittings

10% straight line

Computer equipment

25% straight line

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Trademarks

20 years straight line

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for goods sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

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.

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 30 (2024 - 32).

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

4

Intangible assets

Trademarks
 £

Total
£

Cost or valuation

At 1 November 2024

1,100

1,100

At 31 October 2025

1,100

1,100

Amortisation

At 1 November 2024

1,100

1,100

At 31 October 2025

1,100

1,100

Carrying amount

At 31 October 2025

-

-

At 31 October 2024

-

-

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

5

Tangible assets

Leasehold improvements
£

Fixtures and fittings
£

Kitchen equipment
£

Computer equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2024

409,969

50,313

41,095

27,296

39,698

568,371

Additions

-

-

7,339

1,708

-

9,047

At 31 October 2025

409,969

50,313

48,434

29,004

39,698

577,418

Depreciation

At 1 November 2024

381,412

45,408

26,520

20,729

20,374

494,443

Charge for the year

17,405

1,195

8,142

3,899

6,222

36,863

At 31 October 2025

398,817

46,603

34,662

24,628

26,596

531,306

Carrying amount

At 31 October 2025

11,152

3,710

13,772

4,376

13,102

46,112

At 31 October 2024

28,557

4,905

14,575

6,567

19,324

73,928

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

6

Stocks

2025
£

2024
£

Stock

210,505

323,110

7

Debtors

Current

2025
£

2024
£

Trade debtors

26,070

21,484

Prepayments

13,797

13,446

Other debtors

8,599

10,667

 

48,466

45,597

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Bank loans and overdrafts

9

8,333

32,325

Trade creditors

 

58,385

111,726

Taxation and social security

 

70,881

65,471

Other creditors

 

90,406

100,144

 

228,005

309,666


Creditors include net obligations under finance lease and hire purchase contracts which are secured of £Nil (2024 - £22,325).

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

-

8,333

Other financial liabilities

11

-

86,288

 

-

94,621

 

Mud Dock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Other borrowings

-

8,333

Current loans and borrowings

2025
£

2024
£

Finance lease liabilities

-

22,325

Other borrowings

8,333

10,000

8,333

32,325

10

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

62,500

62,500

Later than one year and not later than five years

187,500

187,500

Later than five years

369,792

432,292

619,792

682,292

The amount of non-cancellable operating lease payments recognised as an expense during the year was £62,500 (2024 - £62,500).

11

Related party transactions

Transactions with other related parties

Included in creditors due after more than one year, is an amount of £Nil (2024: £86,288) due to a shareholder of the company as at 31 October 2025. Interest is not accrued on this balance.