Company registration number 06944685 (England and Wales)
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
PAGES FOR FILING WITH REGISTRAR
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
BALANCE SHEET
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
151,534
170,454
Current assets
Stocks
2,291,791
1,862,855
Debtors
4
669,994
722,790
Cash at bank and in hand
652
652
2,962,437
2,586,297
Creditors: amounts falling due within one year
5
(2,396,050)
(2,059,198)
Net current assets
566,387
527,099
Total assets less current liabilities
717,921
697,553
Creditors: amounts falling due after more than one year
6
(73,038)
(123,779)
Provisions for liabilities
(33,634)
(38,364)
Net assets
611,249
535,410
Capital and reserves
Called up share capital
1
1
Capital redemption reserve
1
1
Profit and loss reserves
611,247
535,408
Total equity
611,249
535,410
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
- 2 -
For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The director acknowledges his 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 29 July 2026
Mr D Fell
Director
Company registration number 06944685 (England and Wales)
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 3 -
1
Accounting policies
Company information
Mavic Commercial Vehicle Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is Factory Road, Factory Road, Sandycroft, Deeside, United Kingdom, CH5 2QJ.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Revenue
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.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
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.
1.3
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
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance
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.
1.4
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
1.5
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.6
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.7
Leases
As lessee
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
4
4
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 5 -
3
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 August 2024
200,369
17,483
35,817
253,669
Additions
25,675
1,340
27,015
At 31 July 2025
226,044
18,823
35,817
280,684
Depreciation and impairment
At 1 August 2024
48,957
13,103
21,155
83,215
Depreciation charged in the year
40,839
1,430
3,666
45,935
At 31 July 2025
89,796
14,533
24,821
129,150
Carrying amount
At 31 July 2025
136,248
4,290
10,996
151,534
At 31 July 2024
151,412
4,380
14,662
170,454
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
340,153
362,504
Corporation tax recoverable
29,184
Other debtors
277,765
360,286
Prepayments and accrued income
22,892
669,994
722,790
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
46,778
74,639
Obligations under finance leases
40,473
40,472
Trade creditors
727,826
739,915
Corporation tax
64,616
35,007
Other taxation and social security
35,242
9,647
Other creditors
1,410,826
1,107,775
Accruals and deferred income
70,289
51,743
2,396,050
2,059,198
MAVIC COMMERCIAL VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
5
Creditors: amounts falling due within one year
(Continued)
- 6 -
Creditors include factoring liabilities of £986,725 ( 2024 - £807,677 ) and hire purchase liabilities of £40,473 ( 2024 - £40,472 ) which are secured on the assets concerned.
Bank loans and overdrafts includes £37,118 which is secured by way of a fixed and floating charge over the companies assets.
6
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
10,268
Obligations under finance leases
73,038
113,511
73,038
123,779
Obligations under finance leases are secured on the asset the agreement relates to.
7
Directors' transactions
At the year end £277,765 was due to the company from its director D Fell ( 2024 - £315,176 ).