2025-04-01 2026-03-31 false Capium Accounts Production 1.1 08915418 2025-04-01 2026-03-31 08915418 bus:FullAccounts 2025-04-01 2026-03-31 08915418 bus:FRS102 2025-04-01 2026-03-31 08915418 bus:AuditExemptWithAccountantsReport 2025-04-01 2026-03-31 08915418 bus:SmallCompaniesRegimeForAccounts 2025-04-01 2026-03-31 08915418 bus:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 08915418 2025-04-01 2026-03-31 08915418 2026-03-31 08915418 bus:RegisteredOffice 2025-04-01 2026-03-31 08915418 core:WithinOneYear 2026-03-31 08915418 core:AfterOneYear 2026-03-31 08915418 1 2025-04-01 2026-03-31 08915418 bus:Director1 2025-04-01 2026-03-31 08915418 bus:Director1 2026-03-31 08915418 bus:Director1 2024-04-01 2025-03-31 08915418 2024-04-01 08915418 bus:LeadAgentIfApplicable 2025-04-01 2026-03-31 08915418 2024-04-01 2025-03-31 08915418 2025-03-31 08915418 core:WithinOneYear 2025-03-31 08915418 core:AfterOneYear 2025-03-31 08915418 bus:EntityAccountantsOrAuditors 2024-04-01 2025-03-31 08915418 core:PlantMachinery 2025-04-01 2026-03-31 08915418 core:PlantMachinery 2026-03-31 08915418 core:PlantMachinery 2025-03-31 08915418 core:FurnitureFittings 2025-04-01 2026-03-31 08915418 core:FurnitureFittings 2026-03-31 08915418 core:FurnitureFittings 2025-03-31 08915418 core:ComputerEquipment 2025-04-01 2026-03-31 08915418 core:ComputerEquipment 2026-03-31 08915418 core:ComputerEquipment 2025-03-31 08915418 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2026-03-31 08915418 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-03-31 08915418 core:NetGoodwill 2025-04-01 2026-03-31 08915418 core:NetGoodwill 2026-03-31 08915418 core:NetGoodwill 2025-03-31 08915418 core:CostValuation core:Non-currentFinancialInstruments 2026-03-31 08915418 core:CostValuation core:Non-currentFinancialInstruments 2025-03-31 08915418 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2026-03-31 08915418 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2026-03-31 08915418 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2026-03-31 08915418 core:Non-currentFinancialInstruments 2026-03-31 08915418 core:Non-currentFinancialInstruments 2025-03-31 08915418 core:ShareCapital 2026-03-31 08915418 core:ShareCapital 2025-03-31 08915418 core:RetainedEarningsAccumulatedLosses 2026-03-31 08915418 core:RetainedEarningsAccumulatedLosses 2025-03-31 08915418 dpl:Item1 2025-04-01 08915418 dpl:Item1 2026-03-31 08915418 dpl:Item1 2024-04-01 08915418 dpl:Item1 2025-03-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 08915418
England and Wales

 

 

 

M N SOLUTIONS LIMITED


Unaudited Financial Statements
 


Period of accounts

Start date: 01 April 2025

End date: 31 March 2026
 

 
Notes

 
2026
£

  2025
£
(as restated)
Fixed assets      
Intangible fixed assets 3 1    1 
Tangible fixed assets 4 10,760    15,140 
10,761    15,141 
Current assets      
Stocks 5 334,515    84,675 
Debtors 6 162,784    162,353 
Cash at bank and in hand 4,877    131 
502,176    247,159 
Creditors: amount falling due within one year 7 (515,048)   (247,195)
Net current assets (12,872)   (36)
 
Total assets less current liabilities (2,111)   15,105 
Creditors: amount falling due after more than one year 8 0    (14,540)
Provisions for liabilities 9 (2,690)   (3,785)
Net assets (4,801)   (3,220)
 

Capital and reserves
     
Called up share capital 100    100 
Profit and loss account (4,901)   (3,320)
Shareholders' funds (4,801)   (3,220)
 


For the year ended 31 March 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The director acknowledges their responsibilities for complying with the requirements of the Companies Act 2006 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. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the director on 04 September 2026 and were signed by:


-------------------------------
Mr Scott Lovell
Director
1
General Information
M N Solutions Limited is a private company, limited by shares, registered in England and Wales, registration number 08915418, registration address Unit 8 Station Yard Ind Estate, Oxford Road, Adderbury, Banbury, Oxon, OX17 3HJ.

1.

Accounting policies

Significant accounting policies
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard).  
The transition from FRS 105 to FRS 102 (section 1A) as at 1 April 2024 has resulted in a reduction in reserves due to the provision of deferred tax liability.  
Going concern basis
The director believes that the company is experiencing good levels of sales growth and profitability in the current period, and that it is well placed to manage its business risks successfully over the next 12 months. Accordingly, they have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements despite a negative balance sheet position.
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
Operating lease rentals
Rentals payable under operating leases are charged against income on a straight line basis over the lease term.
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rate of exchange ruling at the statement of financial position date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All foreign exchange differences are included to the income statement.
Taxation
Taxation represents the sum of tax currently payable and deferred tax. Tax is recognised in the statement of income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves.
The company’s liability for current tax is calculated using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Current and deferred tax assets and liabilities are not discounted
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the reporting date.
Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Current and deferred tax assets and liabilities are not discounted.
Dividends
Proposed dividends are only included as liabilities in the statement of financial position when their payment has been approved by the shareholders prior to the statement of financial position date.
Intangible assets
Intangible assets (including purchased goodwill and patents) are amortised at rates calculated to write off the assets on a straight line basis over their estimated useful economic lives. Impairment of intangible assets is only reviewed where circumstances indicate that the carrying value of an asset may not be fully recoverable.
Goodwill
Acquired goodwill is stated at cost less amortisation. Amortisation is calculated on a straight line basis over the estimated expected useful economic life of the goodwill of 5 years.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Plant and Machinery 15% Straight Line
Fixtures and Fittings 25% Straight Line
Computer Equipment 15% Reducing Balance
Stocks
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Provisions
Provisions are recognised when the company has a present obligation as a result of a past event which it is more probable than not will result in an outflow of economic benefits that can be reasonably estimated.
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.
2.

Average number of employees

Average number of employees during the year was 4 (2025 : 4).
3.

Intangible fixed assets

Cost Goodwill   Total
  £   £
At 01 April 2025 10,084    10,084 
Additions -    - 
Disposals -    - 
At 31 March 2026 10,084    10,084 
Amortisation
At 01 April 2025 10,083    10,083 
Charge for year -    - 
On disposals -    - 
At 31 March 2026 10,083    10,083 
Net book values
At 31 March 2026 1    1 
At 31 March 2025 1    1 


4.

Tangible fixed assets

Cost or valuation Plant and Machinery   Fixtures and Fittings   Computer Equipment   Total
  £   £   £   £
At 01 April 2025 5,211    16,401    11,693    33,305 
Additions -    -    -    - 
Disposals -    -    -    - 
At 31 March 2026 5,211    16,401    11,693    33,305 
Depreciation
At 01 April 2025 3,478    13,352    5,715    22,545 
Charge for year -    -    -    - 
On disposals -    -    -    - 
At 31 March 2026 3,478    13,352    5,715    22,545 
Net book values
Closing balance as at 31 March 2026 1,733    3,049    5,978    10,760 
Opening balance as at 01 April 2025 2,515    6,225    6,400    15,140 


5.

Stocks

2026
£
  2025
£
Stocks 334,515    84,675 
334,515    84,675 

6.

Debtors: amounts falling due within one year

2026
£
  2025
£
Trade Debtors 50,267    101,191 
Other Debtors 112,517    61,162 
162,784    162,353 

7.

Creditors: amount falling due within one year

2026
£
  2025
£
Trade Creditors 199,223    28,066 
Bank Loans & Overdrafts 253,849    177,510 
Taxation and Social Security 45,878    33,811 
Other Creditors 16,098    7,808 
515,048    247,195 
Secured creditors
At the balance sheet date the total amount of secured creditors included within bank loans and overdrafts due within one year amounted to £203,610 (2025 - £117,918).

8.

Creditors: amount falling due after more than one year

2026
£
  2025
£
Bank Loans & Overdrafts 0    14,540 
0    14,540 
Secured creditors
At the balance sheet date the total amount of secured creditors included within bank loans and overdrafts due after one year amounted to £nil (2025 - £12,872).

9.

Provisions for liabilities

2026
£
  2025
£
Deferred Tax 2,690    3,785 
2,690    3,785 

10.

Director’s loan

Advances to directors

As at the balance sheet date the director received an advance from the company amounting to £85,154 (2025 - £47,679), and a participator received an advance from the company amounting to £23,944 (2025 - £9,745). The loans advanced have been cleared after the balance sheet date.  Interest has been charged on amounts advanced at the approved beneficial loan interest rate.
11.

Prior year adjustment

The accounts for the year ended 31 March 2025 have been restated following transition to FRS102 (section 1A).   Details of the restated amounts are as below:-
Provision for deferred tax amounting to £4,977 has been recognised as at 1 April 2024.
Movement in deferred tax provision amounting to £1,192 credit in the year ended 31 March 2025.
Provision for deferred tax amounting to £3,785 has been carried forward as at 31 March 2025.
2