2025-04-01 2026-03-31 2026-03-31 false 03350664 Merlin Lazer Ltd 26701Manufacture of optical precision instruments iso4217:GBP xbrli:pure 033506642025-04-01 033506642026-03-31 033506642025-04-01 2026-03-31 03350664bus:SmallEntities2025-04-01 2026-03-31 03350664bus:AuditExempt-NoAccountantsReport2025-04-01 2026-03-31 03350664bus:FullAccounts2025-04-01 2026-03-31 03350664core:WithinOneYear2026-03-31 03350664core:AfterOneYear2026-03-31 03350664core:WithinOneYear2025-04-01 2026-03-31 03350664core:AfterOneYear2025-04-01 2026-03-31 03350664core:CurrentFinancialInstruments2026-03-31 03350664core:Non-currentFinancialInstruments2026-03-31 03350664core:CurrentFinancialInstruments2025-04-01 2026-03-31 03350664core:Non-currentFinancialInstruments2025-04-01 2026-03-31 03350664core:LandBuildings2025-04-01 2026-03-31 03350664core:FurnitureFittings2025-04-01 2026-03-31 03350664core:OfficeEquipment2025-04-01 2026-03-31 03350664core:Vehicles2025-04-01 2026-03-31 03350664core:PlantMachinery2025-04-01 2026-03-31 03350664core:OtherPropertyPlantEquipment2025-04-01 2026-03-31 03350664core:LandBuildings2026-03-31 03350664core:PlantMachinery2026-03-31 03350664core:Vehicles2026-03-31 03350664core:FurnitureFittings2026-03-31 03350664core:OfficeEquipment2026-03-31 03350664core:OtherPropertyPlantEquipment2026-03-31 03350664core:Right-of-useAssets2025-04-01 2026-03-31 03350664core:Right-of-useAssets2026-03-31 03350664core:Goodwill2025-04-01 2026-03-31 03350664core:PatentsTrademarksLicencesConcessionsSimilar2025-04-01 2026-03-31 03350664core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-04-01 2026-03-31 03350664core:OtherResidualIntangibleAssets2025-04-01 2026-03-31 03350664core:Goodwill2026-03-31 03350664core:DevelopmentCostsCapitalisedDevelopmentExpenditure2026-03-31 03350664core:PatentsTrademarksLicencesConcessionsSimilar2026-03-31 03350664core:OtherResidualIntangibleAssets2026-03-31 03350664dpl:CostSales2025-04-01 2026-03-31 03350664dpl:AdministrativeExpenses2025-04-01 2026-03-31 03350664dpl:DistributionCosts2025-04-01 2026-03-3103350664core:ShareCapital2026-03-31 03350664core:SharePremium2026-03-31 03350664core:RevaluationReserve2026-03-31 03350664core:OtherReservesSubtotal2026-03-31 03350664core:ShareCapitalPreferenceShares2026-03-31 03350664core:CapitalRedemptionReserve2026-03-31 03350664core:OtherCapitalReserve2026-03-31 03350664core:RetainedEarningsAccumulatedLosses2026-03-3103350664core:ShareCapital2025-04-01 2026-03-31 03350664core:SharePremium2025-04-01 2026-03-31 03350664core:RevaluationReserve2025-04-01 2026-03-31 03350664core:OtherReservesSubtotal2025-04-01 2026-03-31 03350664core:RetainedEarningsAccumulatedLosses2025-04-01 2026-03-310335066412025-04-01 2026-03-31 0335066422025-04-01 2026-03-3103350664core:ShareCapital12025-04-01 2026-03-31 03350664core:ShareCapital22025-04-01 2026-03-3103350664core:SharePremium12025-04-01 2026-03-31 03350664core:SharePremium22025-04-01 2026-03-3103350664core:RevaluationReserve12025-04-01 2026-03-31 03350664core:RevaluationReserve22025-04-01 2026-03-3103350664core:RetainedEarningsAccumulatedLosses12025-04-01 2026-03-31 03350664core:RetainedEarningsAccumulatedLosses22025-04-01 2026-03-310335066412025-04-01 2026-03-3103350664core:Non-currentFinancialInstrumentscore:CostValuation2025-04-01 03350664core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2026-03-3103350664core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:TransfersIntoOrOutInvestmentsIncreaseDecreaseInInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:CostValuation2026-03-3103350664core:Non-currentFinancialInstrumentscore:ProvisionsForImpairmentInvestments2025-04-01 03350664core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:FurtherSpecificIncreaseDecreaseInProvisionsForImpairmentInvestments1ComponentCorrespondingTotal2026-03-31 03350664core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2026-03-31 03350664core:Non-currentFinancialInstrumentscore:ProvisionsForImpairmentInvestments2026-03-3103350664core:Non-currentFinancialInstruments2026-03-31 03350664core:Non-currentFinancialInstruments2025-03-31033506642024-04-01 033506642025-03-31 033506642024-04-01 2025-03-31 03350664core:WithinOneYear2025-03-31 03350664core:AfterOneYear2025-03-31 03350664core:CurrentFinancialInstruments2025-03-31 03350664core:Non-currentFinancialInstruments2025-03-31 03350664core:LandBuildings2025-03-31 03350664core:PlantMachinery2025-03-31 03350664core:Vehicles2025-03-31 03350664core:FurnitureFittings2025-03-31 03350664core:OfficeEquipment2025-03-31 03350664core:OtherPropertyPlantEquipment2025-03-31 03350664core:Right-of-useAssets2025-03-31 03350664core:Goodwill2025-03-31 03350664core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-31 03350664core:PatentsTrademarksLicencesConcessionsSimilar2025-03-31 03350664core:OtherResidualIntangibleAssets2025-03-31 03350664dpl:AdministrativeExpenses2024-04-01 2025-03-3103350664core:ShareCapital2025-03-31 03350664core:SharePremium2025-03-31 03350664core:RevaluationReserve2025-03-31 03350664core:OtherReservesSubtotal2025-03-31 03350664core:ShareCapitalPreferenceShares2025-03-31 03350664core:CapitalRedemptionReserve2025-03-31 03350664core:OtherCapitalReserve2025-03-31 03350664core:RetainedEarningsAccumulatedLosses2025-03-3103350664core:RetainedEarningsAccumulatedLosses2024-04-01 03350664core:ShareCapital2024-04-01 03350664core:SharePremium2024-04-01 03350664core:RevaluationReserve2024-04-01 03350664core:ShareCapital2024-04-01 2025-03-31 03350664core:SharePremium2024-04-01 2025-03-31 03350664core:RevaluationReserve2024-04-01 2025-03-31 03350664core:OtherReservesSubtotal2024-04-01 2025-03-31 03350664core:RetainedEarningsAccumulatedLosses2024-04-01 2025-03-310335066412024-04-01 2025-03-31 0335066422024-04-01 2025-03-3103350664core:ShareCapital12024-04-01 2025-03-31 03350664core:ShareCapital22024-04-01 2025-03-3103350664core:SharePremium12024-04-01 2025-03-31 03350664core:SharePremium22024-04-01 2025-03-3103350664core:RevaluationReserve12024-04-01 2025-03-31 03350664core:RevaluationReserve22024-04-01 2025-03-3103350664core:RetainedEarningsAccumulatedLosses12024-04-01 2025-03-31 03350664core:RetainedEarningsAccumulatedLosses22024-04-01 2025-03-3103350664bus:Director12025-04-01 2026-03-3103350664bus:Director22025-04-01 2026-03-3103350664bus:PrivateLimitedCompanyLtd2025-04-01 2026-03-31
Merlin Lazer Ltd
Unaudited Financial Statements
for the year ended 31 March 2026
Company registration number 03350664
(England and Wales)

Company Information

For the year ended 31 March 2026
Directors Hamilton, Neil Colin
Hamilton, Shaun

Registered office Suite 2 1-3 Warren Court
Park Road
Crowborough
TN6 2QX

Registered number 03350664

Balance Sheet

As at 31 March 2026
Notes
2026
2025
£
£
£
£
Fixed assets
Intangible assets
4
4,560
6,840
Tangible assets
5
95,453
111,543
Investments
6
273,466
279,023
373,479
397,406
Current assets
Stocks
398,894
364,860
Debtors
7
199,379
230,966
Cash at bank and in hand
8
1,542,135
1,447,511
2,140,408
2,043,337
Creditors
Amounts falling due within one year
9
(413,826)
(365,223)
(413,826)
(365,223)
Net current assets (liabilities)
1,726,582
1,678,114
Total assets less current liabilities
2,100,061
2,075,520
Provisions for liabilities
10
(65,551)
(70,964)
Net assets (liabilities)
2,034,510
2,004,556
Capital and reserves
Called up share capital
2
2
Other reserves
131,778
135,947
Profit and loss account
1,902,730
1,868,607
Total equity
2,034,510
2,004,556

The company is a private company limited by shares and registered in England and Wales. It was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
The financial statements have been prepared in accordance with the special provisions applicable to companies subject to the small companies regime.
The directors have chosen to not file a copy of the company's profit and loss account under section 444 (5A) of the Companies Act 2006.

The financial statements were approved and authorised for issue by the Board of Directors on 25 October 2026 and are signed on its behalf by:

Hamilton, Neil Colin
Hamilton, Neil Colin
Director

Company registration number 03350664

Notes to the Financial Statements

For the year ended 31 March 2026

1. Statutory information

The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The financial statements are presented in sterling and this is the functional currency of the company.

2. Accounting policies

2.1. Basis of preparation

The financial statements have been prepared in accordance with FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

The financial statements have been prepared under the historical cost convention in accordance with the Companies Act 2006.

2.2. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.


Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably.


Revenue from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.3. Pensions

Defined contribution pension plan

The company operates a defined contribution pension plan for the benefit of its employees. Contributions are recognised as expenses as they become payable. Differences between contributions payable in the year and those actually paid are recognised as either prepayments or accruals in the balance sheet. The assets of the defined contribution pension scheme are held separately from those of the company in an independently administered fund.

2.4. Foreign currencies

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

2.5. Interest receivable

Interest income is recognised using the effective interest rate method.

2.6. Current taxation

Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income.


Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.

2.7. Deferred tax

Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.

2.8. Intangible assets and amortisation

Intangible assets are stated at cost less accumulated amortisation and accumulated impairment losses. The assets are reviewed for impairment if the above factors indicate that the carrying amount may be impaired. Amortisation is included in 'administrative expenses' in the profit and loss account.


Amortisation is calculated on a straight-line basis over 5 years

2.9. Tangible fixed assets and depreciation

All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Rate
Method
%
Land and buildings
25
Reducing balance
Plant and machinery
25
Reducing balance
Motor vehicles
20
Reducing balance
Office and computer equipment
25
Reducing balance

2.10. Financial instruments

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.

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.

2.11. Stocks and work in progress

Inventories are measured 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, inventories are assessed for impairment. If an item of inventory is impaired, the carrying amount is reduced to its selling price less costs to complete and sell, and the impairment loss is recognised immediately in the income statement. When inventories are sold, the carrying amount is recognised as an expense in the period in which the related revenue is recognised.


For long-term contracts where the company provides services or bespoke goods, work in progress is recognised as a contract asset. These are measured by reference to the stage of completion of the contract activity at the reporting date, based on the progress made towards the complete satisfaction of the performance obligations.

2.12. Trade and other debtors

Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

2.13. Trade and other creditors

Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.

2.14. Share capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.

3. Employees

The average number of employees during the year was 6 (2025: 6).

4. Intangible assets

Other intangibles
Total
£
£
Cost
At 1 April 2025
11,400
11,400
At 31 March 2026
11,400
11,400
Amortisation and impairment
At 1 April 2025
4,560
4,560
Other charges
2,280
2,280
At 31 March 2026
6,840
6,840
Net book value
At 31 March 2026
4,560
4,560
At 31 March 2025
6,840
6,840

5. Tangible fixed assets

Land and buildings
Plant and machinery
Motor vehicles
Office equipment
Total
£
£
£
£
£
Cost
At 1 April 2025
59,792
21,478
134,594
54,547
270,411
Additions
-
340
-
11,886
12,226
Disposals
-
-
-
(1,245)
(1,245)
At 31 March 2026
59,792
21,818
134,594
65,188
281,392
Depreciation and impairment
At 1 April 2025
59,792
13,386
48,454
37,236
158,868
Charge for the period
-
2,105
18,754
7,235
28,094
Disposals
-
-
-
(1,023)
(1,023)
At 31 March 2026
59,792
15,491
67,208
43,448
185,939
Net book value
At 31 March 2026
-
6,327
67,386
21,740
95,453
At 31 March 2025
-
8,092
86,140
17,311
111,543

6. Fixed asset investments

Other investments
Total
£
£
Cost
At 1 April 2025
279,023
279,023
Revaluations
(5,557)
(5,557)
At 31 March 2026
273,466
273,466
Impairment
At 31 March 2026
-
-
Net book value
At 31 March 2026
273,466
273,466
At 31 March 2025
279,023
279,023

7. Debtors

2026
2025
£
£
Trade debtors
153,935
197,754
Directors loan accounts
29,634
18,875
Prepayments and accrued income
15,810
14,337
Total due within one year
199,379
230,966
Total due after one year
-
-
Total
199,379
230,966

At the year end the company was owed £29,634 by the directors (2025: £18,875). This loan has been repaid in full after the year end.

8. Cash at bank and in hand

2026
2025
£
£
Cash at bank
1,542,135
1,447,511
Total
1,542,135
1,447,511

9. Creditors due within one year

2026
2025
£
£
Trade creditors
117,466
56,283
Other creditors
247,369
253,824
Taxation and social security
43,208
49,694
Accruals and deferred income
5,783
5,422
Total
413,826
365,223

10. Provisions for liabilities

2026
2025
£
£
Deferred tax
65,551
70,964
Total
65,551
70,964

11. Related party transactions

During the year, the company invoiced £193,560 (2025: £202,280) to Kootoo Limited, a company controlled by one of the directors. Included in trade debtors is a balance owed by Kootoo Limited of £2,163 (2025: £40,272).