Company registration number 09996725 (England and Wales)
MERLIN EAST ANGLIA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
MERLIN EAST ANGLIA LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
3
49,422
61,707
Current assets
Stocks
4
2,895,284
3,021,211
Debtors
5
28,976
30,931
Cash at bank and in hand
307,591
22,148
3,231,851
3,074,290
Creditors: amounts falling due within one year
6
(2,838,032)
(2,813,407)
Net current assets
393,819
260,883
Total assets less current liabilities
443,241
322,590
Provisions for liabilities
(12,356)
(98)
Net assets
430,885
322,492
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
430,884
322,491
Total equity
430,885
322,492

The notes on pages 3 to 7 form part of these financial statements.

MERLIN EAST ANGLIA LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2026
31 January 2026
- 2 -

For the financial year ended 31 January 2026 the company 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 of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their 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 directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 8 October 2026 and are signed on its behalf by:
Mr R Palmer
Director
Company registration number 09996725 (England and Wales)
MERLIN EAST ANGLIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 3 -
1
Accounting policies
Company information

Merlin East Anglia Limited is a private company limited by shares incorporated in England and Wales. The registered office is Merlin House, 83 Fred Dannatt Road, Mildenhall, Bury St. Edmunds, Suffolk, IP28 7RD.

 

The company's principal activity is the development of building projects.

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 £.

1.2
Turnover

Turnover represents the value of legally completed sales during the period excluding value added tax.

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:

Fixtures and fittings
25% reducing balance
Office equipment
33% straight-line
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.

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

1.4
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.

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.

MERLIN EAST ANGLIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 4 -

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.

1.5
Stocks

Stocks and work in progress are valued at the lower of cost, including direct costs and attributable overheads, and net realisable value, being the estimated selling price less costs to complete and sell.

1.6
Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

1.7
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.

1.8
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.

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.

1.9
Retirement benefits

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

 

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

MERLIN EAST ANGLIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 5 -
1.10

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

1.11

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

2
Employees

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

2026
2025
Number
Number
Total
2
3
3
Tangible fixed assets
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 February 2025
47,036
1,037
57,562
105,635
Additions
2,659
1,035
-
0
3,694
Disposals
(2,778)
(1,037)
-
0
(3,815)
At 31 January 2026
46,917
1,035
57,562
105,514
Depreciation and impairment
At 1 February 2025
35,262
1,037
7,629
43,928
Depreciation charged in the year
3,034
86
12,482
15,602
Eliminated in respect of disposals
(2,401)
(1,037)
-
0
(3,438)
At 31 January 2026
35,895
86
20,111
56,092
Carrying amount
At 31 January 2026
11,022
949
37,451
49,422
At 31 January 2025
11,774
-
0
49,933
61,707
MERLIN EAST ANGLIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
4
Stocks
2026
2025
£
£
Stocks
2,895,284
3,021,211
5
Debtors
2026
2025
Amounts falling due within one year:
£
£
Other debtors
7,643
9,656
Prepayments and accrued income
1,333
1,275
8,976
10,931
2026
2025
Amounts falling due after more than one year:
£
£
Other debtors
20,000
20,000
Total debtors
28,976
30,931
6
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
18,767
299
Corporation tax
22,096
-
0
Other taxation and social security
3,005
3,464
Other creditors
2,790,412
2,805,737
Accruals and deferred income
3,752
3,907
2,838,032
2,813,407
MERLIN EAST ANGLIA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 7 -
7
Deferred taxation

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

Liabilities
Liabilities
2026
2025
Balances:
£
£
Accelerated capital allowances
12,356
15,427
Tax losses
-
(15,329)
12,356
98
2026
Movements in the year:
£
Liability at 1 February 2025
98
Charge to profit or loss
12,258
Liability at 31 January 2026
12,356
8
Related party transactions

Included in creditors is a balance of £2,790,412 (2025 - £2,805,737) due to a director. The balance is interest free and repayable on demand.

2026-01-312025-02-01falsefalsefalse08 October 2026CCH SoftwareCCH Accounts Production 2026.301No description of principal activityMr R PalmerMr A Rolfe099967252025-02-012026-01-31099967252026-01-31099967252025-01-3109996725core:FurnitureFittings2026-01-3109996725core:ComputerEquipment2026-01-3109996725core:MotorVehicles2026-01-3109996725core:FurnitureFittings2025-01-3109996725core:ComputerEquipment2025-01-3109996725core:MotorVehicles2025-01-3109996725core:CurrentInventories2026-01-3109996725core:CurrentInventories2025-01-3109996725core:WithinOneYear2026-01-3109996725core:WithinOneYear2025-01-3109996725core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3109996725core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3109996725core:ShareCapital2026-01-3109996725core:ShareCapital2025-01-3109996725core:RetainedEarningsAccumulatedLosses2026-01-3109996725core:RetainedEarningsAccumulatedLosses2025-01-3109996725bus:Director12025-02-012026-01-3109996725core:FurnitureFittings2025-02-012026-01-3109996725core:ComputerEquipment2025-02-012026-01-3109996725core:MotorVehicles2025-02-012026-01-31099967252024-02-012025-01-3109996725core:FurnitureFittings2025-01-3109996725core:ComputerEquipment2025-01-3109996725core:MotorVehicles2025-01-31099967252025-01-3109996725core:CurrentFinancialInstruments2026-01-3109996725core:CurrentFinancialInstruments2025-01-3109996725core:Non-currentFinancialInstruments2026-01-3109996725core:Non-currentFinancialInstruments2025-01-3109996725bus:PrivateLimitedCompanyLtd2025-02-012026-01-3109996725bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3109996725bus:FRS1022025-02-012026-01-3109996725bus:AuditExemptWithAccountantsReport2025-02-012026-01-3109996725bus:Director22025-02-012026-01-3109996725bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP