REGISTERED NUMBER: 08074435 (England and Wales)

MDP RETAIL (LLANELLI) LTD

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED

31 JANUARY 2026

Page

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3

DIRECTORS:

M T W Elwood

Mrs S L Dalley

REGISTERED OFFICE:

5 High Street

Pontypridd

Mid Glamorgan

CF37 1QJ

REGISTERED NUMBER:

08074435 (England and Wales)

ACCOUNTANTS:

Bevan Buckland Ltd

Ground Floor Cardigan House

Castle Court

Swansea Enterprise Park

Swansea

SA7 9LA

FIXED ASSETS

Intangible assets

4

6,500

9,750

Tangible assets

5

7,290

8,832

Investments

6

8,050

8,050

21,840

26,632

CURRENT ASSETS

Stocks

183,970

103,965

Debtors

7

1,177,285

880,258

Cash at bank and in hand

77,204

48,359

1,438,459

1,032,582

CREDITORS

Amounts falling due within one year

8

1,066,915

705,447

NET CURRENT ASSETS

371,544

327,135

TOTAL ASSETS LESS CURRENT LIABILITIES

393,384

353,767

CREDITORS

Amounts falling due after more than one year

9

20,833

26,390

NET ASSETS

372,551

327,377

CAPITAL AND RESERVES

Called up share capital

100

100

Retained earnings

372,451

327,277

372,551

327,377

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 January 2026.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 January 2026 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a)	ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b)

preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The 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 Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 30 October 2026 and were signed on its behalf by:

M T W Elwood - Director

1.	STATUTORY INFORMATION

Mdp Retail (Llanelli) Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods sold in the ordinary course of business, net of discounts, customer returns and value added tax.

Sale of goods: Turnover from the sale of second-hand goods is recognised when the significant risks and rewards of ownership have transferred to the customer. For in-store sales, this is at the point of sale when the goods are handed to the customer. For goods shipped to customers, this is on delivery. Amounts charged to customers for shipping are included in turnover and recognised at the same time as the related sale. Where goods are sold under the VAT margin scheme for second-hand goods, turnover represents the full selling price less the VAT payable on the margin.

Other income comprises of commission. Where the company acts as agent, only the commission earned is recognised as turnover, in the period in which the related transaction occurs.

Goodwill

Goodwill is being amortised over its estimated useful life of 4 years on a straight line basis and is reviewed for impairment on an annual basis.

Intangible assets

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Plant and machinery - 25% straight line

Investments in associates

Interests in associates are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and 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.

Operating leases

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Cash at bank and cash in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Debtors

Short term debtors are measured at transaction price, less any impairment.

Creditors

Short term creditors are measured at transaction price.

Provision for liabilities

Provisions are recognised when the company has a present obligation (legal or constructive) from a past event that will probably result in a transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably.

Functional and Presentation Currency

The company's functional and presentation currency is pounds sterling.

Going Concern

The financial statements have been prepared on the going concern basis. At the balance sheet date, the company was owed £1,013,589 by, and owed £910,473 to, companies under common control (note 11). These balances are repayable on demand. Because the companies are under common control, the directors do not expect these creditor balances to be called in where this would affect the company's ability to meet its other liabilities. The directors also consider the amounts owed to the company to be recoverable. Having reviewed the company's position for at least twelve months from the date of approval of these financial statements, the directors consider it appropriate to prepare the financial statements on the going concern basis.

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 statement of financial position 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.

Basic financial assets

Basic financial assets, which include trade and other receivables 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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from associated companies, 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 receipts discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade payables 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 payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

3.	EMPLOYEES AND DIRECTORS

The average number of employees during the year was 5 (2025 - 5 ) .

4.	INTANGIBLE FIXED ASSETS

Goodwill

£

COST

At 1 February 2025

and 31 January 2026

13,000

AMORTISATION

At 1 February 2025

3,250

Charge for year

3,250

At 31 January 2026

6,500

NET BOOK VALUE

At 31 January 2026

6,500

At 31 January 2025

9,750

5.	TANGIBLE FIXED ASSETS

Plant and

machinery

etc

£

COST

At 1 February 2025

66,298

Additions

483

At 31 January 2026

66,781

DEPRECIATION

At 1 February 2025

57,466

Charge for year

2,025

At 31 January 2026

59,491

NET BOOK VALUE

At 31 January 2026

7,290

At 31 January 2025

8,832

6.	FIXED ASSET INVESTMENTS

Interest

in

associate

£

COST

At 1 February 2025

and 31 January 2026

8,050

NET BOOK VALUE

At 31 January 2026

8,050

At 31 January 2025

8,050

7.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2026

2025

£

£

Amounts owed by related parties

1,013,589

836,948

Other debtors

163,696

43,310

1,177,285

880,258

8.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2026

2025

£

£

Bank loans and overdrafts

5,556

5,555

Trade creditors

2,792

2,758

Amounts owed to related parties

910,473

545,692

Taxation and social security

41,249

40,686

Other creditors

106,845

110,756

1,066,915

705,447

Included in other creditors is a balance of £32,012 (2025: £51,719) owed to directors. These amounts are considered to be interest free and repayable on demand.

9.

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2026

2025

£

£

Bank loans

20,833

26,390

10.	RELATED PARTY DISCLOSURES

The company held the following debtor balances with related parties at the balance sheet date:

£

Regenerate (2016) Limited

668,556

Ceda Retail Limited

211,248

MDP Retail (Nuneaton) Ltd

43,472

Nosco Management Solutions Limited

90,313

The company held the following creditor balances with related parties at the balance sheet date:

£

MDP Retail (Swindon) Ltd

878,004

Duodecim Ltd

3,161

Osotto Ltd

29,308

The above companies are considered to be related due to having directors in common.

All transactions with the above related parties were undertaken on an arm's length basis under normal market conditions. Accordingly, the company has taken advantage of the exemption under FRS 102 Section 1A not to disclose these transactions.