Merlin Cycles Limited is a private limited company situated at Unit A4 Buckshaw Link, Ordnance Road Buckshaw Village, Chorley PR7 7EL. Its net worth is estimated to be roughly 1003903 pounds, and the fixed assets belonging to the company total up to 110942 pounds. Incorporated on 1993-06-11, this 30-year-old company is run by 1 director.
Director Andrew O., appointed on 07 April 2022.
The company is classified as "retail sale via mail order houses or via internet" (Standard Industrial Classification: 47910), "other retail sale of new goods in specialised stores (not commercial art galleries and opticians)" (SIC code: 47789).
The latest confirmation statement was filed on 2023-06-07 and the due date for the next filing is 2024-06-21. What is more, the accounts were filed on 31 December 2022 and the next filing should be sent on 30 September 2024.
Office Address | Unit A4 Buckshaw Link |
Office Address2 | Ordnance Road Buckshaw Village |
Town | Chorley |
Post code | PR7 7EL |
Country of origin | United Kingdom |
Registration Number | 02826103 |
Date of Incorporation | Fri, 11th Jun 1993 |
Industry | Retail sale via mail order houses or via Internet |
Industry | Other retail sale of new goods in specialised stores (not commercial art galleries and opticians) |
End of financial Year | 31st December |
Company age | 31 years old |
Account next due date | Mon, 30th Sep 2024 (155 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Fri, 21st Jun 2024 (2024-06-21) |
Last confirmation statement dated | Wed, 7th Jun 2023 |
The list of persons with significant control who own or have control over the company includes 1 name. As BizStats discovered, there is Merlin Cycles Group Limited from Chorley, England. The abovementioned PSC is classified as "a limited company", has 75,01-100% voting rights and has 75,01-100% shares. The abovementioned PSC has 75,01-100% voting rights and has 75,01-100% shares.
Merlin Cycles Group Limited
Unit A4, Buckshaw Link Ordnance Road, Buckshaw Village, Chorley, Lancashire, PR7 7EL, England
Legal authority | England And Wales |
Legal form | Limited Company |
Country registered | England And Wales |
Place registered | England And Wales |
Registration number | 10211408 |
Notified on | 6 August 2016 |
Nature of control: |
75,01-100% shares 75,01-100% voting rights right to appoint and remove directors |
Profit & Loss | ||||||||
---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2011-10-31 | 2012-10-31 | 2013-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-12-31 |
Net Worth | 1 003 903 | 1 008 068 | 1 353 511 | |||||
Balance Sheet | ||||||||
Cash Bank On Hand | 352 604 | 473 383 | 3 473 665 | 4 527 954 | 609 819 | |||
Current Assets | 1 814 565 | 2 111 115 | 3 214 255 | 7 273 250 | 8 850 651 | 11 737 590 | 12 793 393 | 15 324 780 |
Debtors | 105 441 | 20 490 | 13 912 | 66 616 | 156 284 | 410 817 | 337 413 | 5 536 415 |
Net Assets Liabilities | 3 094 097 | 3 690 863 | 5 518 826 | 8 891 824 | 12 699 264 | |||
Other Debtors | 66 615 | 156 283 | 410 816 | 304 666 | 178 180 | |||
Property Plant Equipment | 75 838 | 70 437 | 92 894 | 71 049 | 51 218 | |||
Total Inventories | 6 854 030 | 8 220 984 | 7 853 108 | 7 928 026 | 9 178 546 | |||
Cash Bank In Hand | 1 415 | 171 726 | 208 977 | |||||
Net Assets Liabilities Including Pension Asset Liability | 1 003 903 | 1 008 068 | 1 353 511 | |||||
Stocks Inventory | 1 707 709 | 1 918 899 | 2 991 366 | |||||
Tangible Fixed Assets | 110 942 | 96 777 | 94 719 | |||||
Reserves/Capital | ||||||||
Called Up Share Capital | 500 | 500 | 500 | |||||
Profit Loss Account Reserve | 1 003 403 | 1 007 568 | 1 353 011 | |||||
Shareholder Funds | 1 003 903 | 1 008 068 | 1 353 511 | |||||
Other | ||||||||
Audit Fees Expenses | 10 600 | 12 753 | 16 550 | 18 750 | 18 100 | |||
Accrued Liabilities Deferred Income | 102 734 | 222 681 | 569 105 | 95 840 | 157 436 | |||
Accumulated Amortisation Impairment Intangible Assets | 26 165 | 52 330 | 78 495 | 104 660 | 130 824 | |||
Accumulated Depreciation Impairment Property Plant Equipment | 234 885 | 249 935 | 275 848 | 297 693 | 317 524 | |||
Additions Other Than Through Business Combinations Property Plant Equipment | 9 649 | 48 370 | ||||||
Administrative Expenses | 3 097 363 | 3 328 364 | 3 803 003 | 3 243 864 | ||||
Amortisation Expense Intangible Assets | 26 165 | 26 165 | 26 165 | 26 165 | 26 164 | |||
Amounts Owed By Group Undertakings | 1 | 1 | 1 | 1 | 5 183 516 | |||
Amounts Owed To Group Undertakings | 88 277 | |||||||
Average Number Employees During Period | 37 | 46 | 45 | 40 | 33 | |||
Bank Borrowings | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | ||||
Bank Borrowings Overdrafts | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | ||||
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 27 209 | 20 407 | ||||||
Corporation Tax Payable | 150 432 | 263 700 | 612 398 | 658 280 | 440 412 | |||
Cost Sales | 20 534 618 | 24 024 675 | 29 532 545 | 23 256 127 | ||||
Creditors | 4 343 757 | 5 297 476 | 27 845 | 16 995 | 10 477 | |||
Current Tax For Period | 150 432 | 263 700 | 612 398 | 968 280 | 760 585 | |||
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -6 541 | |||||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 207 | -4 650 | -3 583 | 2 775 | -15 986 | |||
Depreciation Expense Property Plant Equipment | 14 794 | 15 050 | 25 913 | 21 845 | 19 831 | |||
Dividends Paid | 235 000 | 350 750 | 460 000 | 575 000 | ||||
Dividends Paid On Shares Final | 460 000 | 575 000 | ||||||
Dividends Paid On Shares Interim | 235 000 | 350 750 | 460 000 | |||||
Finance Lease Liabilities Present Value Total | 27 845 | 16 995 | 10 477 | |||||
Finance Lease Payments Owing Minimum Gross | 38 695 | 27 845 | 15 187 | |||||
Finished Goods Goods For Resale | 6 854 030 | 8 220 984 | 7 853 108 | 7 928 026 | 9 178 546 | |||
Fixed Assets | 96 777 | 106 219 | 191 997 | 160 431 | 156 723 | 108 713 | 62 718 | |
Further Item Interest Expense Component Total Interest Expense | 9 940 | |||||||
Further Item Tax Increase Decrease Component Adjusting Items | -31 258 | -2 267 | ||||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 876 875 | 759 202 | 560 825 | 194 741 | 84 098 | |||
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 39 565 | 149 824 | -59 041 | 137 192 | 534 442 | |||
Government Grant Income | 10 614 | 6 307 | 771 | |||||
Gross Profit Loss | 3 944 423 | 4 584 438 | 6 741 332 | 8 169 419 | ||||
Increase Decrease In Current Tax From Adjustment For Prior Periods | 532 | 658 | 12 | 5 540 | ||||
Increase From Amortisation Charge For Year Intangible Assets | 26 165 | 26 165 | 26 165 | 26 164 | ||||
Increase From Depreciation Charge For Year Property Plant Equipment | 15 050 | 25 913 | 21 845 | 19 831 | ||||
Intangible Assets | 104 659 | 78 494 | 52 329 | 26 164 | ||||
Intangible Assets Gross Cost | 130 824 | 130 824 | 130 824 | 130 824 | ||||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 46 644 | 49 212 | 51 363 | 36 313 | 11 950 | |||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 819 | 1 923 | 2 244 | |||||
Interest Income From Group Undertakings Participating Interests | 185 797 | |||||||
Interest Income On Bank Deposits | 675 | 439 | 1 668 | |||||
Interest Payable Similar Charges Finance Costs | 46 644 | 49 212 | 52 182 | 38 236 | 24 134 | |||
Investments | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 | |||
Investments Fixed Assets | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 | ||
Net Current Assets Liabilities | 908 750 | 924 629 | 1 259 876 | 2 929 493 | 3 553 175 | 5 409 108 | 9 429 041 | 12 652 972 |
Net Finance Income Costs | 439 | 187 465 | ||||||
Operating Profit Loss | 847 060 | 1 256 074 | 2 948 943 | 4 956 862 | ||||
Other Creditors | 112 255 | 19 476 | 1 571 | 3 150 | 3 296 | |||
Other Interest Receivable Similar Income Finance Income | 97 | 236 | 675 | 439 | ||||
Other Operating Income Format1 | 10 614 | 31 307 | ||||||
Other Provisions Balance Sheet Subtotal | 450 000 | 607 000 | ||||||
Other Taxation Social Security Payable | 190 896 | 257 625 | 451 631 | 219 351 | 179 208 | |||
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 839 | 73 035 | 78 377 | 62 186 | 48 455 | |||
Prepayments Accrued Income | 34 061 | 32 746 | 46 377 | |||||
Profit Loss | 644 874 | 947 516 | 2 287 963 | 3 947 998 | ||||
Profit Loss On Ordinary Activities Before Tax | 800 513 | 1 207 098 | 2 897 436 | 4 919 065 | 4 557 579 | |||
Property Plant Equipment Gross Cost | 310 723 | 320 372 | 368 742 | 368 742 | ||||
Provisions For Liabilities Balance Sheet Subtotal | 27 393 | 22 743 | ||||||
Social Security Costs | 63 294 | 72 206 | 84 183 | 82 814 | 83 991 | |||
Staff Costs Employee Benefits Expense | 896 479 | 1 055 871 | 1 198 351 | 1 104 196 | 1 141 839 | |||
Taxation Including Deferred Taxation Balance Sheet Subtotal | 27 393 | 22 743 | 19 160 | 21 935 | 5 949 | |||
Tax Expense Credit Applicable Tax Rate | 152 097 | 229 349 | 550 513 | 934 622 | 865 940 | |||
Tax Increase Decrease From Effect Capital Allowances Depreciation | 542 | 1 290 | 1 302 | 1 519 | ||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 542 | 30 233 | 57 012 | 66 389 | -114 052 | |||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 155 639 | 259 582 | 609 473 | 971 067 | 750 139 | |||
Total Assets Less Current Liabilities | 1 019 692 | 1 021 406 | 1 366 095 | 3 121 490 | 3 713 606 | 6 015 831 | 9 537 754 | 12 715 690 |
Total Borrowings | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | ||||
Total Current Tax Expense Credit | 150 432 | 264 232 | 613 056 | 968 292 | 766 125 | |||
Total Operating Lease Payments | 163 717 | 250 341 | 240 528 | 236 837 | 286 996 | |||
Trade Creditors Trade Payables | 2 148 677 | 2 468 021 | 2 526 278 | 1 561 564 | 1 798 469 | |||
Trade Debtors Trade Receivables | 128 342 | |||||||
Turnover Revenue | 24 479 041 | 28 609 113 | 36 273 877 | 31 425 546 | ||||
Wages Salaries | 795 346 | 910 630 | 1 035 791 | 959 196 | 1 009 393 | |||
Company Contributions To Defined Benefit Plans Directors | 15 000 | 30 000 | 30 000 | 22 500 | 29 513 | |||
Director Remuneration | 9 692 | 9 918 | 8 819 | 57 938 | ||||
Director Remuneration Benefits Including Payments To Third Parties | 24 352 | 39 692 | 39 918 | 31 319 | 87 451 | |||
Creditors Due Within One Year | 905 815 | 1 186 486 | 1 954 379 | |||||
Number Shares Allotted | 500 | 500 | ||||||
Par Value Share | 1 | 1 | ||||||
Provisions For Liabilities Charges | 15 789 | 13 338 | 12 584 | |||||
Secured Debts | 97 495 | 230 170 | 545 577 | |||||
Share Capital Allotted Called Up Paid | 500 | 500 | 500 | |||||
Tangible Fixed Assets Additions | 6 766 | 20 761 | ||||||
Tangible Fixed Assets Cost Or Valuation | 230 559 | 237 325 | 258 086 | |||||
Tangible Fixed Assets Depreciation | 119 617 | 140 548 | 163 367 | |||||
Tangible Fixed Assets Depreciation Charged In Period | 20 931 | 22 819 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to December 31, 2022 filed on: 23rd, June 2023 |
accounts | Free Download (25 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy