Registered number
08863398
SAC Cars and Aviation Ltd
Filleted Accounts
31 January 2023
SAC Cars and Aviation Ltd
Registered number: 08863398
Balance Sheet
as at 31 January 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 10,100 4,675
Tangible assets 4 259,848 161,804
269,948 166,479
Current assets
Stocks 40,515 110,900
Debtors 5 1,667 4,000
Cash at bank and in hand 27,992 12,575
70,174 127,475
Creditors: amounts falling due within one year 6 (172,663) (139,585)
Net current liabilities (102,489) (12,110)
Total assets less current liabilities 167,459 154,369
Creditors: amounts falling due after more than one year 7 (200,079) (165,693)
Provisions for liabilities (494) (748)
Net liabilities (33,114) (12,072)
Capital and reserves
Called up share capital 1 1
Profit and loss account (33,115) (12,073)
Shareholders' funds (33,114) (12,072)
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Mr S Cole
Director
Approved by the board on 26 July 2023
SAC Cars and Aviation Ltd
Notes to the Accounts
for the year ended 31 January 2023
1 Accounting policies
Basis of preparation
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).
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. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover 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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery 20% straight line basis
Motor vehicles Various rates
Stocks
Stocks 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 method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
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.
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.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 5 3
3 Intangible fixed assets £
Franchise fee:
Cost
At 1 February 2022 8,500
Additions 7,500
At 31 January 2023 16,000
Amortisation
At 1 February 2022 3,825
Provided during the year 2,075
At 31 January 2023 5,900
Net book value
At 31 January 2023 10,100
At 31 January 2022 4,675
The Franchise fee is being written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 February 2022 6,672 175,244 181,916
Additions 901 136,957 137,858
Disposals - (33,967) (33,967)
At 31 January 2023 7,573 278,234 285,807
Depreciation
At 1 February 2022 5,844 14,268 20,112
Charge for the year 447 9,782 10,229
On disposals - (4,382) (4,382)
At 31 January 2023 6,291 19,668 25,959
Net book value
At 31 January 2023 1,282 258,566 259,848
At 31 January 2022 828 160,976 161,804
5 Debtors 2023 2022
£ £
Other debtors 1,667 4,000
6 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 50,080 4,904
Obligations under finance lease and hire purchase contracts 59,140 34,252
Taxation and social security costs (6,534) 10,698
Other creditors 69,977 89,731
172,663 139,585
7 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 89,800 99,841
Obligations under finance lease and hire purchase contracts 110,279 65,852
200,079 165,693
8 Loans 2023 2022
£ £
Creditors include:
Secured bank loans 180,689 136,543
Director personal guarantee.
9 Other financial commitments 2023 2022
£ £
Total future minimum payments under non-cancellable operating leases 115,000 9,167
10 Other information
SAC Cars and Aviation Ltd is a private company limited by shares and incorporated in England. Its registered office is:
Cotford Road
Sidbury
Sidmouth
Devon
EX10 0SQ
SAC Cars and Aviation Ltd 08863398 false 2022-02-01 2023-01-31 2023-01-31 VT Final Accounts October 2023 Mr S Cole No description of principal activity 08863398 2021-02-01 2022-01-31 08863398 core:WithinOneYear 2022-01-31 08863398 core:AfterOneYear 2022-01-31 08863398 core:ShareCapital 2022-01-31 08863398 core:RetainedEarningsAccumulatedLosses 2022-01-31 08863398 core:AllPeriods 2022-01-31 08863398 2022-02-01 2023-01-31 08863398 bus:PrivateLimitedCompanyLtd 2022-02-01 2023-01-31 08863398 bus:AuditExemptWithAccountantsReport 2022-02-01 2023-01-31 08863398 bus:Director40 2022-02-01 2023-01-31 08863398 1 2022-02-01 2023-01-31 08863398 2 2022-02-01 2023-01-31 08863398 core:Goodwill 2022-02-01 2023-01-31 08863398 core:PlantMachinery 2022-02-01 2023-01-31 08863398 core:Vehicles 2022-02-01 2023-01-31 08863398 countries:England 2022-02-01 2023-01-31 08863398 bus:FRS102 2022-02-01 2023-01-31 08863398 bus:FullAccounts 2022-02-01 2023-01-31 08863398 2023-01-31 08863398 core:WithinOneYear 2023-01-31 08863398 core:AfterOneYear 2023-01-31 08863398 core:ShareCapital 2023-01-31 08863398 core:RetainedEarningsAccumulatedLosses 2023-01-31 08863398 core:Goodwill 2023-01-31 08863398 core:PlantMachinery 2023-01-31 08863398 core:Vehicles 2023-01-31 08863398 core:AllPeriods 2023-01-31 08863398 2022-01-31 08863398 core:Goodwill 2022-01-31 08863398 core:PlantMachinery 2022-01-31 08863398 core:Vehicles 2022-01-31 iso4217:GBP xbrli:pure