IRIS Accounts Production v25.1.4.42 06919030 Board of Directors 1.10.23 30.9.24 30.9.24 Medium entities other sports activities. true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh069190302023-09-30069190302024-09-30069190302023-10-012024-09-30069190302022-09-30069190302022-10-012023-09-30069190302023-09-3006919030ns15:EnglandWales2023-10-012024-09-3006919030ns14:PoundSterling2023-10-012024-09-3006919030ns10:Director12023-10-012024-09-3006919030ns10:PrivateLimitedCompanyLtd2023-10-012024-09-3006919030ns10:MediumEntities2023-10-012024-09-3006919030ns10:Audited2023-10-012024-09-3006919030ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-10-012024-09-3006919030ns10:Medium-sizedCompaniesRegimeForAccounts2023-10-012024-09-3006919030ns10:FullAccounts2023-10-012024-09-3006919030ns10:OrdinaryShareClass12023-10-012024-09-3006919030ns10:Director22023-10-012024-09-3006919030ns10:Director32023-10-012024-09-3006919030ns10:Director42023-10-012024-09-3006919030ns10:Director52023-10-012024-09-3006919030ns10:RegisteredOffice2023-10-012024-09-3006919030ns5:CurrentFinancialInstruments2024-09-3006919030ns5:CurrentFinancialInstruments2023-09-3006919030ns5:ShareCapital2024-09-3006919030ns5:ShareCapital2023-09-3006919030ns5:SharePremium2024-09-3006919030ns5:SharePremium2023-09-3006919030ns5:RevaluationReserve2024-09-3006919030ns5:RevaluationReserve2023-09-3006919030ns5:RetainedEarningsAccumulatedLosses2024-09-3006919030ns5:RetainedEarningsAccumulatedLosses2023-09-3006919030ns5:ShareCapital2022-09-3006919030ns5:RetainedEarningsAccumulatedLosses2022-09-3006919030ns5:SharePremium2022-09-3006919030ns5:RevaluationReserve2022-09-3006919030ns5:RetainedEarningsAccumulatedLosses2022-10-012023-09-3006919030ns5:RevaluationReserve2022-10-012023-09-3006919030ns5:RetainedEarningsAccumulatedLosses2023-10-012024-09-3006919030ns5:RevaluationReserve2023-10-012024-09-3006919030ns5:LandBuildingsns5:ShortLeaseholdAssets2023-10-012024-09-3006919030ns5:LeaseholdImprovements2023-10-012024-09-3006919030ns5:PlantMachinery2023-10-012024-09-3006919030ns5:FurnitureFittings2023-10-012024-09-3006919030ns5:MotorVehicles2023-10-012024-09-3006919030ns5:ComputerEquipment2023-10-012024-09-3006919030ns10:HighestPaidDirector2023-10-012024-09-3006919030ns10:HighestPaidDirector2022-10-012023-09-3006919030ns5:OwnedAssets2023-10-012024-09-3006919030ns5:OwnedAssets2022-10-012023-09-3006919030112023-10-012024-09-3006919030112022-10-012023-09-3006919030ns10:OrdinaryShareClass12022-10-012023-09-3006919030ns5:LandBuildingsns5:ShortLeaseholdAssets2023-09-3006919030ns5:LeaseholdImprovements2023-09-3006919030ns5:PlantMachinery2023-09-3006919030ns5:LandBuildingsns5:ShortLeaseholdAssets2024-09-3006919030ns5:LeaseholdImprovements2024-09-3006919030ns5:PlantMachinery2024-09-3006919030ns5:LandBuildingsns5:ShortLeaseholdAssets2023-09-3006919030ns5:LeaseholdImprovements2023-09-3006919030ns5:PlantMachinery2023-09-3006919030ns5:FurnitureFittings2023-09-3006919030ns5:MotorVehicles2023-09-3006919030ns5:ComputerEquipment2023-09-3006919030ns5:FurnitureFittings2024-09-3006919030ns5:MotorVehicles2024-09-3006919030ns5:ComputerEquipment2024-09-3006919030ns5:FurnitureFittings2023-09-3006919030ns5:MotorVehicles2023-09-3006919030ns5:ComputerEquipment2023-09-3006919030ns5:WithinOneYearns5:CurrentFinancialInstruments2024-09-3006919030ns5:WithinOneYearns5:CurrentFinancialInstruments2023-09-3006919030ns5:WithinOneYear2024-09-3006919030ns5:WithinOneYear2023-09-3006919030ns5:BetweenOneFiveYears2024-09-3006919030ns5:BetweenOneFiveYears2023-09-3006919030ns5:MoreThanFiveYears2024-09-3006919030ns5:MoreThanFiveYears2023-09-3006919030ns5:AllPeriods2024-09-3006919030ns5:AllPeriods2023-09-3006919030ns5:DeferredTaxation2023-09-3006919030ns5:DeferredTaxation2023-10-012024-09-3006919030ns5:DeferredTaxation2024-09-3006919030ns10:OrdinaryShareClass12024-09-30
















Beic Parcio Cymru Ltd
T/A
BikePark Wales

Strategic Report, Report of the Directors and

Audited Financial Statements for the Year Ended 30 September 2024






Beic Parcio Cymru Ltd
T/A BikePark Wales

Company Information
for the Year Ended 30 September 2024







DIRECTORS: A Astley
M C Astley
R J Sorrell
R L Davies-Cooke
D Deehan



REGISTERED OFFICE: Gethin Woodland Centre
Abercanaid
Merthyr Tydfil
Rhondda Cynon Taff
CF48 1YZ



REGISTERED NUMBER: 06919030 (England and Wales)



SENIOR STATUTORY
AUDITOR:
Andrew Miller, FCA



AUDITORS: BPU Limited
Chartered Accountants
Statutory Auditor
Radnor House
Greenwood Close
Cardiff Gate Business Park
Cardiff
CF23 8AA

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Strategic Report
for the Year Ended 30 September 2024


The directors present their strategic report for the year ended 30 September 2024.

REVIEW OF BUSINESS AND FUTURE DEVELOPMENTS
The Company has traded well during the year. Revenue was in line with the previous year at £5.635m and with good cost control we improved Gross Profit to £4.8m.

Wage inflation has continued to impact the business as the cost of living crisis continues although we continue to invest in our staff and average employee numbers rose again.

Net Assets increased by £100k to £3.2m at the year end.

During the period, we continued to invest in our site at Gethin Woods, in particular our trail infrastructure and our people to ensure we remain a leader in the sector and a very popular visitor attraction in Wales.

PRINCIPAL RISKS AND UNCERTAINTIES
Trading

Competition in the leisure and entertainment industry together with the influence of the weather and the impact of socio-economic environment on visitor numbers represent continuing risks for the Company.

Financial

The Company uses various financial instruments including loans and bank borrowings. The main purpose of these financial instruments is to raise finance for the Company's operations. The existence of these financial instruments exposes the Company to a number of financial risks which are described in more detail below. · ·
The main risks arising from the Company's financial instruments are: liquidity risk, credit risk, general economic conditions and cashflow interest rate risk:

Liquidity risk
The Company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs including the management of working capital and repayment of loans.

Credit risk
The Group's principal financial assets are cash. The credit risk associated with cash is limited.

Interest rate risk
The Company finances its operations through a mixture of retained profits, investor loans and bank borrowings. The Company's exposure to interest rate fluctuations on its borrowings is managed with the use of both fixed and floating rate facilities.

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Strategic Report
for the Year Ended 30 September 2024


Other economic risk
The nature of the Group's business is that it is exposed to the general economic conditions prevailing in the United Kingdom. The COVID 19 recovery, impact of the Ukraine War on goods and services, and the economic challenges of the cost of living crisis may have a negative impact on consumer discretionary spending and in turn on the Group's financial performance. To help manage and mitigate this, the Company is broadening and evolving its offer to attract new customers and ensure existing customers have reason to return to the park again and again.

Other principal risks

Health and Safety
A culture of safety first is engrained at all levels of the business and both staff and visitor safety is central to all decision making. We take pride in being a leader in bike park best practice and continual evaluation is key to our strategy.

Staff retention
The Company invests significantly in training and the welfare of its employees to help with staff retention. We do this through creating a positive working environment, investing in staff development and training, and paying competitive wage rates across all positions within the Company.

GOING CONCERN
The directors have assessed the current trading conditions and group liquidity and concluded that the company has adequate resources to continue to operate for at least the next twelve months from the date of signing of the accounts. The directors therefore have prepared the financial statements on a going concern basis.

FINANCIAL KEY PERFORMANCE INDICATORS
The directors consider the following to be key performance indicators:-
2024 2023
- Revenue £5.64m £5.67m
- EBITDA £1.3m £1.3m
- Staff numbers 88 87

THIS REPORT WAS APPROVED BY THE BOARD:





A Astley - Director


4 June 2025

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Report of the Directors
for the Year Ended 30 September 2024


The directors present their report with the financial statements of the company for the year ended 30 September 2024.

DIVIDENDS
The total distribution of dividends for the year ended 30 September 2024 was £550,000 (2023: £750,000).

DIRECTORS
The directors shown below have held office during the whole of the period from 1 October 2023 to the date of this report.

A Astley
M C Astley
R J Sorrell

Other changes in directors holding office are as follows:

R L Davies-Cooke and D Deehan were appointed as directors after 30 September 2024 but prior to the date of this report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Report of the Directors
for the Year Ended 30 September 2024


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

THIS REPORT WAS APPROVED BY THE BOARD:





A Astley - Director


4 June 2025

Report of the Independent Auditors to the Members of
Beic Parcio Cymru Ltd


Opinion
We have audited the financial statements of Beic Parcio Cymru Ltd (the 'company') for the year ended 30 September 2024 which comprise the Profit & Loss Account, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 September 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Report of the Independent Auditors to the Members of
Beic Parcio Cymru Ltd


Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Other matters
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Beic Parcio Cymru Ltd


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risks of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment.

The laws and regulations that we determined were most significant to the company were the Companies Act, UK Corporate Tax Laws, UK Employment Laws, and Health and Safety Regulations.

We obtained an understanding of how the company is complying with those laws and regulations by making enquiries of the management and those charged with governance, and corroborated these enquiries through our review of board minutes and review of legal and professional spend for the year.

We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. We addressed the risk of management override of internal controls and assessed the effectiveness of the controls that management has in place to prevent and detect fraud, including testing of manual journals and evaluating the assumptions and judgements made by management in its significant accounting estimates.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Beic Parcio Cymru Ltd


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Andrew Miller, FCA (Senior Statutory Auditor)
for and on behalf of BPU Limited
Chartered Accountants
Statutory Auditor

4 June 2025

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Profit & Loss Account
for the Year Ended 30 September 2024

2024 2023
Notes £    £   

TURNOVER 5,635,438 5,674,440

Cost of sales (837,199 ) (958,939 )
GROSS PROFIT 4,798,239 4,715,501

Administrative expenses (4,049,282 ) (3,881,838 )
748,957 833,663

Other operating income 2 59,437 56,437
OPERATING PROFIT 4 808,394 890,100

Interest receivable & similar income 12,622 15,922
PROFIT BEFORE TAXATION 821,016 906,022

Tax on profit 5 (171,819 ) (157,858 )
PROFIT FOR THE FINANCIAL YEAR 649,197 748,164

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

649,197

748,164

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Balance Sheet
30 September 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 7 3,723,560 3,380,696

CURRENT ASSETS
Stocks 8 244,008 224,604
Debtors 9 162,262 138,731
Cash at bank and in hand 880,899 1,096,917
1,287,169 1,460,252
CREDITORS
Amounts falling due within one year 10 1,312,188 1,209,166
NET CURRENT (LIABILITIES)/ASSETS (25,019 ) 251,086
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,698,541

3,631,782

DEFERRED TAX 12 (355,000 ) (348,000 )

CAPITAL GRANTS 13 (144,874 ) (184,312 )
NET ASSETS 3,198,667 3,099,470

CAPITAL AND RESERVES
Called up share capital 14 46,590 46,590
Share premium 239,930 239,930
Non distributable reserve 538,424 592,718
Retained earnings 2,373,723 2,220,232
SHAREHOLDERS' FUNDS 3,198,667 3,099,470

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Balance Sheet - continued
30 September 2024


The financial statements were approved by the Board of Directors and authorised for issue on 4 June 2025 and were signed on its behalf by:





A Astley - Director


Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Statement of Changes in Equity
for the Year Ended 30 September 2024

Called up Non
share Retained Share distributable Total
capital earnings premium reserve equity
£    £    £    £    £   
Balance at 1 October 2022 46,590 2,167,774 239,930 647,012 3,101,306

Changes in equity
Transfer of reserves - 54,294 - (54,294 ) -
Dividends - (750,000 ) - - (750,000 )
Total comprehensive income - 748,164 - - 748,164
Balance at 30 September 2023 46,590 2,220,232 239,930 592,718 3,099,470

Changes in equity
Transfer of reserves - 54,294 - (54,294 ) -
Dividends - (550,000 ) - - (550,000 )
Total comprehensive income - 649,197 - - 649,197
Balance at 30 September 2024 46,590 2,373,723 239,930 538,424 3,198,667

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements
for the Year Ended 30 September 2024


1. 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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows.

Turnover
Turnover represents the value of services provided, net of vat and in relation to, the principal activity of the company, mountain bike park activities, under contracts to the extent that there is a right to consideration and is recorded at the value of the consideration due.

Where a contract has only been partially completed at the balance sheet date turnover represents the value of the service provided to date based on a proportion of the total expected consideration at completion.

Where deposits are received from customers in advance of services provided, or where revenue and sponsorship income is received in advance, the amounts are recorded as deferred income and included as part of creditors due within one year.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - over the lease term
Assets under construction - not provided
Plant and machinery - 20% straight line
Fixtures and fittings - 20% straight line
Mountain bikes & vehicles - 33% straight line
Office equipment - 33% straight line

The short leasehold assets are held at their most recent valuation. Given it's unique nature the directors consider valuation to be equal to the total historic cost of the asset gross of grants received, less depreciation in line with the policy noted above.

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


Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


1. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit & Loss Account, 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.

Pension costs
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.

2. OTHER OPERATING INCOME
2024 2023
£    £   
Grant income 59,437 56,437

3. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 2,078,683 1,950,816
Social security costs 187,566 160,421
Other pension costs 57,465 52,542
2,323,714 2,163,779

The average number of employees during the year was as follows:
2024 2023

88 87

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


3. EMPLOYEES AND DIRECTORS - continued

During the year, a total of key management personnel compensation of £136,427 was paid.

2024 2023
£    £   
Directors' remuneration 278,796 257,239
Directors' pension contributions to money purchase schemes 8,364 7,700

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 4 4

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 121,386 121,169
Pension contributions to money purchase schemes 3,637 3,630

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Depreciation - owned assets 517,039 483,511
Profit on disposal of fixed assets (29,051 ) (41,032 )
Audit fees 7,865 8,185
Auditors' remuneration for non audit work 2,858 2,140
Operating leases 91,798 98,446

5. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 164,819 167,858

Deferred tax 7,000 (10,000 )
Tax on profit 171,819 157,858

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


5. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 821,016 906,022
Profit multiplied by the standard rate of corporation tax in the
UK of 25% (2023 - 22.008%)

205,254

199,397

Effects of:
Expenses not deductible for tax purposes 2,561 1,261
Income not taxable for tax purposes (22,122 ) (12,421 )
Depreciation in excess of capital allowances 46,641 62,833
Adjustments to tax charge in respect of previous periods 3,065 (22,577 )
Group relief (70,580 ) (60,635 )
Deferred tax 7,000 (10,000 )
Total tax charge 171,819 157,858

6. DIVIDENDS
2024 2023
£    £   
Ordinary shares of £1 each
Paid 550,000 750,000

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


7. TANGIBLE FIXED ASSETS
Assets
Short under Plant and
leasehold construction machinery
£    £    £   
COST OR VALUATION
At 1 October 2023 3,773,970 85,701 849,428
Additions 145,918 417,441 204,615
Disposals - - (153,484 )
Reclassification/transfer 297,225 (354,860 ) 51,397
At 30 September 2024 4,217,113 148,282 951,956
DEPRECIATION
At 1 October 2023 1,069,102 - 495,701
Charge for year 274,803 - 126,038
Eliminated on disposal - - (119,121 )
At 30 September 2024 1,343,905 - 502,618
NET BOOK VALUE
At 30 September 2024 2,873,208 148,282 449,338
At 30 September 2023 2,704,868 85,701 353,727

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


7. TANGIBLE FIXED ASSETS - continued

Fixtures Mountain
and bikes & Office
fittings vehicles equipment Totals
£    £    £    £   
COST OR VALUATION
At 1 October 2023 159,662 256,216 22,592 5,147,569
Additions 15,864 225,553 15,595 1,024,986
Disposals (3,920 ) (214,862 ) (3,600 ) (375,866 )
Reclassification/transfer 3,579 - 2,660 1
At 30 September 2024 175,185 266,907 37,247 5,796,690
DEPRECIATION
At 1 October 2023 96,482 87,918 17,671 1,766,874
Charge for year 22,642 88,350 5,206 517,039
Eliminated on disposal (3,347 ) (84,715 ) (3,600 ) (210,783 )
At 30 September 2024 115,777 91,553 19,277 2,073,130
NET BOOK VALUE
At 30 September 2024 59,408 175,354 17,970 3,723,560
At 30 September 2023 63,180 168,298 4,921 3,380,695

Cost or valuation at 30 September 2024 is represented by:

Assets
Short under Plant and
leasehold construction machinery
£    £    £   
Valuation in 2018 1,019,091 - -
Cost 3,198,022 148,282 951,956
4,217,113 148,282 951,956

Fixtures Mountain
and bikes & Office
fittings vehicles equipment Totals
£    £    £    £   
Valuation in 2018 - - - 1,019,091
Cost 175,185 266,907 37,247 4,777,599
175,185 266,907 37,247 5,796,690

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


8. STOCKS
2024 2023
£    £   
Stocks 244,008 224,604

9. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 102,741 23,526
Other debtors & accrued income - 900
Prepayments 59,521 114,305
162,262 138,731

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade creditors 182,206 215,977
Amounts owed to group undertakings 288,530 7,000
Corporation tax 89,700 190,435
Social security and other taxes 53,738 44,769
VAT 101,435 117,905
Other creditors, accruals
& deferred income 596,579 633,080
1,312,188 1,209,166

11. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 31,262 35,103
Between one and five years 427,786 140,412
In more than five years 2,600,000 158,419
3,059,048 333,934

12. DEFERRED TAX
2024 2023
£    £   
Deferred tax 355,000 348,000

Beic Parcio Cymru Ltd (Registered number: 06919030)
T/A BikePark Wales

Notes to the Financial Statements - continued
for the Year Ended 30 September 2024


12. DEFERRED TAX - continued

Deferred
tax
£   
Balance at 1 October 2023 348,000
Provided during year 7,000
Balance at 30 September 2024 355,000

13. CAPITAL GRANTS
2024 2023
£    £   
Capital grants 144,874 184,312

The grants balance is being released in part over 60 months from October 2021 and 131 months from October 2023.

14. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
46,590 Ordinary £1 46,590 46,590

15. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

16. ULTIMATE CONTROLLING PARTY

The immediate and ultimate parent undertaking is Bikepark Holdings Limited, a company incorporated in Wales.