30 01/04/2024 31/12/2024 2024-12-31 false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2024-04-01 Sage Accounts Production 24.0 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 05318711 2024-04-01 2024-12-31 05318711 2024-12-31 05318711 2024-03-31 05318711 2023-04-01 2024-03-31 05318711 2024-03-31 05318711 2023-03-31 05318711 core:PlantMachinery 2024-04-01 2024-12-31 05318711 core:FurnitureFittingsToolsEquipment 2024-04-01 2024-12-31 05318711 core:MotorVehicles 2024-04-01 2024-12-31 05318711 core:NetGoodwill 2024-04-01 2024-12-31 05318711 bus:RegisteredOffice 2024-04-01 2024-12-31 05318711 bus:LeadAgentIfApplicable 2024-04-01 2024-12-31 05318711 bus:Director3 2024-04-01 2024-12-31 05318711 bus:Director4 2024-04-01 2024-12-31 05318711 bus:CompanySecretary1 2024-04-01 2024-12-31 05318711 core:NetGoodwill 2024-12-31 05318711 core:PlantMachinery 2024-03-31 05318711 core:FurnitureFittingsToolsEquipment 2024-03-31 05318711 core:MotorVehicles 2024-03-31 05318711 core:PlantMachinery 2024-12-31 05318711 core:FurnitureFittingsToolsEquipment 2024-12-31 05318711 core:MotorVehicles 2024-12-31 05318711 core:WithinOneYear 2024-12-31 05318711 core:WithinOneYear 2024-03-31 05318711 core:ShareCapital 2024-12-31 05318711 core:ShareCapital 2024-03-31 05318711 core:RetainedEarningsAccumulatedLosses 2024-12-31 05318711 core:RetainedEarningsAccumulatedLosses 2024-03-31 05318711 core:BetweenOneFiveYears 2024-12-31 05318711 core:BetweenOneFiveYears 2024-03-31 05318711 core:MoreThanFiveYears 2024-12-31 05318711 core:MoreThanFiveYears 2024-03-31 05318711 core:NetGoodwill 2024-03-31 05318711 core:AfterOneYear 2024-12-31 05318711 core:AfterOneYear 2024-03-31 05318711 core:PlantMachinery 2024-03-31 05318711 core:FurnitureFittingsToolsEquipment 2024-03-31 05318711 core:MotorVehicles 2024-03-31 05318711 bus:Director3 2024-03-31 05318711 bus:Director3 2023-03-31 05318711 bus:Director3 2024-03-31 05318711 bus:Director3 2023-04-01 2024-03-31 05318711 bus:SmallEntities 2024-04-01 2024-12-31 05318711 bus:AuditExemptWithAccountantsReport 2024-04-01 2024-12-31 05318711 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2024-12-31 05318711 bus:PrivateLimitedCompanyLtd 2024-04-01 2024-12-31 05318711 bus:FullAccounts 2024-04-01 2024-12-31 05318711 core:LeaseholdImprovements 2024-03-31 05318711 core:LeaseholdImprovements 2024-12-31 05318711 core:LeaseholdImprovements 2024-04-01 2024-12-31
Company registration number: 05318711
Cedar Garage Limited
Unaudited filleted financial statements
31 December 2024
Cedar Garage Limited
Contents
Directors and other information
Statement of financial position
Notes to the financial statements
Cedar Garage Limited
Directors and other information
Directors Mr K L Pearce
Mr M Copp
Secretary Mr K L Pearce
Company number 05318711
Registered office 307 Tarring Road
Worthing
West Sussex
BN11 5JG
Business address 307 Tarring Road
Worthing
West Sussex
BN11 5JG
Accountants Keith Bellenie & Co Ltd
3 Cecilian Court
Cecilian Avenue
Worthing
West Sussex
BN14 8AP
Bankers Bank of Scotland
Pentland House
8 Lochside Avenue
Edinburgh
Cedar Garage Limited
Statement of financial position
31 December 2024
31/12/24 31/03/24
Note £ £ £ £
Fixed assets
Intangible assets 5 2 2
Tangible assets 6 279,218 215,065
_______ _______
279,220 215,067
Current assets
Stocks 161,015 151,565
Debtors 7 234,299 365,702
Cash at bank and in hand 1,109,694 776,038
_______ _______
1,505,008 1,293,305
Creditors: amounts falling due
within one year 8 ( 680,682) ( 539,319)
_______ _______
Net current assets 824,326 753,986
_______ _______
Total assets less current liabilities 1,103,546 969,053
Provisions for liabilities ( 62,721) ( 48,492)
Accruals and deferred income ( 52,283) ( 67,040)
_______ _______
Net assets 988,542 853,521
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 988,442 853,421
_______ _______
Shareholders funds 988,542 853,521
_______ _______
For the period ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act 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 and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 26 June 2025 , and are signed on behalf of the board by:
Mr K L Pearce
Director
Company registration number: 05318711
Cedar Garage Limited
Notes to the financial statements
Period ended 31 December 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 307 Tarring Road, Worthing, West Sussex, BN11 5JG.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historial cost basis.The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration receivable for the services provided, net of discounts and VAT.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery - 25 % reducing balance
Fittings fixtures and equipment - 33 % reducing balance
Motor vehicles - 25 % reducing balance
Property improvements - Property improvements are to be written off over the period of the lease.
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Debt instruments are subsequently measured at amortised cost.
Defined contribution plans
The company is operating an auto-enrolment pension scheme. The contributions shown in the profit and loss account reflect the contributions payable by the employer covering the trading year.The directors have a separate contributions pension scheme
4. Employee numbers
The average number of persons employed by the company during the period amounted to 30 (2024: 27 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 April 2024 and 31 December 2024 192,999 192,999
_______ _______
Amortisation
At 1 April 2024 and 31 December 2024 192,997 192,997
_______ _______
Carrying amount
At 31 December 2024 2 2
_______ _______
At 31 March 2024 2 2
_______ _______
6. Tangible assets
Plant and machinery Fixtures, fittings and equipment Motor vehicles Property Improvements Total
£ £ £ £ £
Cost
At 1 April 2024 336,319 86,165 190,044 85,534 698,062
Additions 64,906 4,290 46,223 - 115,419
_______ _______ _______ _______ _______
At 31 December 2024 401,225 90,455 236,267 85,534 813,481
_______ _______ _______ _______ _______
Depreciation
At 1 April 2024 259,902 58,080 79,481 85,533 482,996
Charge for the year 19,438 7,869 23,960 - 51,267
_______ _______ _______ _______ _______
At 31 December 2024 279,340 65,949 103,441 85,533 534,263
_______ _______ _______ _______ _______
Carrying amount
At 31 December 2024 121,885 24,506 132,826 1 279,218
_______ _______ _______ _______ _______
At 31 March 2024 76,417 28,085 110,563 1 215,066
_______ _______ _______ _______ _______
7. Debtors
31/12/24 31/03/24
£ £
Trade debtors 15,318 20,235
Other debtors 218,981 345,467
_______ _______
234,299 365,702
_______ _______
The debtors above include the following amounts falling due after more than one year:
31/12/24 31/03/24
£ £
Other debtors 101,332 171,407
_______ _______
A loan of £250,000 has been made to a company which is under the control of the directors of Cedar Garage Limited . The loan is being repaid with interest.
8. Creditors: amounts falling due within one year
31/12/24 31/03/24
£ £
Trade creditors 80,903 96,509
Social security and other taxes 289,792 305,437
Other creditors 309,987 137,373
_______ _______
680,682 539,319
_______ _______
9. Operating leases
The company as lessee
The total future minimum lease payments under non-cancellable operating leases are as follows:
£ £
Not later than 1 year 88,460 96,214
Later than 1 year and not later than 5 years 198,633 240,011
Later than 5 years 126,000 139,750
_______ _______
413,093 475,975
_______ _______
10. Directors advances, credits and guarantees
During the period the directors entered into the following advances and credits with the company:
Period ended 31/12/24
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr K L Pearce 18,512 - ( 18,512) -
_______ _______ _______ _______
Year ended 31/03/24
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr K L Pearce 74,817 18,512 ( 74,817) 18,512
_______ _______ _______ _______
The loan is subject to interest at 2.5%. The loan is repayable on demand.