IRIS Accounts Production v25.1.4.42 09489674 Board of Directors Board of Directors 1.1.24 31.12.24 31.12.24 Medium entities vehicle hire 0 0 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. 0 0 Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh094896742023-12-31094896742024-12-31094896742024-01-012024-12-31094896742022-12-31094896742023-01-012023-12-31094896742023-12-3109489674ns15:EnglandWales2024-01-012024-12-3109489674ns14:PoundSterling2024-01-012024-12-3109489674ns10:Director12024-01-012024-12-3109489674ns10:Director22024-01-012024-12-3109489674ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3109489674ns10:MediumEntities2024-01-012024-12-3109489674ns10:Audited2024-01-012024-12-3109489674ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3109489674ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3109489674ns10:FullAccounts2024-01-012024-12-3109489674ns10:OrdinaryShareClass12024-01-012024-12-3109489674ns10:Director32024-01-012024-12-3109489674ns10:Director42024-01-012024-12-3109489674ns10:RegisteredOffice2024-01-012024-12-3109489674ns5:CurrentFinancialInstruments2024-12-3109489674ns5:CurrentFinancialInstruments2023-12-3109489674ns5:Non-currentFinancialInstruments2024-12-3109489674ns5:Non-currentFinancialInstruments2023-12-3109489674ns5:ShareCapital2024-12-3109489674ns5:ShareCapital2023-12-3109489674ns5:RetainedEarningsAccumulatedLosses2024-12-3109489674ns5:RetainedEarningsAccumulatedLosses2023-12-3109489674ns5:ShareCapital2022-12-3109489674ns5:RetainedEarningsAccumulatedLosses2022-12-3109489674ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3109489674ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-310948967432024-01-012024-12-310948967432023-01-012023-12-310948967442024-01-012024-12-310948967442023-01-012023-12-3109489674ns5:ReportableOperatingSegment12024-01-012024-12-3109489674ns5:ReportableOperatingSegment12023-01-012023-12-3109489674ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-3109489674ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3109489674ns5:OwnedAssets2024-01-012024-12-3109489674ns5:OwnedAssets2023-01-012023-12-3109489674ns5:LeasedAssets2024-01-012024-12-3109489674ns5:LeasedAssets2023-01-012023-12-3109489674112024-01-012024-12-3109489674112023-01-012023-12-3109489674122024-01-012024-12-3109489674122023-01-012023-12-3109489674132024-01-012024-12-3109489674132023-01-012023-12-310948967412024-01-012024-12-310948967412023-01-012023-12-3109489674ns5:HirePurchaseContracts2024-01-012024-12-3109489674ns5:HirePurchaseContracts2023-01-012023-12-3109489674ns5:ComputerEquipment2023-12-3109489674ns5:ComputerEquipment2024-01-012024-12-3109489674ns5:ComputerEquipment2024-12-3109489674ns5:ComputerEquipment2023-12-3109489674ns5:LeasedAssetsHeldAsLesseens5:ComputerEquipment2023-12-3109489674ns5:LeasedAssetsHeldAsLesseens5:ComputerEquipment2024-01-012024-12-3109489674ns5:LeasedAssetsHeldAsLesseens5:ComputerEquipment2024-12-3109489674ns5:LeasedAssetsHeldAsLesseens5:ComputerEquipment2023-12-3109489674ns5:AcceleratedTaxDepreciationDeferredTax2024-12-3109489674ns5:AcceleratedTaxDepreciationDeferredTax2023-12-3109489674ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3109489674ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3109489674ns5:Non-currentFinancialInstruments2024-01-012024-12-3109489674ns5:WithinOneYearns5:HirePurchaseContracts2024-12-3109489674ns5:WithinOneYearns5:HirePurchaseContracts2023-12-3109489674ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-3109489674ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3109489674ns5:HirePurchaseContracts2024-12-3109489674ns5:HirePurchaseContracts2023-12-3109489674ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-3109489674ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-12-3109489674ns5:DeferredTaxation2023-12-3109489674ns5:DeferredTaxation2024-01-012024-12-3109489674ns5:DeferredTaxation2024-12-3109489674ns10:OrdinaryShareClass12024-12-3109489674ns5:RetainedEarningsAccumulatedLosses2023-12-3109489674ns5:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-01-012024-12-3109489674ns5:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2023-01-012023-12-3109489674ns5:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3109489674ns5:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2023-12-3109489674ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2024-01-012024-12-3109489674ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2023-01-012023-12-3109489674ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2024-12-3109489674ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2023-12-31
REGISTERED NUMBER: 09489674 (England and Wales)













Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 December 2024

for

KSG Vehicle Solutions Limited

KSG Vehicle Solutions Limited (Registered number: 09489674)






Contents of the Financial Statements
for the Year Ended 31 December 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Statement of Directors' Responsibilities 4

Report of the Independent Auditors 5

Statement of Comprehensive Income 8

Balance Sheet 9

Statement of Changes in Equity 10

Cash Flow Statement 11

Notes to the Cash Flow Statement 12

Notes to the Financial Statements 13


KSG Vehicle Solutions Limited

Company Information
for the Year Ended 31 December 2024







DIRECTORS: A K Sparkes
R Stark
K D Stark
D Swann



REGISTERED OFFICE: Bromley
Stanton Drew
BRISTOL
BS39 4DE



REGISTERED NUMBER: 09489674 (England and Wales)



SENIOR STATUTORY AUDITOR: Michael Cook BSc FCA



AUDITORS: A C Mole LLP
Chartered Accountants
& Statutory Auditor
Stafford House
Blackbrook Park Avenue
Taunton
Somerset
TA1 2PX

KSG Vehicle Solutions Limited (Registered number: 09489674)

Strategic Report
for the Year Ended 31 December 2024

The directors present their strategic report for the year ended 31 December 2024.

REVIEW OF BUSINESS
The results for the year and financial position of the company are shown in the annexed financial statements.

The company undertakes comprehensive business planning to define long term strategic objectives and goals. Annual budgets and operational plans are prepared utilising Key Performance Indicators ("KPI's"). Business performance, measured by KPI's (including monitoring of actual results against budget targets) and bank balances, is reported to the directors on a monthly basis.

The turnover for the company for the year was £637,750 (2023 - £483,881) and the gross profit margin achieved was 36.8% (2023 - 41.6%).

The company has seen a large increase in the number of vehicles in its fleet this year which is reflected in the increase in turnover. The large increase in new vehicles in the fleet has seen a large increase in the depreciation charge in the year which has had an adverse effect on gross profit margins. The Directors fully expect the gross profit margin to increase in future years.

The Directors anticipate that the company will trade profitably for the forthcoming year.

PRINCIPAL RISKS AND UNCERTAINTIES
As with any business, KSG Vehicle Solutions Limited faces a number of risks and uncertainties in the course of its day to day operations. By effectively identifying and managing these risks their effects can be mitigated.

The principal risk to the company is a deterioration in demand for leased vehicles. Any deterioration in economic conditions may significantly decrease demand which could have a material effect on revenues, margins, profits and debt levels.

The Directors also constantly monitor the state of receivables, as this remains a key factor in protecting the company's cash flow in the short and medium term.

FUTURE DEVELOPMENTS
The directors will continue to monitor costs closely in order to maintain profitability, whilst not compromising on quality and service. The directors will also continue to diversify into new products and markets when appropriate.

ON BEHALF OF THE BOARD:





R Stark - Director


30 July 2025

KSG Vehicle Solutions Limited (Registered number: 09489674)

Report of the Directors
for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

A K Sparkes
R Stark

Other changes in directors holding office are as follows:

K D Stark - appointed 1 April 2024
D Swann - appointed 1 April 2024

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The directors are responsible for monitoring financial risk. Appropriate policies have been developed and implemented to identify, evaluate and manage the key risks.

a) Price risk - The company is exposed to price risk as a result of its operations. Due to the economic climate the company has to quote competitive prices to win work. The directors are aware of the risks in selling and providing services at low margins and as the trading environment improves the directors will consider improving margins.

b) Credit risk - The company has implemented policies that require appropriate credit checks on customers before contracts are entered into. The credit given to customers is subject to limits which are determined and reassessed by the directors.

c) Liquidity risk - The company is reliant upon the continued support of its bankers and lenders. Budgets and cash flow projections are prepared and regularly monitored to ensure that the company operates within these facilities.

d) Interest rate cash flow risk - The hire purchase facilities have been arranged at a competitive rate of interest.

e) Economic risk - The company's performance is directly impacted by the economic environment. In order to manage this risk the company strives to deliver competitively priced services. The company is actively concentrating on improving efficiency and reducing costs.

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 ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, A C Mole LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





R Stark - Director


30 July 2025

KSG Vehicle Solutions Limited (Registered number: 09489674)

Statement of Directors' Responsibilities
for the Year Ended 31 December 2024

The directors are responsible for preparing the Strategic report, the directors' report 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, including Financial Reporting Standard 102 Reduced Disclosure Framework (FRS 102).

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;
-state whether applicable United Kingdom Accounting Standards, including FRS 102, have been followed, subject to any material departures disclosed and explained in the financial statements;
-notify the company's shareholders in writing about the use of disclosure exemptions, if any, of FRS 102 used in the preparation of financial statements; and
-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.

Report of the Independent Auditors to the Members of
KSG Vehicle Solutions Limited

Opinion
We have audited the financial statements of KSG Vehicle Solutions Limited (the 'company') for the year ended 31 December 2024 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, 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 31 December 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report, the Report of the Directors and the Statement of Directors' Responsibilities, 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.

Opinions on other matters prescribed by the Companies Act 2006
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.

Report of the Independent Auditors to the Members of
KSG Vehicle Solutions Limited


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.

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:

Identifying and assessing potential risks of material misstatement due to irregularities.

We considered the following when identifying and assessing risks of material misstatement due to irregularities, including fraud and non-compliance with laws and regulations;

- the legal and regulatory framework within which the business operates
- the nature of the industry in which the business operates
- the control environment and internal controls established to mitigate such risks
- the results of our enquiries of management about their own identification and assessment of risks of irregularities
- discussions within the audit engagement team and with the group auditors about where fraud might occur.

Laws and regulations which are considered to be significant to the entity include those relating to the construction industry, the requirements of the financial reporting framework FRS 102, the Companies Act 2006 and UK tax legislation. In addition we considered other laws and regulations which may not directly impact the financial statements but may impact on the operations of the company, such as the changes arising following Brexit.

As a result of these procedures we concluded that the greatest potential for material misstatements due to fraud arose in respect of sales being overstated. In common with all audits under International Auditing Standards we also concluded that a risk in relation to the potential for management override of controls existed.

Audit responses to the risks identified

We undertook audit procedures to respond to the risks identified, and designed our audit testing to respond to these risks. The additional procedures we undertook included the following:

- Gaining an understanding of the company's procedures for ensuring compliance with laws and regulations.
- Controls testing over sales together with additional substantive procedures to agree to third party certificates.
- Testing the appropriateness of journal entries and other adjustments
- Considering whether accounting estimates were indicative of potential bias
- Considering any transactions which arose outside the normal course of business
- Making enquiries of management
- Corroborating our enquiries through the review of Board Minutes and review of correspondence.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members. We remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

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
KSG Vehicle Solutions Limited


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.




Michael Cook BSc FCA (Senior Statutory Auditor)
for and on behalf of A C Mole LLP
Chartered Accountants
& Statutory Auditor
Stafford House
Blackbrook Park Avenue
Taunton
Somerset
TA1 2PX

31 July 2025

KSG Vehicle Solutions Limited (Registered number: 09489674)

Statement of Comprehensive Income
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

TURNOVER 4 637,750 483,881

Cost of sales 425,319 282,721
GROSS PROFIT 212,431 201,160

Administrative expenses 7,194 8,729
OPERATING PROFIT 6 205,237 192,431

Interest receivable and similar income 58,480 27,456
263,717 219,887

Interest payable and similar expenses 7 145,662 89,616
PROFIT BEFORE TAXATION 118,055 130,271

Tax on profit 8 (17,102 ) 6,815
PROFIT FOR THE FINANCIAL YEAR 135,157 123,456

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

135,157

123,456

KSG Vehicle Solutions Limited (Registered number: 09489674)

Balance Sheet
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 2,073,255 1,722,259

CURRENT ASSETS
Debtors: amounts falling due within one year 10 50,055 9,291
Debtors: amounts falling due after more than
one year

10

1,173,991

587,031
Cash at bank 8,769 1,472
1,232,815 597,794
CREDITORS
Amounts falling due within one year 11 593,390 421,141
NET CURRENT ASSETS 639,425 176,653
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,712,680

1,898,912

CREDITORS
Amounts falling due after more than one
year

12

(2,272,842

)

(1,593,911

)

PROVISIONS FOR LIABILITIES 16 - (320 )
NET ASSETS 439,838 304,681

CAPITAL AND RESERVES
Called up share capital 17 1 1
Retained earnings 18 439,837 304,680
SHAREHOLDERS' FUNDS 439,838 304,681

The financial statements were approved by the Board of Directors and authorised for issue on 30 July 2025 and were signed on its behalf by:




R Stark - Director



K D Stark - Director


KSG Vehicle Solutions Limited (Registered number: 09489674)

Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 1 181,224 181,225

Changes in equity
Total comprehensive income - 123,456 123,456
Balance at 31 December 2023 1 304,680 304,681

Changes in equity
Total comprehensive income - 135,157 135,157
Balance at 31 December 2024 1 439,837 439,838

KSG Vehicle Solutions Limited (Registered number: 09489674)

Cash Flow Statement
for the Year Ended 31 December 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 590,752 517,991
Net cash from operating activities 590,752 517,991

Cash flows from investing activities
Purchase of tangible fixed assets (110,335 ) (32,841 )
Sale of tangible fixed assets 139,500 141,607
Interest received 58,480 27,456
Net cash from investing activities 87,645 136,222

Cash flows from financing activities
(Increase) in intergroup debtor (586,960 ) (404,594 )
Increase in intergroup creditors 550,706 295,271
Hire purchase repayments in year (489,184 ) (460,477 )
Interest paid (63,054 ) (35,563 )
Interest on hire purchase payments (82,608 ) (54,053 )
Net cash from financing activities (671,100 ) (659,416 )

Increase/(decrease) in cash and cash equivalents 7,297 (5,203 )
Cash and cash equivalents at beginning
of year

2

1,472

6,675

Cash and cash equivalents at end of year 2 8,769 1,472

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Cash Flow Statement
for the Year Ended 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 118,055 130,271
Depreciation charges 433,633 302,215
Profit on disposal of fixed assets (17,521 ) (27,318 )
Finance costs 145,662 89,616
Finance income (58,480 ) (27,456 )
621,349 467,328
(Increase)/decrease in trade and other debtors (23,982 ) 17,125
(Decrease)/increase in trade and other creditors (6,615 ) 33,538
Cash generated from operations 590,752 517,991

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 8,769 1,472
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 1,472 6,675


3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.1.24 Cash flow changes At 31.12.24
£    £    £    £   
Net cash
Cash at bank 1,472 7,297 8,769
1,472 7,297 8,769
Debt
Finance leases (1,391,241 ) 489,184 (796,273 ) (1,698,330 )
(1,391,241 ) 489,184 (796,273 ) (1,698,330 )
Total (1,389,769 ) 496,481 (796,273 ) (1,689,561 )

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

KSG Vehicle Solutions Limited 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.

The presentation currency of the financial statements is the Pound Sterling (£).


The company is engaged in the leasing and buying and selling of motor vehicles.

2. STATEMENT OF COMPLIANCE

These financial statements have been prepared in accordance with UK accounting standards, including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS 102") and the Companies Act 2006.

3. ACCOUNTING POLICIES

Basis of preparation
These financial statements are prepared on a going concern basis, under the historical cost convention, as modified by certain financial assets and liabilities measured at fair value through profit or loss.

Related party exemption
The company has taken advantage of the 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.

Turnover
Turnover is measured at the fair value of consideration received or receivable, net of discounts and value added tax.

The company leases motor vehicles to companies and individuals. Revenue is recognised in the period to which the rental relates.

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

Motor vehicles - 20% on reducing balance

Taxation
The taxation expense for the period comprises current and deferred tax recognised in the reporting period. Tax is recognised in the income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case tax is also recognised in other comprehensive income or directly into equity respectively.

i) Current tax
Current tax is the amount of income tax payable in respect of the taxable profit for the year or prior years. Tax is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

ii) Deferred tax
Deferred tax arises from timing differences that are differences between taxable profits and total comprehensive income as stated in the financial statements. These timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements.

Deferred tax is recognised on all timing differences at the balance sheet date, except for certain exceptions. Unrelieved tax losses and other deferred tax assets are only recognised when 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 tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference.

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

3. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period using the sum of digits method. The capital element of the future payments is treated as a liability.

Financial instruments
i) Financial assets
Basic financial assets, including trade and other receivables and cash and bank balances are initially recognised at transaction price and subsequently measured at amortised cost.

At the balance sheet date financial assets are assessed for evidence of impairment. If an asset is impaired the impairment loss is recognised in the income statement.

ii) Financial liabilities
Basic financial liabilities, including trade and other payables, are initially recognised at transaction price and subsequently measured at amortised cost.

Critical accounting policies and estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses.

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The directors are of the opinion that there are no estimates or assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

2024 2023
£    £   
Hire of equipment 637,750 483,881
637,750 483,881

5. EMPLOYEES AND DIRECTORS

There were no staff costs for the year ended 31 December 2024 nor for the year ended 31 December 2023.

The average number of employees during the year was NIL (2023 - NIL).

2024 2023
£    £   
Directors' remuneration - -

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

6. OPERATING PROFIT

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

2024 2023
£    £   
Depreciation - owned assets 58,366 55,895
Depreciation - assets on hire purchase contracts 375,267 246,320
Profit on disposal of fixed assets (17,521 ) (27,318 )
Auditors' remuneration of company 3,500 2,500
Auditors' remuneration taxation compliance services 1,250 1,250
Auditors' remuneration non-audit services 1,421 3,876

7. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Inter-company loan interest 63,054 35,563
Hire purchase 82,608 54,053
145,662 89,616

8. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the profit for the year was as follows:
2024 2023
£    £   
Deferred tax (17,102 ) 6,815
Tax on profit (17,102 ) 6,815

UK corporation tax has been charged at 25% (2023 - 25%).

Reconciliation of total tax (credit)/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 118,055 130,271
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 23.500%)

29,514

30,614

Effects of:
Expenses not deductible for tax purposes 3,426 2,996
- change in Rate
Re-measurement of movement in deferred tax - change in rate - 409

Group relief (50,042 ) (27,204 )
forward
Total tax (credit)/charge (17,102 ) 6,815

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

9. TANGIBLE FIXED ASSETS
Motor
vehicles
£   
COST
At 1 January 2024 2,729,604
Additions 906,608
Disposals (281,923 )
At 31 December 2024 3,354,289
DEPRECIATION
At 1 January 2024 1,007,345
Charge for year 433,633
Eliminated on disposal (159,944 )
At 31 December 2024 1,281,034
NET BOOK VALUE
At 31 December 2024 2,073,255
At 31 December 2023 1,722,259

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 January 2024 2,071,962
Additions 796,273
Disposals (90,640 )
Transfer to ownership (147,818 )
At 31 December 2024 2,629,777
DEPRECIATION
At 1 January 2024 574,588
Charge for year 375,267
Eliminated on disposal (38,522 )
Transfer to ownership (91,744 )
At 31 December 2024 819,589
NET BOOK VALUE
At 31 December 2024 1,810,188
At 31 December 2023 1,497,374

10. DEBTORS
2024 2023
£    £   
Amounts falling due within one year:
Trade debtors 28,273 8,291
Other debtors 5,000 1,000
Deferred tax asset
Accelerated capital allowances 16,782 -
50,055 9,291

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

10. DEBTORS - continued
2024 2023
£    £   
Amounts falling due after more than one year:
Amounts owed by group undertakings 1,173,991 587,031

Aggregate amounts 1,224,046 596,322

11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Hire purchase contracts (see note 13) 539,347 360,483
VAT 19,765 4,158
Other creditors 34,278 56,500
593,390 421,141

12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Hire purchase contracts (see note 13) 1,158,983 1,030,758
Amounts owed to group undertakings 1,113,859 563,153
2,272,842 1,593,911

A formal agreement is in place to charge interest at a commercial market rate of 2.25% above Bank of England base rate on inter-company loan balances. Inter-company loans are not repayable on demand and therefore are treated as falling due in more than one year.

13. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2024 2023
£    £   
Gross obligations repayable:
Within one year 624,608 425,599
Between one and five years 1,252,741 1,105,966
1,877,349 1,531,565

Finance charges repayable:
Within one year 85,261 65,116
Between one and five years 93,758 75,208
179,019 140,324

Net obligations repayable:
Within one year 539,347 360,483
Between one and five years 1,158,983 1,030,758
1,698,330 1,391,241

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

14. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Hire purchase contracts 1,698,330 1,391,241

Hire purchase debts are secured over the assets to which they relate.

15. FINANCIAL INSTRUMENTS

The company has the following financial instruments:
Notes 2024 2023
£ £
Financial assets that are debt instruments measured at amortised cost
Trade debtors 10 28,273 8,291
Amounts owed by group undertakings 10 1,173,991 587,031
1,202,264 595,592

Financial liabilities measured at amortised cost
Hire purchase 11, 12 1,698,330 1,391,241
Amounts owed to group undertakings 12 1,113,859 563,153
2,812,189 1,954,394

16. PROVISIONS FOR LIABILITIES
2023
£   
Deferred tax
Accelerated capital allowances 320

Deferred
tax
£   
Balance at 1 January 2024 320
Utilised during year (17,102 )
Balance at 31 December 2024 (16,782 )

17. CALLED UP SHARE CAPITAL

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

There are no restrictions on the distribution of dividends and the repayment of capital on all classes of ordinary shares.

18. RESERVES
Retained
earnings
£   

At 1 January 2024 304,680
Profit for the year 135,157
At 31 December 2024 439,837

KSG Vehicle Solutions Limited (Registered number: 09489674)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

19. PARENT COMPANY

Kelston Sparkes Holdings Limited is the company's parent company.

Accounts for this company may be obtained from the Registrar of Companies, Cardiff.

20. CONTINGENT LIABILITIES

At 31 December 2024 there were contingent liabilities in respect of loan and overdraft facilities granted to Kelston Sparkes (Group) Limited of £1,450,897 (2023 - £1,575,346).

21. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements 200,663 -

22. RELATED PARTY DISCLOSURES

Entities with control, joint control or significant influence over the entity
2024 2023
£    £   
Sales 372,383 282,571
Loan interest receivable 58,243 27,456
Amount due from related party 1,170,494 587,032

Key management personnel of the entity or its parent (in the aggregate)
2024 2023
£    £   
Sales 12,872 -
Amount due from related party 8,700 417

23. ULTIMATE CONTROLLING PARTY

No one party controls the company.