Company registration number 12282292 (England and Wales)
THE FIGARO SHOP HOLDINGS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
THE FIGARO SHOP HOLDINGS LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2025
31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
3
4,480,103
4,539,894
Current assets
Debtors
5
52,364
516
Cash at bank and in hand
19,407
13,363
71,771
13,879
Creditors: amounts falling due within one year
6
(1,837,503)
(1,719,315)
Net current liabilities
(1,765,732)
(1,705,436)
Total assets less current liabilities
2,714,371
2,834,458
Creditors: amounts falling due after more than one year
7
(1,275,825)
(1,460,391)
Net assets
1,438,546
1,374,067
Capital and reserves
Called up share capital
9
1,202
1,202
Share premium account
67,508
67,508
Profit and loss reserves
1,369,836
1,305,357
Total equity
1,438,546
1,374,067
THE FIGARO SHOP HOLDINGS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025
31 January 2025
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 5 August 2025 and are signed on its behalf by:
Mr D R Smith
Mr T H Brooks
Director
Director
Company Registration No. 12282292
THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
1
Accounting policies
Company information

The Figaro Shop Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is Richs Sidings, Lower Broadway, Didcot, Oxfordshire, OX11 8AG.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.3
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.4
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 4 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from group companies and loan notes issued, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

1.5
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.6
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.8
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 5 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
2
2
3
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
4,480,103
4,539,894
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 February 2024
4,539,894
Adjustment to original purchase price
(59,791)
At 31 January 2025
4,480,103
Carrying amount
At 31 January 2025
4,480,103
At 31 January 2024
4,539,894
THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
4
Subsidiaries

Details of the company's subsidiaries at 31 January 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
The Figaro Shop Limited
Richs Sidings, Lower Broadway, Didcot, Oxfordshire, OX11 8AG
Maintenance and restoration of Nissan Figaros and other motor vehicles
Ordinary shares
100.00
Best Autocentres Ltd
Richs Sidings, Lower Broadway, Didcot, Oxfordshire, OX11 8AG
Maintenance and repair of motor vehicles
Ordinary shares
100.00
E A Recovery & Contracting Services Limited
Richs Sidings, Lower Broadway, Didcot, Oxfordshire, OX11 8AG
Maintenance and repair of motor vehicles
Ordinary shares and Ordinary A, B, C, D, E shares
100.00
Station Tyres & Service Centre Limited
Richs Sidings, Lower Broadway, Didcot, Oxfordshire, OX11 8AG
Dormant
Ordinary A and B shares
100.00
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
52,364
516
6
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
9
183,774
182,664
Trade creditors
8,520
378
Amounts owed to group undertakings
1,633,878
1,284,023
Taxation and social security
9,081
-
0
Other creditors
2,250
252,250
1,837,503
1,719,315

At the year end, included within amounts owed to group undertakings due within one year is £343,652 (2024 - £277,332) due to The Figaro Shop Limited, £1,148,386 (2024 - £1,006,691) due to Best Autocentres Ltd and £141,840 (2024 - £nil) due to E A Recovery & Contracting Services Limited. No interest is being charged on these amounts and they are due for repayment on demand.

 

At the year end, included within other creditors due within one year are loan notes amounting to £600 (2024 - £600) held by Mr T H Brooks (director), which are guaranteed by the subsidiary company, The Figaro Shop Limited.

THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 7 -
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans
9
1,175,825
1,360,391
Other creditors
100,000
100,000
1,275,825
1,460,391
8
Loans and overdrafts
2025
2024
£
£
Bank loans
1,359,599
1,543,055
Payable within one year
183,774
182,664
Payable after one year
1,175,825
1,360,391

At the year end, included within bank loans is a £845,667 (2024 - £1,017,667) loan from HSBC Bank Plc via the Recovery Loan Scheme, which is secured in part by the UK Government.

 

At the year end, included within bank loans is £513,932 (2024 - £525,388) on a commercial mortgage, which is secured on the associated property. At the time of signing these accounts, the property is owned by the subsidiary company, EA Recovery & Contracting Services Limited.

9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
120,000
120,000
1,200
1,200
Ordinary A shares of £1 each
1
1
1
1
Ordinary B shares of £1 each
1
1
1
1
120,002
120,002
1,202
1,202
10
Financial commitments, guarantees and contingent liabilities

A debenture, dated 22 December 2023 containing a fixed and floating charge over all assets of The Figaro Shop Holdings Limited and its subsidiaries, The Figaro Shop Limited, Best Autocentres Ltd, Station Tyres & Service Centre Limited and E A Recovery & Contracting Services Limited, is held by HSBC Bank Plc as security for the Group’s banking facilities. At the year end, the total amount due to HSBC Bank Plc by the group was £1,359,599 (2024 - £1,549,166), which includes the amounts due on the Recovery Loan Scheme.

THE FIGARO SHOP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
11
Directors' transactions

In the period ended 31 January 2021, the company issued £205,886 in loan notes to its director, Mr T H Brooks, which were originally being repaid in monthly instalments. In the year to 31 January 2025, £nil (2024 - £nil) was repaid. As at the year end, £600 (2024 - £600) was outstanding to Mr T H Brooks. No interest is payable on these loan notes.

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Director's loan account - Mr D R Smith
-
-
10,000
10,000
Director's loan account - Mr T H Brooks
-
-
10,000
10,000
-
20,000
20,000
2025-01-312024-02-01falsefalsefalse06 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr D R SmithMr T H BrooksMr T H Brooks2025-08-05122822922024-02-012025-01-31122822922025-01-31122822922024-01-3112282292core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3112282292core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3112282292core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3112282292core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3112282292core:CurrentFinancialInstruments2025-01-3112282292core:CurrentFinancialInstruments2024-01-3112282292core:Non-currentFinancialInstruments2025-01-3112282292core:Non-currentFinancialInstruments2024-01-3112282292core:ShareCapital2025-01-3112282292core:ShareCapital2024-01-3112282292core:SharePremium2025-01-3112282292core:SharePremium2024-01-3112282292core:RetainedEarningsAccumulatedLosses2025-01-3112282292core:RetainedEarningsAccumulatedLosses2024-01-3112282292core:ShareCapitalOrdinaryShareClass12025-01-3112282292core:ShareCapitalOrdinaryShareClass12024-01-3112282292core:ShareCapitalOrdinaryShareClass22025-01-3112282292core:ShareCapitalOrdinaryShareClass22024-01-3112282292core:ShareCapitalOrdinaryShareClass32025-01-3112282292core:ShareCapitalOrdinaryShareClass32024-01-3112282292core:ShareCapitalOrdinaryShares2025-01-3112282292core:ShareCapitalOrdinaryShares2024-01-3112282292bus:Director12024-02-012025-01-3112282292bus:Director22024-02-012025-01-31122822922023-02-012024-01-3112282292core:Subsidiary12024-02-012025-01-3112282292core:Subsidiary22024-02-012025-01-3112282292core:Subsidiary32024-02-012025-01-3112282292core:Subsidiary42024-02-012025-01-3112282292core:Subsidiary112024-02-012025-01-3112282292core:Subsidiary222024-02-012025-01-3112282292core:Subsidiary332024-02-012025-01-3112282292core:Subsidiary442024-02-012025-01-3112282292core:WithinOneYear2025-01-3112282292core:WithinOneYear2024-01-3112282292bus:OrdinaryShareClass12024-02-012025-01-3112282292bus:OrdinaryShareClass22024-02-012025-01-3112282292bus:OrdinaryShareClass32024-02-012025-01-3112282292bus:OrdinaryShareClass12025-01-3112282292bus:OrdinaryShareClass12024-01-3112282292bus:OrdinaryShareClass22025-01-3112282292bus:OrdinaryShareClass22024-01-3112282292bus:OrdinaryShareClass32025-01-3112282292bus:OrdinaryShareClass32024-01-3112282292bus:AllOrdinaryShares2025-01-3112282292bus:AllOrdinaryShares2024-01-3112282292bus:PrivateLimitedCompanyLtd2024-02-012025-01-3112282292bus:SmallCompaniesRegimeForAccounts2024-02-012025-01-3112282292bus:FRS1022024-02-012025-01-3112282292bus:AuditExemptWithAccountantsReport2024-02-012025-01-3112282292bus:CompanySecretary12024-02-012025-01-3112282292bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP