Company registration number 01323148 (England and Wales)
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
COMPANY INFORMATION
Directors
J Blackshaw
W D Blackshaw
D G Blackshaw
D Blackshaw
Secretary
D G Blackshaw
Company number
01323148
Registered office
Blackshaws
Birch Close
Lionheart Enterprise Park
Alnwick
Northumberland
NE66 2EP
Auditor
Sumer Auditco Limited
Unit 2
Gosforth Park Avenue
Newcastle Upon Tyne
NE12 8EG
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 26
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Fair review of the business

The principal activity of the company continued to be that of garage proprietors.

 

The company's objective is to deliver outstanding service to customers and increase market share in our local area. Customer satisfaction is consistently high and the company has excellent customer retention.

 

The national market for car sales has continued to face challenges. However, gross profit margins have remained reasonably consistent, with the notable exception of electric vehicles (EVs). The UK government’s decision to delay the 2030 deadline for the ban on the sale of new petrol and diesel cars until 2035 has significantly impacted the EV market. This extended transition period has reduced consumers' urgency to switch to electric vehicles, leading to a decline in the value of used EVs. In response, the company has limited its exposure to the EV market, adjusting inventory and sales strategies accordingly, whilst maintaining the company's market presence.

 

Demand for used petrol and diesel cars has plateaued, following surges in demand in recent years. With ongoing nationwide competition in the used vehicle market, the company has continued to invest in its website to reach a wider range of customers, thereby maintaining it's market position.

 

Aftersales continues to perform well and consistently deliver excellent customer service.

Principal risks and uncertainties

The management of the business and the execution of the company's strategy are subject to a number of risks.

The board reviews these risks and puts in place policies to mitigate them. The key business and financial risks

are:

 

Health and safety risk

Appropriate measures are implemented to ensure the risk of any health and safety issues are minimised.

 

Interest rate risk

The company is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The company uses interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.

 

Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

 

Credit risk

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Development and performance

The company continues to invest in it’s aftersales operation, targeting growth in our service sales capacity in both the short- and long-term future of the company.

 

The new car market continues to show potential for improvement in the coming years as a result of increased supply, attractive consumer offers and government support.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators

The directors consider turnover and operating profit to be the key measures of the company's performance:

 

• Turnover has decreased in the year by 4.8% to £19.9m from £20.9m (restated).

 

GP margin dropped slightly to 5.9% from 6.6% (restated) as noted above.

 

Operating profit has decreased in the year to £149k from £414k.

 

The directors consider the results of the company to be satisfactory for the year ended 31 December 2024. The company's net assets are the balance sheet date of 31 December 2024 stand at £2,856,443 (2023 - £2,989,868).

On behalf of the board

W D Blackshaw
Director
14 May 2025
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £138,000. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

J Blackshaw
W D Blackshaw
D G Blackshaw
D Blackshaw
Auditor

In accordance with the company's articles, a resolution proposing that Sumer Auditco Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the annual 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). 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:

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.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
W D Blackshaw
Director
14 May 2025
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLACKSHAW'S GARAGE (ALNWICK) LIMITED
- 5 -
Opinion

We have audited the financial statements of Blackshaw's Garage (Alnwick) Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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:

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 Auditor's 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLACKSHAW'S GARAGE (ALNWICK) LIMITED
- 6 -
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 directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is 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.

Auditor's 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 an auditor's report 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.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLACKSHAW'S GARAGE (ALNWICK) LIMITED
- 7 -
Capability of the audit in detecting irregularities, including fraud

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

 

The following laws and regulations were identified as being of significance to the entity:

 

 

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of legal costs incurred; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Jonathan Archer
Senior Statutory Auditor
For and on behalf of Sumer Auditco Limited
Statutory Auditor
Unit 2
Newcastle Upon Tyne
NE12 8EG
14 May 2025
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
as restated
Notes
£
£
Turnover
3
19,892,365
20,869,675
Cost of sales
(18,710,022)
(19,485,237)
Gross profit
1,182,343
1,384,438
Administrative expenses
(1,148,239)
(1,129,045)
Other operating income
115,223
158,527
Operating profit
4
149,327
413,920
Interest receivable and similar income
2,242
1,642
Interest payable and similar expenses
8
(136,015)
(121,950)
Profit before taxation
15,554
293,612
Tax on profit
9
(10,979)
(76,273)
Profit for the financial year
4,575
217,339

The profit and loss account has been prepared on the basis that all operations are continuing operations.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
4,575
217,339
Other comprehensive income
-
-
Total comprehensive income for the year
4,575
217,339
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
2,418,976
2,474,320
Current assets
Stocks
12
3,478,971
3,233,959
Debtors
13
396,470
359,711
Cash at bank and in hand
190,750
243,565
4,066,191
3,837,235
Creditors: amounts falling due within one year
14
(3,357,322)
(3,006,976)
Net current assets
708,869
830,259
Total assets less current liabilities
3,127,845
3,304,579
Creditors: amounts falling due after more than one year
15
(197,452)
(235,563)
Provisions for liabilities
Deferred tax liability
18
73,950
79,148
(73,950)
(79,148)
Net assets
2,856,443
2,989,868
Capital and reserves
Called up share capital
20
30,002
30,002
Profit and loss reserves
2,826,441
2,959,866
Total equity
2,856,443
2,989,868
The financial statements were approved by the board of directors and authorised for issue on 14 May 2025 and are signed on its behalf by:
W D Blackshaw
Director
Company registration number 01323148 (England and Wales)
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
30,002
2,886,127
2,916,129
Year ended 31 December 2023:
Profit and total comprehensive income
-
217,339
217,339
Dividends
10
-
(143,600)
(143,600)
Balance at 31 December 2023
30,002
2,959,866
2,989,868
Year ended 31 December 2024:
Profit and total comprehensive income
-
4,575
4,575
Dividends
10
-
(138,000)
(138,000)
Balance at 31 December 2024
30,002
2,826,441
2,856,443
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
380,020
399,719
Interest paid
(136,015)
(121,950)
Income taxes paid
(59,402)
(33,083)
Net cash inflow from operating activities
184,603
244,686
Investing activities
Purchase of tangible fixed assets
(43,713)
(172,220)
Proceeds from disposal of tangible fixed assets
11,634
124,888
Amounts (drawn)/introduced from directors
(15,929)
(27,635)
Interest received
2,242
1,642
Net cash used in investing activities
(45,766)
(73,325)
Financing activities
Repayment of bank loans
(35,780)
(25,688)
Payment of finance leases obligations
(23,285)
(39,472)
Dividends paid
(138,000)
(143,600)
Net cash used in financing activities
(197,065)
(208,760)
Net decrease in cash and cash equivalents
(58,228)
(37,399)
Cash and cash equivalents at beginning of year
243,565
280,964
Cash and cash equivalents at end of year
185,337
243,565
Relating to:
Cash at bank and in hand
190,750
243,565
Bank overdrafts included in creditors payable within one year
(5,413)
-
0
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Blackshaw's Garage (Alnwick) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Blackshaws, Birch Close, Lionheart Enterprise Park, Alnwick, Northumberland, NE66 2EP.

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.

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.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received, including commissions earned, net of trade discounts, and value added tax.

Revenues from the sale of motor vehicles, parts, and accessories are recognised when all of the following conditions are satisfied:

Commissions receivable are recognised when legally due. Servicing and bodyshop revenue is recognised on the completion of the agreed work.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% straight line
Leasehold land and buildings
over the period of the lease
Plant and machinery
15% reducing balance and 4% straight line
Computer equipment
20% straight line
Motor vehicles
20% reducing balance

Freehold land is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Vehicles on consignment from manufacturers that are subject to interest and other financial charges are included in stock at cost when there has been a substantial transfer of the risks and rewards of ownership based on a review of the terms of each manufacturer's franchise agreement even though the legal title has not yet passed. Where consignment stock is recognised, the associated liability is recorded in creditors.

1.7
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.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 fellow group companies and preference shares that are classified as debt, 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.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.8
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.

1.9
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.

1.10
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received, if considered material to the financial statements.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Assessing indicators of impairment

In assessing whether there have been any indicators of impairment in assets, including fixed asset investments, the directors have considered both external and internal sources of information such as market conditions and experience of recoverability.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Tangible fixed assets

The company depreciates tangible fixed assets over their estimated useful lives. The estimation of the useful lives of assets is based on historic performance as well as expectations about future use and therefore requires estimates and assumptions to be applied by management. The actual lives of these assets can vary depending on a variety of factors, including technological innovation, product life cycles and maintenance programmes.

 

Judgement is applied by management when determining the residual values for tangible fixed assets. When determining the residual value management aim to assess the amount that the company would currently obtain for disposal of the asset, if it were already of the condition expected at the end of its useful economic life. Where possible this is done with reference to external market prices. The carrying amount of tangible fixed assets at the reporting end date was £2,418,976 (2023 - £2,474,320).

Stocks

Consideration has been given by the directors to the level of provision against vehicle stocks. The key assumption involves estimating the likely sale period and the expected profit or loss on sale for each of the vehicles in stock at the year end. In determining the provision required, the directors have used guidance from independent valuation tools, historical experience and their knowledge of the industry. The total amount provided for aged and obsolete stock in the financial statements is £105,684 (2023 - £137,533).

BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
3
Turnover and other revenue
2024
2023
as restated
£
£
Turnover analysed by class of business
Vehicle sales
17,151,879
18,146,998
Workshop sales
2,740,486
2,722,677
19,892,365
20,869,675
2024
2023
£
£
Other revenue
Interest income
2,242
1,642
Commissions received
115,223
158,527

Turnover has arisen wholly within the UK.

4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
84,991
88,412
Depreciation of tangible fixed assets held under finance leases
-
13,702
Loss/(profit) on disposal of tangible fixed assets
2,432
(2,072)
Operating lease charges
8,975
3,350
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,500
12,500
6
Employees

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

2024
2023
Number
Number
Employees
54
54
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 19 -

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
1,677,216
1,712,552
Social security costs
127,154
130,157
Pension costs
62,199
58,861
1,866,569
1,901,570
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
130,165
142,047
Company pension contributions to defined contribution schemes
17,272
17,193
147,437
159,240

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).

8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
15,416
24,870
Interest on finance leases and hire purchase contracts
634
3,555
Other interest
119,965
93,525
136,015
121,950
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
16,320
88,106
Adjustments in respect of prior periods
(143)
-
0
Total current tax
16,177
88,106
Deferred tax
Origination and reversal of timing differences
(5,198)
(11,833)
Total tax charge
10,979
76,273
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 20 -

The main rate of corporation tax increased to 25% from 1 April 2023 under the Finance Bill 2021. Deferred tax has been provided at the rates expected to be in place when the timing differences reverse. Due to the effects of marginal relief, a tax rate of 21.55% has been applied for the year ending 31 December 2024 when assessing the corporation tax charge, as shown below:

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
15,554
293,612
Expected tax charge based on the standard rate of corporation tax in the UK of 21.55% (2023: 23.52%)
3,352
69,058
Tax effect of expenses that are not deductible in determining taxable profit
524
84
Tax effect of income not taxable in determining taxable profit
-
0
(283)
Adjustments in respect of prior years
(143)
-
0
Depreciation on assets not qualifying for tax allowances
7,435
-
0
Effect of changes in tax rates
(519)
(701)
Other
330
8,115
Taxation charge for the year
10,979
76,273
10
Dividends
2024
2023
£
£
Interim paid
138,000
143,600
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and machinery
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,075,299
1,543,660
764,409
282,745
79,614
3,745,727
Additions
-
0
16,025
23,817
3,871
-
0
43,713
Disposals
-
0
-
0
-
0
-
0
(31,465)
(31,465)
At 31 December 2024
1,075,299
1,559,685
788,226
286,616
48,149
3,757,975
Depreciation and impairment
At 1 January 2024
66,400
377,056
512,222
277,397
38,332
1,271,407
Depreciation charged in the year
8,500
26,346
35,268
3,583
11,294
84,991
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(17,399)
(17,399)
At 31 December 2024
74,900
403,402
547,490
280,980
32,227
1,338,999
Carrying amount
At 31 December 2024
1,000,399
1,156,283
240,736
5,636
15,922
2,418,976
At 31 December 2023
1,008,899
1,166,604
252,187
5,348
41,282
2,474,320

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2024
2023
£
£
Plant and machinery
-
0
41,143
Motor vehicles
-
0
11,267
-
52,410
12
Stocks
2024
2023
£
£
Finished goods and goods for resale
3,478,971
3,233,959
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
209,078
146,148
Corporation tax recoverable
-
0
28,561
Other debtors
120,939
105,010
Prepayments and accrued income
66,453
79,992
396,470
359,711
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
38,357
30,613
Obligations under finance leases
17
-
0
23,285
Trade creditors
2,968,052
2,404,119
Corporation tax
16,320
88,106
Other taxation and social security
117,531
145,994
Accruals and deferred income
217,062
314,859
3,357,322
3,006,976
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans
16
197,452
235,563
Amounts included above which fall due after five years are as follows:
Payable by instalments
80,932
127,284
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
16
Loans and overdrafts
2024
2023
£
£
Bank loans
230,396
266,176
Bank overdrafts
5,413
-
0
235,809
266,176
Payable within one year
38,357
30,613
Payable after one year
197,452
235,563

The bank loan is secured by fixed charges over all freehold and leasehold land and buildings as well as floating charges over the assets of the company.

 

The company has a bank loan, which is repayable in monthly instalments. The loan is repayable over 10 years and interest is charged at 2.8% above the Bank of England base rate.

17
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
-
0
23,285

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 2-3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

Obligations under finance leases are secured over the assets to which they relate.

18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
73,950
79,148
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Deferred taxation
(Continued)
- 24 -
2024
Movements in the year:
£
Liability at 1 January 2024
79,148
Credit to profit or loss
(5,198)
Liability at 31 December 2024
73,950
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
62,199
58,861

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
30,000
30,000
30,000
30,000
'A' Ordinary shares of £1 each
2
2
2
2
30,002
30,002
30,002
30,002

Both classes of ordinary shares carry rights to receipt of dividends declared on such class of shares. The ordinary 'A' shares do not carry any rights to vote at general meetings.

21
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within one year
19,750
19,750
Between two and five years
49,375
69,125
69,125
88,875
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
22
Directors' transactions

Dividends totalling £138,000 (2023 - £143,600) were paid in the year in respect of shares held by the company's directors.

 

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors' transactions
105,010
153,929
(138,000)
120,939
23
Cash generated from operations
2024
2023
£
£
Profit after taxation
4,575
217,339
Adjustments for:
Taxation charged
10,979
76,273
Finance costs
136,015
121,950
Investment income
(2,242)
(1,642)
Loss/(gain) on disposal of tangible fixed assets
2,432
(2,072)
Depreciation and impairment of tangible fixed assets
84,991
102,114
Movements in working capital:
Increase in stocks
(245,012)
(598,962)
(Increase)/decrease in debtors
(49,391)
91,796
Increase in creditors
437,673
392,923
Cash generated from operations
380,020
399,719
24
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
243,565
(52,815)
190,750
Bank overdrafts
-
0
(5,413)
(5,413)
243,565
(58,228)
185,337
Borrowings excluding overdrafts
(266,176)
35,780
(230,396)
Obligations under finance leases
(23,285)
23,285
-
(45,896)
837
(45,059)
BLACKSHAW'S GARAGE (ALNWICK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
25
Prior period reclassification

The comparative reclassification relates to a balance of £330,078 relating to internal sales, which have been net off against the corresponding cost of sale balance. This adjustment has been made to present a fairer representation of the company's operations. This has resulted in previously reported turnover in 2023 of £21,199,753 decreasing to £20,869,675, with a corresponding reduction to cost of sales. Therefore no change in reported gross profit for the period ended 31 December 2023.

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityJ BlackshawW D BlackshawD BlackshawD BlackshawD G Blackshaw013231482024-01-012024-12-3101323148bus:Director12024-01-012024-12-3101323148bus:Director22024-01-012024-12-3101323148bus:CompanySecretaryDirector12024-01-012024-12-3101323148bus:Director32024-01-012024-12-3101323148bus:CompanySecretary12024-01-012024-12-3101323148bus:Director42024-01-012024-12-3101323148bus:RegisteredOffice2024-01-012024-12-31013231482024-12-31013231482023-01-012023-12-3101323148core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101323148core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31013231482023-12-3101323148core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3101323148core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101323148core:PlantMachinery2024-12-3101323148core:ComputerEquipment2024-12-3101323148core:MotorVehicles2024-12-3101323148core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3101323148core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101323148core:PlantMachinery2023-12-3101323148core:ComputerEquipment2023-12-3101323148core:MotorVehicles2023-12-3101323148core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101323148core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101323148core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101323148core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3101323148core:CurrentFinancialInstruments2024-12-3101323148core:CurrentFinancialInstruments2023-12-3101323148core:ShareCapital2024-12-3101323148core:ShareCapital2023-12-3101323148core:RetainedEarningsAccumulatedLosses2024-12-3101323148core:RetainedEarningsAccumulatedLosses2023-12-3101323148core:ShareCapital2022-12-3101323148core:RetainedEarningsAccumulatedLosses2022-12-3101323148core:ShareCapitalOrdinaryShareClass12024-12-3101323148core:ShareCapitalOrdinaryShareClass12023-12-3101323148core:ShareCapitalOrdinaryShareClass22024-12-3101323148core:ShareCapitalOrdinaryShareClass22023-12-3101323148core:ShareCapitalOrdinaryShares2024-12-3101323148core:ShareCapitalOrdinaryShares2023-12-310132314812024-01-012024-12-310132314812023-01-012023-12-31013231482023-12-31013231482022-12-3101323148core:WithinOneYear2024-12-3101323148core:WithinOneYear2023-12-3101323148core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3101323148core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3101323148core:PlantMachinery2024-01-012024-12-3101323148core:ComputerEquipment2024-01-012024-12-3101323148core:MotorVehicles2024-01-012024-12-3101323148core:UKTax2024-01-012024-12-3101323148core:UKTax2023-01-012023-12-310132314822024-01-012024-12-310132314822023-01-012023-12-310132314832024-01-012024-12-310132314832023-01-012023-12-3101323148core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3101323148core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101323148core:PlantMachinery2023-12-3101323148core:ComputerEquipment2023-12-3101323148core:MotorVehicles2023-12-3101323148core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3101323148core:Non-currentFinancialInstruments2024-12-3101323148core:Non-currentFinancialInstruments2023-12-3101323148bus:OrdinaryShareClass12024-01-012024-12-3101323148bus:OrdinaryShareClass22024-01-012024-12-3101323148bus:OrdinaryShareClass12024-12-3101323148bus:OrdinaryShareClass12023-12-3101323148bus:OrdinaryShareClass22024-12-3101323148bus:OrdinaryShareClass22023-12-3101323148bus:AllOrdinaryShares2024-12-3101323148bus:AllOrdinaryShares2023-12-3101323148core:BetweenTwoFiveYears2024-12-3101323148bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101323148bus:FRS1022024-01-012024-12-3101323148bus:Audited2024-01-012024-12-3101323148bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP