IRIS Accounts Production v25.2.0.378 05036315 Board of Directors 31.3.25 1.4.24 31.3.25 31.3.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false true true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh050363152024-03-31050363152025-03-31050363152024-04-012025-03-31050363152023-03-31050363152023-04-012024-03-31050363152024-03-3105036315ns15:EnglandWales2024-04-012025-03-3105036315ns14:PoundSterling2024-04-012025-03-3105036315ns10:Director12024-04-012025-03-3105036315ns10:Consolidated2025-03-3105036315ns10:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3105036315ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3105036315ns10:Consolidatedns10:MediumEntities2024-04-012025-03-3105036315ns10:Consolidatedns10:Audited2024-04-012025-03-3105036315ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3105036315ns10:Medium-sizedCompaniesRegimeForAccounts2024-04-012025-03-3105036315ns10:Consolidated2024-04-012025-03-3105036315ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3105036315ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-04-012025-03-3105036315ns10:FullAccounts2024-04-012025-03-3105036315ns5:Subsidiary12024-04-012025-03-310503631512024-04-012025-03-3105036315ns10:OrdinaryShareClass12024-04-012025-03-3105036315ns10:Director22024-04-012025-03-3105036315ns10:Director32024-04-012025-03-3105036315ns10:CompanySecretary12024-04-012025-03-3105036315ns10:RegisteredOffice2024-04-012025-03-3105036315ns10:Consolidated2023-04-012024-03-3105036315ns5:CurrentFinancialInstruments2025-03-3105036315ns5:CurrentFinancialInstruments2024-03-3105036315ns5:Non-currentFinancialInstruments2025-03-3105036315ns5:Non-currentFinancialInstruments2024-03-3105036315ns5:ShareCapital2025-03-3105036315ns5:ShareCapital2024-03-3105036315ns5:CapitalRedemptionReserve2025-03-3105036315ns5:CapitalRedemptionReserve2024-03-3105036315ns5:RetainedEarningsAccumulatedLosses2025-03-3105036315ns5:RetainedEarningsAccumulatedLosses2024-03-3105036315ns5:ShareCapital2023-03-3105036315ns5:RetainedEarningsAccumulatedLosses2023-03-3105036315ns5:CapitalRedemptionReserve2023-03-3105036315ns5:RetainedEarningsAccumulatedLosses2023-04-012024-03-3105036315ns5:CapitalRedemptionReserve2023-04-012024-03-3105036315ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-3105036315ns5:CapitalRedemptionReserve2024-04-012025-03-3105036315ns5:NetGoodwill2024-04-012025-03-3105036315ns5:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105036315ns5:MotorVehicles2024-03-3105036315ns5:ComputerEquipment2024-03-3105036315ns5:MotorVehicles2024-04-012025-03-3105036315ns5:ComputerEquipment2024-04-012025-03-3105036315ns5:MotorVehicles2025-03-3105036315ns5:ComputerEquipment2025-03-3105036315ns5:MotorVehicles2024-03-3105036315ns5:ComputerEquipment2024-03-3105036315ns5:LeasedAssetsHeldAsLessee2024-04-012025-03-3105036315ns5:CostValuation2024-03-31050363151ns5:Subsidiary12024-04-012025-03-3105036315ns5:Subsidiary12025-03-3105036315ns5:Subsidiary12024-03-3105036315ns5:Subsidiary12023-04-012024-03-3105036315ns5:WithinOneYearns5:CurrentFinancialInstruments2025-03-3105036315ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-3105036315ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-03-3105036315ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-03-3105036315ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2025-03-3105036315ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-03-3105036315ns5:HirePurchaseContractsns5:BetweenOneFiveYears2025-03-3105036315ns5:HirePurchaseContractsns5:BetweenOneFiveYears2024-03-3105036315ns5:HirePurchaseContracts2025-03-3105036315ns5:HirePurchaseContracts2024-03-3105036315ns5:WithinOneYear2025-03-3105036315ns5:WithinOneYear2024-03-3105036315ns5:DeferredTaxation2024-03-3105036315ns5:DeferredTaxation2024-04-012025-03-3105036315ns5:DeferredTaxation2025-03-3105036315ns10:OrdinaryShareClass12025-03-31
REGISTERED NUMBER: 05036315 (England and Wales)











Group Strategic Report, Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 March 2025

for

Sema Lease UK Limited

Sema Lease UK Limited (Registered number: 05036315)






Contents of the Consolidated Financial Statements
for the Year Ended 31 March 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 17


Sema Lease UK Limited

Company Information
for the Year Ended 31 March 2025







DIRECTORS: G J Balaam
R C Ames
Mrs T Ames





SECRETARY: G J Balaam





REGISTERED OFFICE: 2 Fison Way
Thetford
Norfolk
IP24 1HT





REGISTERED NUMBER: 05036315 (England and Wales)





AUDITORS: Knights Lowe Limited
Eldo House
Kempson Way
Suffolk Business Park
Bury St Edmunds
Suffolk
IP32 7AR

Sema Lease UK Limited (Registered number: 05036315)

Group Strategic Report
for the Year Ended 31 March 2025

The directors present their strategic report of the company and the group for the year ended 31 March 2025.

REVIEW OF BUSINESS
The company has continued with the replacement of the fleet and now looking to increase this as supply constraints ease. It has also been successful in securing the renewal of existing funding lines and raising additional new funding which will hopefully be reflected in an increase in the number of vehicles available to the company for leasing.

The company has maintained strong relationships with a number of the smaller rental companies that are now termed as long term partners and in addition increased its focus on corporate and individual clients.

KEY PERFORMANCE INDICATORS

The directors consider that the key financial performance indicators for the business are turnover, gross profit and pre-tax profit, as outlined below:

2025 2024
£ £
Turnover 17,430,364 22,510,775
Gross Profit 1,537,617 3,139,705
Net profit/(loss) before tax (576,277 ) 666,873

Overall turnover decreased by just over 20% with rental turnover down by 25% due to a reduced fleet following the ongoing limited supply of new cars.

As such disposal volumes also fell reducing that turnover by just over 30% and with used car values having levelled off post pandemic and the micro chip shortage overall profit margins were considerably lower than prior years resulting in substantial decline in GP.

The market for new vehicle supply remained challenging as manufacturers continued their attempts to supply vehicles for the retail sector thus once again limiting supply of large fleet volumes but post year end this situation has eased somewhat as we continue to pursue additional leasing stock to increase our overall fleet volumes.

Our customer base remains steady and loyal with long term customers still replacing their fleets on a rolling annual basis. Our aim now is target some new blue chip larger entities, smaller corporate as well as individuals.

We will also continue to source additional funding lines at competitive rates in an attempt to reduce our interest costs.


Sema Lease UK Limited (Registered number: 05036315)

Group Strategic Report
for the Year Ended 31 March 2025

PRINCIPAL RISKS AND UNCERTAINTIES
The directors have assessed the major risks facing the company. They are considered to be the normal commercial and operational risks associated with a vehicle leasing business including the funding of future vehicle leases and residual value predictions.

Funding for the business is provided from a variety of sources and these are all reviewed as they fall due. Additional funding is also being secured and these facilities will provide sufficient funding to enable the company to grow its vehicle fleet size.

Disposal proceeds continue to be in excess of residual values, which are always under constant review with each and every batch of vehicles funded. The business relies very much on its own disposal experience as well as industry standard data to predict future values.

Interest Rate Risk

The business considers the level of risk exposure on all debt transactions and takes necessary steps to reduce risk to an acceptable level. For significant obligations the company seeks to arrange fixed rate finance where possible in order to mitigate interest rate risk.

Credit Rate and Liquidity Risk

The company has policies in place to ensure transactions are entered into only with parties that are of acceptable credit quality. The company ensures that there are adequate funds available through credit facilities to meet operational requirements of the business.

FINANCIAL INSTRUMENTS
The financial instruments used by the company arise wholly and directly from its activities. The financial instruments comprise trade debtors, cash at bank, trade creditors and a loan note programme for financing the vehicle fleet. The company has put in place the following measures in order to manage financial risks arising from these financial instruments:

1. The company regularly monitors the level of debtors to ensure that they are kept at reasonable levels and within a predetermined strict credit limit.

2. The company carefully manages its cash position by regularly monitoring its cash flow and with the use of deposit accounts.

3. The company regularly monitors the trade balance and credit terms for all suppliers.

FUTURE DEVELOPMENTS
The directors' plan for the forthcoming year are to continue to source additional funding lines in order to increase the fleet size and continue improving the quality of customer and the retained margins of each unit on lease.

ON BEHALF OF THE BOARD:





G J Balaam - Director


15 September 2025

Sema Lease UK Limited (Registered number: 05036315)

Report of the Directors
for the Year Ended 31 March 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 March 2025.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of short to medium leasing of cars and light vans. This also encompasses the disposal of vehicles at the end of their lease term. The principal activity of the subsidiary continued to be the sale of new and used motor vehicles, servicing and maintenance of vehicles and the supply of parts and accessories.

DIVIDENDS
No final dividend has been declared.

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

G J Balaam
R C Ames

Other changes in directors holding office are as follows:

Mrs T Ames - appointed 4 November 2024

POLITICAL DONATIONS AND EXPENDITURE
Donations for the year amounted to £4,368 (2023: £3,333). These relate to donations to local and national charities. There were no political donations.

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

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

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

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Sema Lease UK Limited (Registered number: 05036315)

Report of the Directors
for the Year Ended 31 March 2025


AUDITORS
The auditors, Knights Lowe Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





G J Balaam - Director


15 September 2025

Report of the Independent Auditors to the Members of
Sema Lease UK Limited

Opinion
We have audited the financial statements of Sema Lease UK Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated 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 group's and of the parent company affairs as at 31 March 2025 and of the group's loss 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 group 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 group's and the parent 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 Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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

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

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 Group 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 Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Sema Lease UK Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

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

In preparing the financial statements, the directors are responsible for assessing the group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Sema Lease UK Limited


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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the companies operating sector;
- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation;
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias;
- investigated the rationale behind significant or unusual transactions; and
- specifically tested the used stock valuation including the used stock write-down provision, maintenance contracts, and the buy-back provision. These are areas requiring some level of management judgement and so could be susceptible to management bias.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- reading the minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims;
- reviewing correspondence with HMRC, relevant regulators [Scania for franchise purposes] and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.


Report of the Independent Auditors to the Members of
Sema Lease UK Limited

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.

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.




James Knights BSc ACA (Senior Statutory Auditor)
for and on behalf of Knights Lowe Limited
Eldo House
Kempson Way
Suffolk Business Park
Bury St Edmunds
Suffolk
IP32 7AR

15 September 2025

Sema Lease UK Limited (Registered number: 05036315)

Consolidated
Statement of Comprehensive
Income
for the Year Ended 31 March 2025

2025 2024
Notes £    £   

TURNOVER 4 17,430,364 22,510,775

Cost of sales 15,892,747 19,371,070
GROSS PROFIT 1,537,617 3,139,705

Administrative expenses 989,104 1,137,264
548,513 2,002,441

Other operating income 2,710 1,850
OPERATING PROFIT 6 551,223 2,004,291

Interest receivable and similar income 8 67,561 45,522
618,784 2,049,813

Interest payable and similar expenses 9 1,195,061 1,382,940
(LOSS)/PROFIT BEFORE TAXATION (576,277 ) 666,873

Tax on (loss)/profit 10 246,366 315,122
(LOSS)/PROFIT FOR THE FINANCIAL YEAR (822,643 ) 351,751

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

(822,643

)

351,751

(Loss)/profit attributable to:
Owners of the parent (822,643 ) 351,751

Total comprehensive income attributable to:
Owners of the parent (822,643 ) 351,751

Sema Lease UK Limited (Registered number: 05036315)

Consolidated Balance Sheet
31 March 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 14,957,574 17,745,432
Investments 14 - -
14,957,574 17,745,432

CURRENT ASSETS
Stocks 15 272,144 299,944
Debtors 16 5,503,387 6,167,107
Cash at bank and in hand 1,774,345 2,397,115
7,549,876 8,864,166
CREDITORS
Amounts falling due within one year 17 13,929,245 13,916,305
NET CURRENT LIABILITIES (6,379,369 ) (5,052,139 )
TOTAL ASSETS LESS CURRENT LIABILITIES 8,578,205 12,693,293

CREDITORS
Amounts falling due after more than one
year

18

(871,444

)

(3,998,266

)

PROVISIONS FOR LIABILITIES 22 (1,199,368 ) (1,014,991 )
NET ASSETS 6,507,393 7,680,036

CAPITAL AND RESERVES
Called up share capital 23 950 1,000
Capital redemption reserve 50 -
Retained earnings 6,506,393 7,679,036
SHAREHOLDERS' FUNDS 6,507,393 7,680,036

The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by:





G J Balaam - Director


Sema Lease UK Limited (Registered number: 05036315)

Company Balance Sheet
31 March 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 14,786,954 17,571,578
Investments 14 - -
14,786,954 17,571,578

CURRENT ASSETS
Stocks 15 77,120 56,416
Debtors 16 6,621,564 7,262,796
Cash at bank and in hand 1,853,967 2,416,928
8,552,651 9,736,140
CREDITORS
Amounts falling due within one year 17 13,748,926 13,688,333
NET CURRENT LIABILITIES (5,196,275 ) (3,952,193 )
TOTAL ASSETS LESS CURRENT LIABILITIES 9,590,679 13,619,385

CREDITORS
Amounts falling due after more than one
year

18

(871,444

)

(3,998,266

)

PROVISIONS FOR LIABILITIES 22 (1,199,368 ) (1,014,991 )
NET ASSETS 7,519,867 8,606,128

CAPITAL AND RESERVES
Called up share capital 23 950 1,000
Capital redemption reserve 50 -
Retained earnings 7,518,867 8,605,128
SHAREHOLDERS' FUNDS 7,519,867 8,606,128

Company's (loss)/profit for the financial year (736,261 ) 347,025

The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by:





G J Balaam - Director


Sema Lease UK Limited (Registered number: 05036315)

Consolidated Statement of Changes in Equity
for the Year Ended 31 March 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 April 2023 1,000 7,327,285 - 7,328,285

Changes in equity
Total comprehensive income - 351,751 - 351,751
Balance at 31 March 2024 1,000 7,679,036 - 7,680,036

Changes in equity
Purchase of own shares (50 ) (350,000 ) 50 (350,000 )
Total comprehensive income - (822,643 ) - (822,643 )
Balance at 31 March 2025 950 6,506,393 50 6,507,393

Sema Lease UK Limited (Registered number: 05036315)

Company Statement of Changes in Equity
for the Year Ended 31 March 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 April 2023 1,000 8,258,103 - 8,259,103

Changes in equity
Profit for the year - 347,025 - 347,025
Total comprehensive income - 347,025 - 347,025
Balance at 31 March 2024 1,000 8,605,128 - 8,606,128

Changes in equity
Deficit for the year - (736,261 ) - (736,261 )
Total comprehensive income - (736,261 ) - (736,261 )
Purchase of own shares (50 ) (350,000 ) 50 (350,000 )
Balance at 31 March 2025 950 7,518,867 50 7,519,867

Sema Lease UK Limited (Registered number: 05036315)

Consolidated Cash Flow Statement
for the Year Ended 31 March 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,997,541 4,632,650
Interest paid (598,923 ) (701,217 )
Interest element of hire purchase payments
paid

(596,138

)

(690,448

)
Tax paid (96,478 ) (234,926 )
Net cash from operating activities 1,706,002 3,006,059

Cash flows from investing activities
Purchase of tangible fixed assets (10,776,010 ) (14,730,640 )
Sale of tangible fixed assets 11,658,106 13,045,393
Interest received 67,561 45,522
Net cash from investing activities 949,657 (1,639,725 )

Cash flows from financing activities
New loans in year 470,000 1,055,000
Loan repayments in year (1,975,000 ) (1,271,880 )
Repayment of overdrafts in year - (23,939 )
Bank loan capital repayments (446,394 ) 3,139,614
Capital repayments in year (2,212,385 ) (4,194,184 )
Amount introduced by directors (207,894 ) (315,933 )
Share buyback (350,000 ) -
New hire purchase and finance leases 1,443,244 -
Net cash from financing activities (3,278,429 ) (1,611,322 )

Decrease in cash and cash equivalents (622,770 ) (244,988 )
Cash and cash equivalents at beginning of
year

2

2,397,115

2,642,103

Cash and cash equivalents at end of year 2 1,774,345 2,397,115

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 March 2025

1. RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
(Loss)/profit before taxation (576,277 ) 666,873
Depreciation charges 1,905,333 2,281,345
Loss on disposal of fixed assets 429 -
Finance costs 1,195,061 1,382,940
Finance income (67,561 ) (45,522 )
2,456,985 4,285,636
Decrease in stocks 27,800 173,687
Decrease in trade and other debtors 963,920 197,047
Decrease in trade and other creditors (451,164 ) (23,720 )
Cash generated from operations 2,997,541 4,632,650

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 March 2025
31.3.25 1.4.24
£    £   
Cash and cash equivalents 1,774,345 2,397,115
Year ended 31 March 2024
31.3.24 1.4.23
£    £   
Cash and cash equivalents 2,397,115 2,642,103


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.4.24 Cash flow At 31.3.25
£    £    £   
Net cash
Cash at bank and in hand 2,397,115 (622,770 ) 1,774,345
2,397,115 (622,770 ) 1,774,345
Debt
Finance leases (9,194,736 ) 769,141 (8,425,595 )
Debts falling due within 1 year (6,210,000 ) 751,372 (5,458,628 )
Debts falling due after 1 year (1,200,022 ) 1,200,022 -
(16,604,758 ) 2,720,535 (13,884,223 )
Total (14,207,643 ) 2,097,765 (12,109,878 )

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements
for the Year Ended 31 March 2025

1. STATUTORY INFORMATION

Sema Lease UK 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 General Information page.

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


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The financial statements consolidate the financial statements of the Group and all of its subsidiary undertakings.

The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not included its individual statement of comprehensive income.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Turnover
Turnover represents sales of vehicles during the year, including ex-rental vehicles where the operating leases have expired during the year and the provision of servicing and repair work done during the year, excluding value added tax. Rentals receivable under operating leases are also included in turnover on a straight line basis over the lease term.

Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.

Contract Hire Rentals
Turnover represents sales of ex-rental vehicles where the operating leases have expired during the year,
excluding value added tax, and rentals receivable under operating leases recognised on a straight line basis over the lease term.

Sale of Used and New Motor Vehicles
Revenue from the sale of vehicles is recognised when all of the following conditions are satisfied
- the Company has transferred the significant risks and rewards of ownership to the buyer;
- the Company retains neither continuing managerial involvement to the degree usually
associated with ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probable that the Company will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably
- The sale of the motor vehicle is recognised on delivery

New car sales are predominantly made up of sales to Sema Lease Ireland Limited, these are purchased and sold at breakeven.

Goodwill
Goodwill related to the purchase of Ames Nissan Limited into the Group. This is been written-off over its estimated useful life of five years.

Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business.

Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life which is considered to be five years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible fixed assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation.

Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Property Improvements5% reducing balance
Plant & Machinery15% - 25% on reducing balance, straight line for rental assets
Motor Vehicles25% on reducing balance, straight line for finance lease vehicles
Fixtures & Fittings5% reducing balance
Computer Equipment10% straight line

Other assets were not depreciated in previous accounting periods on the basis that they have a high residual value and any depreciation charged would be immaterial. However this year the depreciation estimate has been changed as the Directors view these other assets are now approaching the end of their useful life.

Motor vehicles include cherished number plates which are also not depreciated.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost less any provision for impairment.

Stocks
Stocks are valued at the lower of cost, plus repair or improvement costs and net realisable value, after making due allowance for obsolete and slow moving items. Stock cost is based on purchase price, or in the case of rental vehicles the purchase cost of the vehicles when they reach the end of the finance lease term.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. 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. The capital element of the future payments is treated as a liability.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.

Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made on the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.

Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest of the remaining balance of the liability.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Going concern
The company funds vehicles purchased for the company's hire fleet using finance lease and hire purchase contracts from a number of providers and a loan note programme. The vehicles are accounted for as fixed assets and a corresponding liability is recognised, an element of which will be classified as a current liability. This gives rise to the company's net current liabilities position at the year end. The directors have reviewed the company's forecasted cash flows and these are sufficient to meet the liabilities as they fall due. In addition to this, some of the short-term finance lease and hire purchase creditor balances at the year end are funded from the sale of the vehicles at the end of the lease or hire purchase agreement, which are included in fixed assets.

Taking into account the above and after making enquiries, the directors believe the Group has adequate resources to meet its liabilities as they fall due for the foreseeable future. Accordingly, they continue to adopt the going concern basis for preparing the financial statements.

Financial Instruments
Financial assets and financial liabilities are recognised in accordance with FRS 102 when the company becomes a party to the contractual provisions of the instrument.

Currently all financial liabilities are basic financial instruments as defined by section 11 of FRS 102 which are recognised at amortised cost.

Where relevant, derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in the profit or loss account.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Significant judgements

There are no judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements.

Key sources of estimation uncertainty

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:

Tangible fixed assets are recognised at cost less accumulated depreciation. Depreciation is charged over the estimated useful life of the asset to it's estimated residual value.

The recoverability of trade debtors and other debtors are considered on a regular basis. When calculating the debtor provision, the directors consider the age of the debts and the financial position of its customer.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

4. TURNOVER

The turnover and loss (2024 - profit) before taxation are attributable to the one principal activity of the group.

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

2025 2024
£    £   
Sale of vehicles 11,464,114 17,206,298
Commissions 12,298 -
Hire of vehicles 4,776,661 4,198,636
Servicing 399,754 356,520
Parts 717,979 594,755
Miscellaneous 59,558 154,566
17,430,364 22,510,775

An analysis of turnover by geographical market is given below:

2025 2024
£    £   
United Kingdom 16,613,636 19,972,646
Europe 816,728 2,538,129
17,430,364 22,510,775

5. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 1,122,175 1,095,956
Social security costs 105,134 104,379
Other pension costs 27,252 29,566
1,254,561 1,229,901

The average number of employees during the year was as follows:
2025 2024

Sales Administration 28 29
Accounts 6 6
34 35

2025 2024
£    £   
Directors' remuneration 100,836 99,903

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

Money purchase schemes 1 1

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

5. EMPLOYEES AND DIRECTORS - continued

The value of the Group’s contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £3.3k (2024: £10.2K).

6. OPERATING PROFIT

The operating profit is stated after charging:

2025 2024
£    £   
Depreciation - owned assets 1,011,224 1,047,847
Depreciation - assets on hire purchase contracts 894,109 1,233,498
Loss on disposal of fixed assets 429 -

7. AUDITORS' REMUNERATION
2025 2024
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

42,776

38,167
Auditors' remuneration for non audit work 1,900 9,710

8. INTEREST RECEIVABLE AND SIMILAR INCOME
2025 2024
£    £   
Other interest 67,561 44,738
Other interest - 784
67,561 45,522

9. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank loan interest 31,274 68,789
Bank & credit card charges 8,487 8,726
Loan 60,000 60,000
Interest on debenture loans 499,162 554,977
Hire purchase interest 596,138 690,448
1,195,061 1,382,940

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

10. TAXATION

Analysis of the tax charge
The tax charge on the loss for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 64,776 41,374
Over/(under) in prior years (2,787 ) 77,527
Total current tax 61,989 118,901

Deferred tax 184,377 196,221
Tax on (loss)/profit 246,366 315,122

UK corporation tax was charged at 25 %) in 2024.

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

2025 2024
£    £   
(Loss)/profit before tax (576,277 ) 666,873
(Loss)/profit multiplied by the standard rate of corporation tax in the UK
of 25 % (2024 - 25 %)

(144,069

)

166,718

Effects of:
Expenses not deductible for tax purposes 8,302 19,933
Capital allowances in excess of depreciation - (140,110 )
Depreciation in excess of capital allowances 205,712 -
Adjustments to tax charge in respect of previous periods (2,787 ) 77,527
Deferred tax 184,377 196,221
Tax losses (5,169 ) (5,167 )
Total tax charge 246,366 315,122

11. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

12. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 April 2024
and 31 March 2025 127,162
AMORTISATION
At 1 April 2024
and 31 March 2025 127,162
NET BOOK VALUE
At 31 March 2025 -
At 31 March 2024 -

Goodwill relates to a historic investment in Ames Car Sales.

13. TANGIBLE FIXED ASSETS

Group
Fixtures
Property Other and
improvements assets fittings
£    £    £   
COST
At 1 April 2024 229,020 134,613 117,209
Additions - 3,184 1,893
Disposals - - -
At 31 March 2025 229,020 137,797 119,102
DEPRECIATION
At 1 April 2024 128,338 98,838 79,372
Charge for year 5,291 5,741 1,963
Eliminated on disposal - - -
At 31 March 2025 133,629 104,579 81,335
NET BOOK VALUE
At 31 March 2025 95,391 33,218 37,767
At 31 March 2024 100,682 35,775 37,837

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

13. TANGIBLE FIXED ASSETS - continued

Group

Motor Plant and
vehicles machinery Totals
£    £    £   
COST
At 1 April 2024 19,424,890 281,749 20,187,481
Additions 10,755,388 15,545 10,776,010
Disposals (13,995,857 ) (85,674 ) (14,081,531 )
At 31 March 2025 16,184,421 211,620 16,881,960
DEPRECIATION
At 1 April 2024 1,966,012 169,489 2,442,049
Charge for year 1,876,863 15,475 1,905,333
Eliminated on disposal (2,337,322 ) (85,674 ) (2,422,996 )
At 31 March 2025 1,505,553 99,290 1,924,386
NET BOOK VALUE
At 31 March 2025 14,678,868 112,330 14,957,574
At 31 March 2024 17,458,878 112,260 17,745,432

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 April 2024 10,034,057
Additions 7,439,294
Disposals (7,769,983 )
Reclassification/transfer (659,196 )
At 31 March 2025 9,044,172
DEPRECIATION
At 1 April 2024 813,853
Charge for year 894,109
Eliminated on disposal (1,074,770 )
Reclassification/transfer (106,423 )
At 31 March 2025 526,769
NET BOOK VALUE
At 31 March 2025 8,517,403
At 31 March 2024 9,220,204

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

13. TANGIBLE FIXED ASSETS - continued

Company
Motor Plant and
vehicles machinery Totals
£    £    £   
COST
At 1 April 2024 19,424,890 175,470 19,600,360
Additions 10,755,388 9,855 10,765,243
Disposals (13,995,857 ) - (13,995,857 )
At 31 March 2025 16,184,421 185,325 16,369,746
DEPRECIATION
At 1 April 2024 1,966,012 62,770 2,028,782
Charge for year 1,876,863 14,469 1,891,332
Eliminated on disposal (2,337,322 ) - (2,337,322 )
At 31 March 2025 1,505,553 77,239 1,582,792
NET BOOK VALUE
At 31 March 2025 14,678,868 108,086 14,786,954
At 31 March 2024 17,458,878 112,700 17,571,578

Assets Held Under Finance
Included in tangible fixed assets are assets under hire purchase and finance leases. The net book value of these assets at year end is £8,517,399 (2024: £9,220,202) and depreciation in relation to these assets charged in the financial year totalled £894,109 (2024: £1,233,498) .

Assets Held For Contract Hire Sales
Included in tangible fixed assets are assets held for use in contract hire sales. The net book value of these items held at year end is £13,981,424 (2024: £16,649,443) and depreciation in respect of these assets charged in the financial year amounted to £1,849,646 (2024: £2,354,576).

14. FIXED ASSET INVESTMENTS

Group
Shares in
group
undertakings
£   
COST
At 1 April 2024
and 31 March 2025 144,000
PROVISIONS
At 1 April 2024
and 31 March 2025 144,000
NET BOOK VALUE
At 31 March 2025 -
At 31 March 2024 -

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

14. FIXED ASSET INVESTMENTS - continued

Company
Shares in
group
undertakings
£   
COST
At 1 April 2024
and 31 March 2025 244,350
PROVISIONS
At 1 April 2024
and 31 March 2025 244,350
NET BOOK VALUE
At 31 March 2025 -
At 31 March 2024 -

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

Ames Nissan Limited
Registered office: 2 Fison Way, Thetford, Norfolk, IP241HT
Nature of business: Vehicle sales
%
Class of shares: holding
Ordinary shares 100.00
2025 2024
£    £   
Aggregate capital and reserves (991,519 ) (905,134 )
(Loss)/profit for the year (86,385 ) 4,724


The remaining investment value relates to the investment in the company's subsidiary company Ames Nissan Limited. Due to this company being loss making for a number of years the Directors have seen it prudent to write down the value of the investment this year and recognise an impairment.

During an earlier year the company had invested £144,000 in a Limited Liability Partnership Oxygen Productions LLP. As at the balance sheet date the directors have considered the investment for impairment in accordance with UK GAAP. The nature of the investment makes predicting future returns difficult and based on all of the available evidence as at the balance sheet date the directors have concluded that the value of the investment may not be recoverable. For this reason the investment has been fully impaired.

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

15. STOCKS

Group Company
2025 2024 2025 2024
£    £    £    £   
Stocks 169,968 157,352 77,120 56,416
Finished goods 102,176 142,592 - -
272,144 299,944 77,120 56,416

16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Trade debtors 475,780 372,685 342,119 313,064
Amounts owed by group undertakings - - 1,298,030 1,204,749
Amounts owed by connected companies 3,283,582 4,105,181 3,283,582 4,105,181
Other debtors 82,104 190,805 82,104 190,805
Directors' current accounts 1,165,314 957,420 1,132,437 925,266
Prepayments and accrued income 111,342 37,724 109,565 31,733
S455 tax repayable 385,265 503,292 373,727 491,998
5,503,387 6,167,107 6,621,564 7,262,796

17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans and overdrafts (see note 19) 4,443,628 5,195,000 4,443,628 5,195,000
Other loans (see note 19) 1,015,000 1,015,000 1,015,000 1,015,000
Hire purchase contracts (see note 20) 7,554,151 6,396,492 7,554,151 6,396,492
Trade creditors 266,129 739,372 172,508 604,264
Corporation tax 142,379 83,910 142,135 83,910
s455 tax - 265 - -
Social security and other taxes 21,354 25,708 14,561 17,056
VAT 290,736 228,911 265,823 207,981
Other creditors 67,067 66,567 45,857 44,520
Accruals and deferred income 128,801 165,080 95,263 124,110
13,929,245 13,916,305 13,748,926 13,688,333

18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans (see note 19) - 1,200,022 - 1,200,022
Hire purchase contracts (see note 20) 871,444 2,798,244 871,444 2,798,244
871,444 3,998,266 871,444 3,998,266

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

19. LOANS

An analysis of the maturity of loans is given below:

Group Company
2025 2024 2025 2024
£    £    £    £   
Amounts falling due within one year or on demand:
Bank loans 125,030 500,000 125,030 500,000
Debenture loans 4,318,598 4,695,000 4,318,598 4,695,000
Other loans 1,015,000 1,015,000 1,015,000 1,015,000
5,458,628 6,210,000 5,458,628 6,210,000
Amounts falling due between one and two years:
Debentures due after one year - 1,075,000 - 1,075,000
Amounts falling due between two and five years:
Bank loans - 2-5 years - 125,022 - 125,022

20. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2025 2024
£    £   
Net obligations repayable:
Within one year 7,554,151 6,396,492
Between one and five years 871,444 2,798,244
8,425,595 9,194,736

Company
Hire purchase
contracts
2025 2024
£    £   
Net obligations repayable:
Within one year 7,554,151 6,396,492
Between one and five years 871,444 2,798,244
8,425,595 9,194,736

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

20. LEASING AGREEMENTS - continued

Group
Non-cancellable
operating leases
2025 2024
£    £   
Within one year 1,068 1,712
Between one and five years 1,335 2,403
2,403 4,115

Company
Non-cancellable
operating leases
2025 2024
£    £   
Within one year - 711

21. SECURED DEBTS

The loan notes are secured against the motor vehicles financed by the loan note programme and also by a fixed and floating charge over all of the company’s assets.

Obligations under hire purchase contracts are secured against the related assets and trade in relation to those assets.

Obligations under finance leases are secured against the related assets and a floating over over all the other
assets and trade of the company.

22. PROVISIONS FOR LIABILITIES

Group Company
2025 2024 2025 2024
£    £    £    £   
Deferred tax
Capital allowances in excess of
depreciation

1,199,368

1,014,991

1,199,368

1,014,991

Group
Deferred
tax
£   
Balance at 1 April 2024 1,014,991
Charge to Statement of Comprehensive Income during year 184,377
Balance at 31 March 2025 1,199,368

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

22. PROVISIONS FOR LIABILITIES - continued

Company
Deferred
tax
£   
Balance at 1 April 2024 1,014,991
Charge to Statement of Comprehensive Income during year 184,377
Balance at 31 March 2025 1,199,368

23. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
950 Ordinary £1 950 1,000
(2024 - 1,000 )

On 3 March 2025 the company purchased 50 Ordinary Shares for consideration of £350,000.

24. PENSION COMMITMENTS

The amount recognised in profit and loss as an expense in relation to defined contribution plans was £30,529 (£2024 - £39,749). The unpaid pension liability at the end of the year is £8,860 (2024 - £19,793 ).

25. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

During the year the company operated current accounts with the Directors. At the balance sheet date the Directors owed the company £1,146,436 (2024: £917,224 ). The maximum amount outstanding in respect Directors advances during the year was £1,146,436 (2024: £925,266).

Interest has been charged on the outstanding balances at the approved HMRC rate.

26. RELATED PARTY DISCLOSURES

Other related parties
2025 2024
£    £   
Sales 751,356 2,571,579
Purchases - 3,526
Loans to - 187
Repayments from - 403,755
Amount due from related party 3,287,582 4,232,953

Sema Lease UK Limited (Registered number: 05036315)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

26. RELATED PARTY DISCLOSURES - continued

In addition to the above related party transactions the company also held tangible assets acquired for the sole purpose of making available to other related parties free of charge in relation to sponsorship arrangements.

Other related parties and companies/unincorporated businesses which the Directors own and control.

R C Ames has given personal guarantees in respect of the company's bank borrowing facility and also specific personal guarantees to the company in respect of related party loan balances owed to the company.

A loan was made to a company owned by one of the directors family members in the prior year of £115,500. Inthe current year further advances of £35,444 were made, interest of £17,877 has been received and the loan repaid in full

27. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is R C Ames.

28. OPERATING LEASES - LESSOR

One of the group's main activities is providing vehicles under operating leases, specialising in leases with a twelve month duration. The amount estimated to be due in lease payments receivable under non-cancellable operating leases within one year is £1,891,919 (2024: £2,288,042). There are no amounts due in more than one year.

An estimated amount is used due to the large volume of leases. The estimate is worked out as 50% of total vehicle rental income if the year and is considered by the Directors as accurate.