Company registration number 03839497 (England and Wales)
ASHBURTON MOTOR WORKS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
ASHBURTON MOTOR WORKS LIMITED
COMPANY INFORMATION
Directors
Mr M Wills
Miss C Tilley
(Appointed 31 January 2025)
Miss E Tilley
(Appointed 31 January 2025)
Secretary
Miss C Tilley
Company number
03839497
Registered office
Moorgate House
King Street
Newton Abbot
England
TQ12 2LG
Auditor
PKF Francis Clark
Sigma House
Oak View Close
Edginswell Park
Torquay
Devon
TQ2 7FF
ASHBURTON MOTOR WORKS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 21
ASHBURTON MOTOR WORKS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -
The directors present the strategic report for the year ended 30 September 2024.
Review of the business
The main activities of the business continue to be the sale of new and used cars, provision of motor vehicle workshop services and running a fuel station and convenience store.
It has been a normal busy year. The general election caused uncertainty in car sales, which were slow for 6 to 8 weeks around election time but despite this more cars were sold than in the previous 12-month period.
The car park was made larger as we were running out of space for parking and it is a planning condition to have all staff parking on site.
The shop has been refreshed, papers have been moved outside, and there are cakes and fresh pastries to go with coffee and a vegetable sales stand.
It is the intention of the Directors to maintain and grow the business by concentrating on its core activities.
Principal risks and uncertainties
The change of government during the year led to a slowdown in car sales but this was only temporary.
The move to electric cars is a risk to the company’s overall model and the directors are investigating ways to minimise this risk. Subaru are suppling more electric models, but the margins are small, and we are having ongoing discussions with them to enable us to maintain margins.
There are general inflationary pressures, and we are keeping a close eye on costs in all departments.
Key performance indicators
The Key Performance Indicators (KPIs) of the company are Turnover, Gross Profit and Net profit (before tax). Our targets are always to look to increase all of these on a year-by-year basis.
Turnover movements are affected by movements in fuel prices, but these have not been too large over the period. Turnover has increased from £14,104,414 to £14,634,095.
Gross profit has also increased from £1,053,187 to £1,097,629.
Net profit (before tax) has fallen from £756,583 to £677,619 and this is mainly due to an increase in staff and repair costs.
Other information and explanations
Future Developments
Despite ongoing challenges, the company is expected to trade along similar lines and at similar levels to the prior year.
Mr M Wills
Director
22 September 2025
ASHBURTON MOTOR WORKS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 30 September 2024.
Principal activities
The principal activity of the company continued to be that of the sales of motor vehicles, related repairs and servicing, automotive fuel and shop sales.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £77,800. The directors do not recommend payment of a final dividend.
Dividends in respect of the year ended 30 September 2025 of £101,800 have been declared to date.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr C Bond
(Deceased 14 December 2023)
Mr M Wills
Miss C Tilley
(Appointed 31 January 2025)
Miss E Tilley
(Appointed 31 January 2025)
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr M Wills
Director
22 September 2025
ASHBURTON MOTOR WORKS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
ASHBURTON MOTOR WORKS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASHBURTON MOTOR WORKS LIMITED
- 4 -
Opinion
We have audited the financial statements of Ashburton Motor Works Limited (the 'company') for the year ended 30 September 2024 which comprise 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:
give a true and fair view of the state of the company's affairs as at 30 September 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
The company was exempt from the requirement of an audit for the year ended 30 September 2023 and consequently the comparative information, which is derived from these financial statements, is unaudited.
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.
The directors' are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
ASHBURTON MOTOR WORKS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASHBURTON MOTOR WORKS LIMITED (CONTINUED)
- 5 -
Opinion on other matter prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of our 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 and the directors' report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the Director’s Responsibilities statement set out on page 3, 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 director is 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 director either intends 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
ASHBURTON MOTOR WORKS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASHBURTON MOTOR WORKS LIMITED (CONTINUED)
- 6 -
As part of our audit planning we obtained an understanding of the legal and regulatory framework that is applicable to the entity and the industry / sector in which it operates to identify the key laws and regulations affecting the entity. As part of this, we discussed with management the key laws and regulations. The key laws and regulations we identified were those that relate to compliance with FCA Regulations, health and safety, employment and taxation legislation, and those that have a direct impact on the preparation of the financial statements such as the Companies Act 2006.
We discussed with management how the compliance with these laws and regulations is monitored and discussed policies and procedures in place. We also identified the individuals who have responsibility for ensuring that the entity complies with laws and regulations and deals with reporting any issues if they arise. As part of our planning procedures, we assessed the risk of any non-compliance with laws and regulations on the entity’s ability to continue trading and the risk of material misstatement to the accounts.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved the following:
• Enquiries of management and those charged with governance regarding their knowledge of any non-compliance with laws and regulations that could affect the financial statements. As part of these enquiries we also discussed with management whether there have been any known instances of fraud.
• Reviewing legal and professional costs to identify any possible non-compliance or legal costs in respect of non-compliance.
We also evaluated the risk of fraud through management override including that arising from management’s incentives. The key risks we identified were manipulation of financial performance and we determined that the principal risks were related to the overstatement of profit, either through overstating revenue, understating expenditure, or manipulation of cut off.
In response to the identified risk, as part of our audit work we:
• Used data analytics to test journal entries throughout the year, for appropriateness;
• Reviewed estimates and judgements made in the accounts for any indication of bias and challenged assumptions used by management in making the estimates;
• Performed substantive testing on income recognition;
• Performed detailed work on expenditure, including assessing whether expenditure was accounted for in the correct period; and
• Performed detailed work on cut-off at the end of the year.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate omissions, collusion, forgery, misrepresentations, or the override of internal controls. We are also less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements.
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.
ASHBURTON MOTOR WORKS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASHBURTON MOTOR WORKS LIMITED (CONTINUED)
- 7 -
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.
Sharon Austen FCCA (Senior Statutory Auditor)
PKF Francis Clark, Statutory Auditor
Sigma House
Oak View Close
Edginswell Park
Torquay
Devon
TQ2 7FF
22 September 2025
ASHBURTON MOTOR WORKS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
14,634,095
14,104,414
Cost of sales
(13,536,466)
(13,051,227)
Gross profit
1,097,629
1,053,187
Administrative expenses
(486,388)
(333,564)
Other operating income
8,649
6,127
Operating profit
4
619,890
725,750
Interest receivable and similar income
7
58,029
30,833
Profit before taxation
677,919
756,583
Tax on profit
8
(175,062)
(174,083)
Profit for the financial year
502,857
582,500
The profit and loss account has been prepared on the basis that all operations are continuing operations.
ASHBURTON MOTOR WORKS LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,109,479
1,113,807
Current assets
Stocks
11
1,682,606
1,350,931
Debtors
12
229,582
430,038
Cash at bank and in hand
2,788,613
2,570,610
4,700,801
4,351,579
Creditors: amounts falling due within one year
13
(1,342,491)
(1,047,154)
Net current assets
3,358,310
3,304,425
Total assets less current liabilities
4,467,789
4,418,232
Provisions for liabilities
Deferred tax liability
14
21,434
16,554
(21,434)
(16,554)
Net assets
4,446,355
4,401,678
Capital and reserves
Called up share capital
16
914
1,000
Capital redemption reserve
17
86
Profit and loss reserves
4,445,355
4,400,678
Total equity
4,446,355
4,401,678
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 22 September 2025 and are signed on its behalf by:
Mr M Wills
Director
Company registration number 03839497 (England and Wales)
ASHBURTON MOTOR WORKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2022
1,000
3,922,378
3,923,378
Year ended 30 September 2023:
Profit and total comprehensive income
-
-
582,500
582,500
Dividends
9
-
-
(104,200)
(104,200)
Balance at 30 September 2023
1,000
4,400,678
4,401,678
Year ended 30 September 2024:
Profit and total comprehensive income
-
-
502,857
502,857
Dividends
9
-
-
(77,800)
(77,800)
Own shares acquired
-
-
(380,380)
(380,380)
Redemption of shares
16
(86)
86
Balance at 30 September 2024
914
86
4,445,355
4,446,355
ASHBURTON MOTOR WORKS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
831,166
737,165
Income taxes paid
(171,157)
(143,033)
Net cash inflow from operating activities
660,009
594,132
Investing activities
Purchase of tangible fixed assets
(41,855)
(27,425)
Interest received
58,029
30,833
Net cash generated from investing activities
16,174
3,408
Financing activities
Purchase of own shares
(380,380)
Dividends paid
(77,800)
(104,200)
Net cash used in financing activities
(458,180)
(104,200)
Net increase in cash and cash equivalents
218,003
493,340
Cash and cash equivalents at beginning of year
2,570,610
2,077,270
Cash and cash equivalents at end of year
2,788,613
2,570,610
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 12 -
1
Accounting policies
Company information
Ashburton Motor Works Limited is a private company limited by shares incorporated in England and Wales. The registered office is Moorgate House, King Street, Newton Abbot, England, TQ12 2LG.
The principal place of business is: Peartree Cross, Ashburton, Newton Abbot, TQ13 7RB
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
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
The company recognises revenue for goods when ownership has been transferred and for services when the service has been provided.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
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% on a straight line basis
Plant and equipment
15% on a straight line basis
Motor vehicles
20% on a reducing balance basis
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
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.
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.
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.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
1.9
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.
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.
1.10
Retirement benefits
The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.
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.
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 15 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Car sales
6,237,647
5,184,097
Service deparatement
924,344
1,017,185
Shop and fuel sales
7,472,104
7,903,132
14,634,095
14,104,414
2024
2023
£
£
Turnover analysed by geographical market
UK sales
14,634,095
14,104,414
2024
2023
£
£
Other revenue
Interest income
58,029
30,833
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
12,000
Depreciation of owned tangible fixed assets
46,183
44,798
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Sales (shop and car sales)
14
14
Workshop
6
6
Administration
2
2
Management
1
2
Total
23
24
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
5
Employees
(Continued)
- 16 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
803,294
765,286
Social security costs
80,853
79,490
Pension costs
11,533
11,324
895,680
856,100
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
296,978
333,285
Company pension contributions to defined contribution schemes
1,601
2,643
298,579
335,928
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
283,426
170,252
Company pension contributions to defined contribution schemes
1,321
1,321
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
57,225
27,036
Other interest income
804
3,797
Total income
58,029
30,833
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
57,225
27,036
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 17 -
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
170,182
171,157
Deferred tax
Origination and reversal of timing differences
4,880
2,926
Total tax charge
175,062
174,083
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
677,919
756,583
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.01%)
169,480
166,524
Permanent capital allowances in excess of depreciation
5,582
7,573
(14)
Taxation charge for the year
175,062
174,083
9
Dividends
2024
2023
2024
2023
Per share
Per share
Total
Total
£
£
£
£
C Ordinary shares
Interim paid
250.00
250.00
25,000
25,000
D Ordinary shares
Interim paid
528.00
792.00
52,800
79,200
Total dividends
Interim paid
77,800
104,200
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 18 -
10
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 October 2023
1,365,075
381,764
41,823
1,788,662
Additions
41,855
41,855
At 30 September 2024
1,365,075
423,619
41,823
1,830,517
Depreciation and impairment
At 1 October 2023
286,906
355,255
32,694
674,855
Depreciation charged in the year
26,186
18,171
1,826
46,183
At 30 September 2024
313,092
373,426
34,520
721,038
Carrying amount
At 30 September 2024
1,051,983
50,193
7,303
1,109,479
At 30 September 2023
1,078,169
26,509
9,129
1,113,807
11
Stocks
2024
2023
£
£
Finished goods and goods for resale
1,682,606
1,350,931
12
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
151,102
190,177
Other debtors
78,480
239,861
229,582
430,038
13
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
805,954
537,786
Corporation tax
170,182
171,157
Other taxation and social security
110,335
75,991
Other creditors
32,321
27,328
Accruals and deferred income
223,699
234,892
1,342,491
1,047,154
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 19 -
14
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
21,434
16,554
2024
Movements in the year:
£
Liability at 1 October 2023
16,554
Charge to profit or loss
4,880
Liability at 30 September 2024
21,434
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
15
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
11,533
11,324
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.
Amounts outstanding at the year end are £1,158 (2023: £1,633).
16
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £1 each
564
600
564
600
B Ordinary shares of £1 each
50
100
50
100
C Ordinary shares of £1 each
100
100
100
100
D Ordinary shares of £1 each
200
200
200
200
914
1,000
914
1,000
Each class of share has separate rights to dividend but rank equally in all other respects.
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 20 -
17
Capital redemption reserve
During the year the company repurchased 86 of its A Ordinary shares of £1 each which directly resulted in a reduction in accumulated reserves of £380,380.
18
Related party transactions
2024
2023
Amounts due to related parties
£
£
Shareholders
32,321
14,748
Loans are interest free and repayable on demand.
19
Shareholders' transactions
Interest is paid at 2.25% and loans are repayable on demand.
Interest paid in the year was £804 (2023: £628).
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Shareholder's loan account
2.25
126,894
26,400
804
(145,420)
8,678
126,894
26,400
804
(145,420)
8,678
20
Cash generated from operations
2024
2023
£
£
Profit after taxation
502,857
582,500
Adjustments for:
Taxation charged
175,062
174,083
Investment income
(58,029)
(30,833)
Depreciation and impairment of tangible fixed assets
46,183
44,798
Movements in working capital:
Increase in stocks
(331,675)
(463,613)
Decrease in debtors
200,456
26,516
Increase in creditors
296,312
403,714
Cash generated from operations
831,166
737,165
ASHBURTON MOTOR WORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 21 -
21
Analysis of changes in net funds
1 October 2023
Cash flows
30 September 2024
£
£
£
Cash at bank and in hand
2,570,610
218,003
2,788,613
2024-09-302023-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr C BondMr M WillsMiss E TilleyMs E C TilleyMiss C Tilley038394972023-10-012024-09-3003839497bus:Director22023-10-012024-09-3003839497bus:CompanySecretaryDirector12023-10-012024-09-3003839497bus:Director32023-10-012024-09-3003839497bus:CompanySecretary12023-10-012024-09-3003839497bus:Director12023-10-012024-09-3003839497bus:Director42023-10-012024-09-3003839497bus:RegisteredOffice2023-10-012024-09-30038394972024-09-30038394972022-10-012023-09-3003839497core:RetainedEarningsAccumulatedLosses2022-10-012023-09-3003839497core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30038394972023-09-3003839497core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3003839497core:PlantMachinery2024-09-3003839497core:MotorVehicles2024-09-3003839497core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3003839497core:PlantMachinery2023-09-3003839497core:MotorVehicles2023-09-3003839497core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3003839497core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3003839497core:CurrentFinancialInstruments2024-09-3003839497core:CurrentFinancialInstruments2023-09-3003839497core:ShareCapital2024-09-3003839497core:ShareCapital2023-09-3003839497core:CapitalRedemptionReserve2024-09-3003839497core:CapitalRedemptionReserve2023-09-3003839497core:RetainedEarningsAccumulatedLosses2024-09-3003839497core:RetainedEarningsAccumulatedLosses2023-09-3003839497core:ShareCapital2022-09-3003839497core:CapitalRedemptionReserve2022-09-3003839497core:RetainedEarningsAccumulatedLosses2022-09-3003839497core:ShareCapitalOrdinaryShareClass12024-09-3003839497core:ShareCapitalOrdinaryShareClass12023-09-3003839497core:ShareCapitalOrdinaryShareClass32024-09-3003839497core:ShareCapitalOrdinaryShareClass32023-09-3003839497core:ShareCapitalOrdinaryShareClass42024-09-3003839497core:ShareCapitalOrdinaryShareClass42023-09-3003839497core:ShareCapitalOrdinaryShareClass52024-09-3003839497core:ShareCapitalOrdinaryShareClass52023-09-3003839497core:ShareCapitalOrdinaryShares2024-09-3003839497core:ShareCapitalOrdinaryShares2023-09-3003839497core:ShareCapital2023-10-012024-09-30038394972023-09-30038394972022-09-3003839497core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-012024-09-3003839497core:PlantMachinery2023-10-012024-09-3003839497core:MotorVehicles2023-10-012024-09-3003839497core:UKTax2023-10-012024-09-3003839497core:UKTax2022-10-012023-09-300383949712023-10-012024-09-300383949712022-10-012023-09-3003839497bus:OrdinaryShareClass42023-10-012024-09-3003839497bus:OrdinaryShareClass42022-10-012023-09-3003839497bus:OrdinaryShareClass52023-10-012024-09-3003839497bus:OrdinaryShareClass52022-10-012023-09-3003839497core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3003839497core:PlantMachinery2023-09-3003839497core:MotorVehicles2023-09-3003839497bus:OrdinaryShareClass12023-10-012024-09-3003839497bus:OrdinaryShareClass32023-10-012024-09-3003839497bus:OrdinaryShareClass12024-09-3003839497bus:OrdinaryShareClass12023-09-3003839497bus:OrdinaryShareClass32024-09-3003839497bus:OrdinaryShareClass32023-09-3003839497bus:OrdinaryShareClass42024-09-3003839497bus:OrdinaryShareClass42023-09-3003839497bus:OrdinaryShareClass52024-09-3003839497bus:OrdinaryShareClass52023-09-3003839497bus:AllOrdinaryShares2024-09-3003839497bus:AllOrdinaryShares2023-09-3003839497bus:PrivateLimitedCompanyLtd2023-10-012024-09-3003839497bus:FRS1022023-10-012024-09-3003839497bus:Audited2023-10-012024-09-3003839497bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP