Company Registration No. 09068436 (England and Wales)
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
ANNUAL REPORT AND
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY INFORMATION
Directors
M J Gardner Jnr
M J Gardner Snr
T Gardner
(Appointed 7 November 2024)
Secretary
T Gardner
Company number
09068436
Registered office
90 Summer Lane
Newtown
Birmingham
B19 3ND
Auditor
Cheesmans
4 Aztec Row
Berners Road
London
N1 0PW
Bankers
HSBC Bank Plc
34 Poplar Road
Solihull
West Midlands
B91 3AF
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 31
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair review of the business
The group's turnover increased by £1,481,830, a 5.68% increase from 2023. This can be attributed to an increase in sales as the group looks to remain competitively priced and provide quality goods and in a timely manner, thereby retaining the current customer base. The addition of a new site at Redditch in 2023 and Stratford in 2024 also contributed to the increase.
The group’s profit before tax increased by £376,008, from 2023, despite the addition of a new site.
The group hopes to maintain their market share within an increasingly competitive industry. The group anticipates that by ensuring relationships are upheld with suppliers we are able to continue to provide quality parts at competitive prices and thus maintain strong customer relationships.
The directors are optimistic that they can continue to grow and develop the business through improving internal processes, increased workforce training and innovation.
Overall, the directors are pleased with the group’s performance for the year despite facing continue challenges in 2024 with regards to the cost-of-living crisis, rising energy costs and supply chain disruption.
Principal risks and uncertainties
The directors continue to consider and act upon the risks and uncertainties relevant to the business:
Competition
Increasing competition within the market drives the group to grow and innovate within the sector. The group is currently looking into new technologies that can continue to improve our performance to ensure customers remain loyal to the group by offering competitive pricing, quality parts and exemplary customer service.
Labour supply
Competition within the UK’s labour markets continues to generate labour shortages across the country. The group remains confident that by providing staff training, and implementing a new recruitment system, they will be able to meet their current labour requirements.
Risk of non-payment
The risk of customers being unable to pay their debts remains evident during the current economic climate. The group continues to use stringent measures when offering credit terms, alongside effective monitoring of customer accounts to reduce this risk.
Supply chain disruption
Global shipping issues including delays and rising costs are a prevalent risk to the group. Suppliers are nationally enduring higher prices as a result. The group continues to look to alternative suppliers to fulfil the needs of the business and provide consumers with the most favourable prices.
Rising energy costs
As energy costs remain high, the directors are constantly exploring ways to enhance sustainability in the business by incorporating renewable energy sources including installing solar panels across all sites and implementing automatic LED lighting where appropriate.
Fluctuating fuel costs also impact the day-to-day running of the business. Fuel consumption is continually monitored along with more efficient routes of our deliveries allowing us to optimise our efficiency and reduce fuel consumption.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
The directors consider that the key performance indicators for the group are as follows:
Ability to maintain and improve gross profit margin
Optimising storage means the business is able to buy goods in bulk and enable the gross profit margin to increase
Expansion of the business through increased sites will help grow our customer base and thereby increase turnover
Staff efficiency per branch
Ensuring optimum staff efficiency through effective training and monitoring
Reviewing and tracking vacancies per branch, understanding our time to hire and completing a cost analysis of each department before any additional vacancies are agreed
Employee retention and engagement
With recruitment remaining a key objective for the business into 2025, particularly with the addition of new sites, the directors are dedicated to retaining and motivating all staff through effective management, career progression and ensuring that compensation packages and staff incentives are competitive.
M J Gardner Jnr
Director
23 September 2025
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of retailing and wholesaling of motor accessories.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M J Gardner Jnr
M J Gardner Snr
Andrew Tuby
(Resigned 31 July 2024)
T Gardner
(Appointed 7 November 2024)
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £5,000,000. The directors do not recommend payment of a further dividend.
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Auditor
The auditor, Cheesmans, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
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 auditor of the company 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 auditor of the company is aware of that information.
By order of the Board
T Gardner
Secretary
23 September 2025
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Car Spares (Distribution) Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 group's and the parent company's affairs as at 31 December 2024 and of the group's 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
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.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 6 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 parent 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.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Based on our understanding of the Company and industry, we identified that the principal risks of non-compliance with laws and regulations related to the Employment Law, Health & Safety Law and UK tax legislation, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journals to increase revenue or reduce expenditure and management bias in accounting estimates. Audit procedures performed by the engagement team included:
Audit response to risks identified
Challenging the assumptions and judgements made by management in their significant accounting estimates, in particular those that involve the assessment of future events, which are inherently uncertain – the key estimates determined in this respect are those relating to the value of stock, value of investments and the useful economic lives of fixed assets; and
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 7 -
There are inherent limitations in the audit procedures described above. We are 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. Also the risk of not detecting misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations or through collusion.
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.
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.
Carol Cheesman (Senior Statutory Auditor)
For and on behalf of Cheesmans, Statutory Auditor
Chartered Accountants
4 Aztec Row
Berners Road
London
N1 0PW
23 September 2025
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
27,557,935
26,076,105
Cost of sales
(15,035,317)
(14,372,521)
Gross profit
12,522,618
11,703,584
Distribution costs
(483,218)
(485,496)
Administrative expenses
(8,526,051)
(7,804,252)
Other operating income
26,079
44,006
Operating profit
4
3,539,428
3,457,842
Interest receivable and similar income
7
255,818
101,471
Interest payable and similar expenses
8
(1,314)
Amounts written off investments
9
9,632
(129,129)
Profit before taxation
3,804,878
3,428,870
Tax on profit
10
(963,820)
(745,028)
Profit for the financial year
2,841,058
2,683,842
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
2,505,922
2,295,643
Investments
14
2,707,043
1,697,411
5,212,965
3,993,054
Current assets
Stocks
16
3,780,068
3,488,218
Debtors
17
3,457,826
3,182,104
Cash at bank and in hand
3,028,323
6,981,167
10,266,217
13,651,489
Creditors: amounts falling due within one year
18
(2,656,225)
(2,694,048)
Net current assets
7,609,992
10,957,441
Total assets less current liabilities
12,822,957
14,950,495
Provisions for liabilities
19
(400,375)
(368,971)
Net assets
12,422,582
14,581,524
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
12,422,482
14,581,424
Total equity
12,422,582
14,581,524
The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
23 September 2025
M J Gardner Jnr
Director
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
1,660,137
1,445,386
Investments
14
2,707,044
1,697,413
4,367,181
3,142,799
Current assets
Stocks
16
3,780,068
3,488,218
Debtors falling due after one year
17
1,042,920
1,055,321
Debtors falling due within one year
17
1,402,387
3,231,130
Cash at bank and in hand
2,879,720
2,763,216
9,105,095
10,537,885
Creditors: amounts falling due within one year
18
(4,104,323)
(1,856,399)
Net current assets
5,000,772
8,681,486
Total assets less current liabilities
9,367,953
11,824,285
Provisions for liabilities
19
(256,981)
(203,869)
Net assets
9,110,972
11,620,416
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
9,110,872
11,620,316
Total equity
9,110,972
11,620,416
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,490,556 (2023 - £2,617,404 profit).
The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
23 September 2025
M J Gardner Jnr
Director
Company Registration No. 09068436
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
100
173,411
50
11,903,582
12,077,143
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
2,683,842
2,683,842
Dividends
11
-
-
-
(6,000)
(6,000)
Other movements
-
(173,411)
(50)
-
(173,461)
Balance at 31 December 2023
100
14,581,424
14,581,524
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
2,841,058
2,841,058
Dividends
11
-
-
-
(5,000,000)
(5,000,000)
Balance at 31 December 2024
100
12,422,482
12,422,582
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
100
173,411
9,008,912
9,182,423
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
2,617,404
2,617,404
Dividends
11
-
-
(6,000)
(6,000)
Other movements
-
(173,411)
-
(173,411)
Balance at 31 December 2023
100
11,620,316
11,620,416
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
2,490,556
2,490,556
Dividends
11
-
-
(5,000,000)
(5,000,000)
Balance at 31 December 2024
100
9,110,872
9,110,972
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,179,243
3,309,650
Interest paid
(1,314)
Income taxes paid
(763,444)
(800,266)
Net cash inflow from operating activities
2,415,799
2,508,070
Investing activities
Proceeds from disposal of business
1
-
Purchase of tangible fixed assets
(688,876)
(1,123,773)
Proceeds from disposal of tangible fixed assets
49,703
52,347
Proceeds from disposal of subsidiaries, net of cash disposed
(1)
(1)
Purchase of investments
(1,000,000)
-
Proceeds from disposal of investments
-
1
Repayment of loans
14,712
549,504
Interest received
255,818
101,471
Net cash used in investing activities
(1,368,643)
(420,451)
Financing activities
Dividends paid to equity shareholders
(5,000,000)
(6,000)
Net cash used in financing activities
(5,000,000)
(6,000)
Net (decrease)/increase in cash and cash equivalents
(3,952,844)
2,081,619
Cash and cash equivalents at beginning of year
6,981,167
4,899,548
Cash and cash equivalents at end of year
3,028,323
6,981,167
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
30
3,379,025
(1,991,079)
Interest paid
(152)
Income taxes refunded
269,094
182,724
Net cash inflow/(outflow) from operating activities
3,648,119
(1,808,507)
Investing activities
Purchase of tangible fixed assets
(398,167)
(640,331)
Proceeds from disposal of tangible fixed assets
(78,100)
21,490
Purchase of investments
(1,000,000)
Repayment of loans
14,712
549,504
Interest received
175,523
48,159
Dividends received
2,754,417
2,780,152
Net cash generated from investing activities
1,468,385
2,758,974
Financing activities
Dividends paid to equity shareholders
(5,000,000)
(6,000)
Net cash used in financing activities
(5,000,000)
(6,000)
Net increase in cash and cash equivalents
116,504
944,467
Cash and cash equivalents at beginning of year
2,763,216
1,818,749
Cash and cash equivalents at end of year
2,879,720
2,763,216
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Car Spares (Distribution) Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 90 Summer Lane, Newtown, Birmingham, B19 3ND.
The group consists of Car Spares (Distribution) Holdings Limited and all of its subsidiaries.
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
Business combinations
The consolidated financial statements incorporate those of Car Spares (Distribution) Holdings Limited and all of its subsidiaries (i.e. entities that the Group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes. All financial statements are made up to 31 December 2024.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the Group.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Car Spares (Distribution) Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.5
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
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.
1.6
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.
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, with the exception of assets that have been acquired from group companies that will retain their original useful economic life, as follows:
Leasehold land and buildings
Over the length of the lease
Leasehold improvements
Over the length of the lease
Plant and machinery
Over 10 years straight line
Fixtures, fittings & equipment
Over 6 / 10 years straight line
Motor vehicles
Various
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 recognised in the profit and loss account.
1.7
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
Interests in other investments are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in a revaluation reserve.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
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.
1.10
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.16
The Group has created a trust whose beneficiaries will include employees of the Group and their dependents. Assets held under this trust will be controlled by trustees who will be acting independently and entirely at their own discretion.
Where assets are held in the trust and these are considered by the Group to be in respect of services already provided by employees to the Group, the Group will account for these as assets of the Group until the earlier of it no longer having de facto control of these assets and it not obtaining future economic benefit from these assets. The value transferred will be charged in the Group's profit and loss account for the year to which it relates.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Bad and doubtful debts
The recoverability of the trade debtors is considered by the directors and where this is considered an issue, due to the ageing of the debt, relevant provisions are accordingly made and are regularly assessed as new information becomes available.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock Provision
Each year, the directors make an appropriate provision based on the data available to reduce the carrying value of the stock based on the age of the stock, the number of units of each stock held and their projected sales numbers.
Recoverability of Debtors
When assessing the recoverability of debtors, the directors consider the likelihood of future economic inflows to determine if the carrying value is appropriate or if a provision is required.
Fixed Asset Investments
When assessing the value of fixed asset investments, the directors consider the current market for the investments and rely on the professional expertise of specialist insurers. The valuation is reviewed annually taking into account any new information that becomes available.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
27,557,935
26,076,105
2024
2023
£
£
Other revenue
Interest income
255,818
101,471
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(19,747)
(8,381)
Fees payable to the group's auditor for the audit of the group's financial statements
34,100
30,000
Depreciation of owned tangible fixed assets
442,365
299,539
Profit on disposal of tangible fixed assets
(13,471)
(16,487)
Operating lease charges
565,592
572,653
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Distribution
104
102
-
-
Administration
147
144
19
18
Management
15
15
-
-
Directors
2
2
2
2
Total
268
263
21
20
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
6,492,445
5,920,948
809,960
587,668
Social security costs
574,659
493,495
87,476
58,698
Pension costs
117,021
109,133
10,334
11,306
7,184,125
6,523,576
907,770
657,672
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
299,166
276,323
Company pension contributions to defined contribution schemes
7,154
5,738
243,215
282,061
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 21 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
154,255
143,588
Company pension contributions to defined contribution schemes
7,154
5,738
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
80,296
50,749
Other interest income
175,522
50,722
Total income
255,818
101,471
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
80,296
50,749
8
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Other interest
-
1,314
9
Amounts written off investments
2024
2023
£
£
Amounts written back to/(written off) investments held at fair value
-
(129,179)
Other gains and losses
9,632
50
9,632
(129,129)
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
937,500
674,300
Adjustments in respect of prior periods
(5,084)
(1,591)
Total current tax
932,416
672,709
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
2024
2023
£
£
(Continued)
- 22 -
Deferred tax
Origination and reversal of timing differences
31,404
72,319
Total tax charge
963,820
745,028
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
3,804,878
3,428,870
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
951,220
806,487
Tax effect of expenses that are not deductible in determining taxable profit
4,678
37,614
Tax effect of utilisation of tax losses not previously recognised
(52,117)
Effect of change in corporation tax rate
-
(1,064)
Permanent capital allowances in excess of depreciation
(21,274)
(114,402)
Under/(over) provided in prior years
(5,084)
99
Deferred Tax
31,578
69,763
Other adjustments
2,702
(1,352)
Taxation charge
963,820
745,028
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
5,000,000
6,000
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
12
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2024
2023
Notes
£
£
In respect of:
Fixed asset investments
14
-
(50)
Recognised in:
Amounts written off investments
-
(50)
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
13
Tangible fixed assets
Group
Leasehold land and buildings
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
730,235
387,971
32,270
949,621
1,522,135
3,622,232
Additions
5,560
151,745
4,795
134,169
392,607
688,876
Disposals
(15,910)
(33,328)
(190,835)
(240,073)
Transfers
127,803
(539,716)
197,585
(214,328)
At 31 December 2024
863,598
218,740
1,050,462
1,723,907
3,856,707
Depreciation and impairment
At 1 January 2024
230,563
165,616
21,212
332,777
576,421
1,326,589
Depreciation charged in the year
73,587
48,713
2,236
105,530
212,299
442,365
Eliminated in respect of disposals
(14,534)
(23,804)
(165,502)
(203,840)
Transfers
(214,329)
(214,329)
At 31 December 2024
304,150
8,914
414,503
623,218
1,350,785
Carrying amount
At 31 December 2024
559,448
209,826
635,959
1,100,689
2,505,922
At 31 December 2023
499,672
222,355
11,058
616,844
945,714
2,295,643
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 24 -
Company
Leasehold land and buildings
Motor vehicles
Total
£
£
£
Cost
At 1 January 2024
730,235
1,522,135
2,252,370
Additions
5,560
392,607
398,167
Disposals
(190,835)
(190,835)
Transfers
127,803
127,803
At 31 December 2024
863,598
1,723,907
2,587,505
Depreciation and impairment
At 1 January 2024
230,563
576,421
806,984
Depreciation charged in the year
73,587
212,299
285,886
Eliminated in respect of disposals
(165,502)
(165,502)
At 31 December 2024
304,150
623,218
927,368
Carrying amount
At 31 December 2024
559,448
1,100,689
1,660,137
At 31 December 2023
499,672
945,714
1,445,386
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
1
2
Unlisted investments
1,697,411
1,697,411
1,697,411
1,697,411
Other investments
1,009,632
1,009,632
2,707,043
1,697,411
2,707,044
1,697,413
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Group
Shares in
Other investments
Other
Total
£
£
£
£
Cost or valuation
At 1 January 2024
(1)
1,697,411
-
1,697,410
Additions
-
-
1,000,000
1,000,000
Valuation changes
-
-
9,632
9,632
At 31 December 2024
(1)
1,697,411
1,009,632
2,707,042
Impairment
At 1 January 2024 and 31 December 2024
(1)
-
-
(1)
Carrying amount
At 31 December 2024
-
1,697,411
1,009,632
2,707,043
At 31 December 2023
-
1,697,411
1,697,411
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Other
Total
£
£
£
£
Cost or valuation
At 1 January 2024
1
1,697,411
-
1,697,412
Additions
-
-
1,000,000
1,000,000
Valuation changes
-
-
9,632
9,632
Disposals
(1)
-
-
(1)
At 31 December 2024
-
1,697,411
1,009,632
2,707,043
Impairment
At 1 January 2024 and 31 December 2024
(1)
-
-
(1)
Carrying amount
At 31 December 2024
1
1,697,411
1,009,632
2,707,044
At 31 December 2023
2
1,697,411
1,697,413
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Car Spares (Distribution) Limited
Note 1
Retailer and wholesaler of motor accessories
Ordinary
100.00
Car Spares Management Limited
Note 1
Dormant company
Ordinary
100.00
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Subsidiaries
(Continued)
- 26 -
Registered office addresses (all UK unless otherwise indicated):
1
90 Summer Lane, Newtown, Birmingham, B19 3ND
During the year, the company sold their investment in Car Spares Limited to a Director at par value.
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
3,780,068
3,488,218
3,780,068
3,488,218
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
895,275
891,460
Corporation tax recoverable
401,655
302,968
401,655
302,968
Amounts owed by group undertakings
50,001
-
50,000
2,103,498
Other debtors
223,612
201,272
222,983
201,272
Prepayments and accrued income
844,363
731,083
727,749
623,392
2,414,906
2,126,783
1,402,387
3,231,130
Amounts falling due after more than one year:
Corporation tax recoverable
162,500
162,500
162,500
162,500
Amount owed by related parties
880,420
892,821
880,420
892,821
1,042,920
1,055,321
1,042,920
1,055,321
Total debtors
3,457,826
3,182,104
2,445,307
4,286,451
Of the amounts shown above in amounts owed by related parties, £400,000 is covered by a loan agreement with the related party in Note 24, for a period of ten years from June 2019. Interest is charged on the principal sum at a rate of 3% above the Bank of England base rate. In 2022, the decision was taken to waive all interest from the commencement of the loan until such time that the company can obtain a tenant for its investment property which occurred in November 2024 and interest has been charged from this date at the BIK interest rate.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade creditors
1,293,025
1,728,604
1,179,625
1,560,500
Amounts owed to group undertakings
2,273,830
2
Corporation tax payable
457,500
189,840
457,500
189,840
Other taxation and social security
527,293
506,159
26,903
33,334
Other creditors
4,587
4,935
3,742
Accruals and deferred income
373,820
264,510
166,465
68,981
2,656,225
2,694,048
4,104,323
1,856,399
19
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
400,375
368,971
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
256,981
203,869
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
368,971
203,869
Charge to profit or loss
31,404
53,112
Liability at 31 December 2024
400,375
256,981
The deferred tax liability set out above is expected to reverse in the foreseeable future and relates to accelerated capital allowances that are expected to mature within the same period.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
117,021
109,133
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
21
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £1 each
24
24
24
24
B Ordinary shares of £1 each
24
24
24
24
C Ordinary shares of £1 each
24
24
24
24
D Ordinary shares of £1 each
28
28
28
28
100
100
100
100
All the shares rank pari passu in all respects, except for dividends.
22
Disposals
On 20 August 2024 the group disposed of its 100% holding in Car Spares Limited.
23
Financial commitments, guarantees and contingent liabilities
There is an unlimited multilateral guarantee between the companies of the Car Spares (Distribution) Holdings Limited group and HSBC Bank PLC whereby amounts due to and from HSBC Bank PLC can be offset, both in terms of capital and interest calculation. At 31 December 2024 there were no amounts that could be called under this arrangement.
24
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
594,500
574,229
594,500
574,229
Between two and five years
2,378,000
2,378,000
2,378,000
2,378,000
In over five years
470,417
1,064,917
470,417
1,064,917
3,442,917
4,017,146
3,442,917
4,017,146
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
25
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
23,950
54,287
23,950
-
26
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Purchases
Purchases
2024
2023
£
£
Company
Other related parties
-
2,000
2024
2023
£
£
Company
Other related parties
565,591
572,653
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Other related parties
-
398,148
Company
Other related parties
380,420
398,148
Other information
Included in other related parties, is a loan receivable from TEEM Holdings Limited, a company controlled by the Directors, totalling £380,240 (2023: £4392,821). The loan is for a period of 10 years from June 2019, is unsecured and interest is charged on the principal sum at a rate of 3% above the Bank of England base rate. In 2022, the decision was taken to waive all interest from the commencement of the loan until such time that the company can obtain a tenant for its investment property, which occurred in November 2024 and interest has been charged from this date at he BIK interest rate.
Included in other related parties is rent paid to the Car Spares (Distribution) Limited Pension Plan. This rent is at full market value and is reviewed every three years by an unconnected quantity surveyor.
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
27
Directors' transactions
Dividends totalling £0 (2023 - £6,000) were paid in the year in respect of shares held by the company's directors.
Loans have been granted to / (from) the group to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
M J Gardner Jnr -
2.25
606,969
7,146
13,398
(37,542)
589,971
M J Gardner Snr -
2.25
31,755
240,617
959
(224,935)
48,396
638,724
247,763
14,357
(262,477)
638,367
28
Controlling party
The company is ultimately controlled by the Gardner family by virtue of their interest in the share capital.
29
Cash generated from group operations
2024
2023
£
£
Profit after taxation
2,841,059
2,683,841
Adjustments for:
Taxation charged
963,820
745,028
Finance costs
1,314
Investment income
(255,818)
(101,471)
Gain on disposal of tangible fixed assets
(13,471)
(16,487)
Depreciation and impairment of tangible fixed assets
442,365
299,539
Other gains and losses
(9,632)
129,129
Movements in working capital:
(Increase)/decrease in stocks
(291,850)
54,505
Increase in debtors
(191,747)
(518,249)
(Decrease)/increase in creditors
(305,483)
32,501
Cash generated from operations
3,179,243
3,309,650
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
30
Cash generated from/(absorbed by) operations - company
2024
2023
£
£
Profit after taxation
2,490,557
2,617,403
Adjustments for:
Taxation credited
(47,009)
(128,625)
Finance costs
152
Investment income
(2,929,940)
(2,828,311)
Gain on disposal of tangible fixed assets
(24,370)
(16,211)
Amortisation and impairment of intangible assets
-
1
Depreciation and impairment of tangible fixed assets
285,886
203,360
Other gains and losses
(9,632)
129,180
Movements in working capital:
(Increase)/decrease in stocks
(291,850)
54,505
Decrease/(increase) in debtors
1,925,119
(2,053,770)
Increase in creditors
1,980,264
31,237
Cash generated from/(absorbed by) operations
3,379,025
(1,991,079)
31
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
6,981,167
(3,952,844)
3,028,323
32
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
2,763,216
116,504
2,879,720
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200M J Gardner JnrM J Gardner SnrAndrew TubyT GardnerT Gardnerfalse090684362024-01-012024-12-3109068436bus:Director12024-01-012024-12-3109068436bus:Director22024-01-012024-12-3109068436bus:CompanySecretaryDirector12024-01-012024-12-3109068436bus:CompanySecretary12024-01-012024-12-3109068436bus:Director32024-01-012024-12-3109068436bus:Director42024-01-012024-12-3109068436bus:RegisteredOffice2024-01-012024-12-3109068436bus:Agent12024-01-012024-12-31090684362024-12-3109068436bus:Consolidated2024-12-3109068436bus:Consolidated2024-01-012024-12-3109068436bus:Consolidated2023-01-012023-12-31090684362023-01-012023-12-3109068436bus:Consolidated2023-12-31090684362023-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3109068436core:LeaseholdImprovementsbus:Consolidated2024-12-3109068436core:PlantMachinerybus:Consolidated2024-12-3109068436core:FurnitureFittingsbus:Consolidated2024-12-3109068436core:MotorVehiclesbus:Consolidated2024-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3109068436core:LeaseholdImprovementsbus:Consolidated2023-12-3109068436core:PlantMachinerybus:Consolidated2023-12-3109068436core:FurnitureFittingsbus:Consolidated2023-12-3109068436core:MotorVehiclesbus:Consolidated2023-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3109068436core:MotorVehicles2024-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3109068436core:MotorVehicles2023-12-3109068436core:ShareCapitalbus:Consolidated2024-12-3109068436core:ShareCapitalbus:Consolidated2023-12-3109068436core:ShareCapital2024-12-3109068436core:ShareCapital2023-12-3109068436core:RetainedEarningsAccumulatedLosses2024-12-3109068436core:RetainedEarningsAccumulatedLosses2023-12-3109068436core:ShareCapitalbus:Consolidated2022-12-3109068436core:SharePremiumbus:Consolidated2022-12-3109068436core:CapitalRedemptionReservebus:Consolidated2022-12-31090684362022-12-3109068436core:RevaluationReservebus:Consolidated2023-12-3109068436core:CapitalRedemptionReservebus:Consolidated2023-12-3109068436core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3109068436core:RevaluationReservebus:Consolidated2024-12-3109068436core:CapitalRedemptionReservebus:Consolidated2024-12-3109068436core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3109068436core:ShareCapital2022-12-3109068436core:RevaluationReserve2022-12-3109068436core:RetainedEarningsAccumulatedLosses2022-12-3109068436core:RevaluationReserve2023-12-3109068436core:RevaluationReserve2024-12-3109068436core:Non-currentFinancialInstruments2024-12-3109068436core:Non-currentFinancialInstruments2023-12-3109068436core:CurrentFinancialInstruments2024-12-3109068436core:CurrentFinancialInstruments2023-12-3109068436bus:Consolidated2022-12-3109068436core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3109068436core:LeaseholdImprovements2024-01-012024-12-3109068436core:PlantMachinery2024-01-012024-12-3109068436core:FurnitureFittings2024-01-012024-12-3109068436core:MotorVehicles2024-01-012024-12-3109068436core:UKTaxbus:Consolidated2024-01-012024-12-3109068436core:UKTaxbus:Consolidated2023-01-012023-12-3109068436bus:Consolidated12024-01-012024-12-3109068436bus:Consolidated12023-01-012023-12-3109068436bus:Consolidated22024-01-012024-12-3109068436bus:Consolidated22023-01-012023-12-3109068436bus:Consolidated32024-01-012024-12-3109068436bus:Consolidated32023-01-012023-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3109068436core:LeaseholdImprovementsbus:Consolidated2023-12-3109068436core:PlantMachinerybus:Consolidated2023-12-3109068436core:FurnitureFittingsbus:Consolidated2023-12-3109068436core:MotorVehiclesbus:Consolidated2023-12-3109068436bus:Consolidated2023-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3109068436core:MotorVehicles2023-12-31090684362023-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3109068436core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3109068436core:PlantMachinerybus:Consolidated2024-01-012024-12-3109068436core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3109068436core:MotorVehiclesbus:Consolidated2024-01-012024-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3109068436core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3109068436core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-3109068436core:UnlistedNon-exchangeTraded2024-12-3109068436core:UnlistedNon-exchangeTraded2023-12-3109068436core:Subsidiary12024-01-012024-12-3109068436core:Subsidiary22024-01-012024-12-3109068436core:Subsidiary112024-01-012024-12-3109068436core:Subsidiary222024-01-012024-12-3109068436core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3109068436core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3109068436core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3109068436core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3109068436core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3109068436core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3109068436core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109068436core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109068436bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109068436bus:FRS1022024-01-012024-12-3109068436bus:Audited2024-01-012024-12-3109068436bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3109068436bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP