Company registration number 02575743 (England and Wales)
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
515,569
46,338
Investment property
5
1,462,500
1,462,500
1,978,069
1,508,838
Current assets
Stocks
6
83,959
82,815
Debtors
7
3,225,570
3,222,233
Cash at bank and in hand
79,015
337,155
3,388,544
3,642,203
Creditors: amounts falling due within one year
8
(1,154,596)
(1,128,263)
Net current assets
2,233,948
2,513,940
Total assets less current liabilities
4,212,017
4,022,778
Provisions for liabilities
9
(809,431)
(756,448)
Net assets
3,402,586
3,266,330
Capital and reserves
Called up share capital
546
546
Share premium account
556,553
556,553
Revaluation reserve
685,850
685,850
Profit and loss reserves
2,159,637
2,023,381
Total equity
3,402,586
3,266,330

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

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

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
J P Metcalfe
Director
Company registration number 02575743 (England and Wales)
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
546
556,553
-
0
2,905,223
3,462,322
Year ended 31 December 2023:
Profit
-
-
-
88,158
88,158
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
819,000
-
819,000
Tax relating to other comprehensive income
-
-
(133,150)
-
0
(133,150)
Total comprehensive income
-
-
685,850
88,158
774,008
Dividends
-
-
-
(970,000)
(970,000)
Balance at 31 December 2023
546
556,553
685,850
2,023,381
3,266,330
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
336,256
336,256
Dividends
-
-
-
(200,000)
(200,000)
Balance at 31 December 2024
546
556,553
685,850
2,159,637
3,402,586
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Halliwell Jones (Wilmslow) Bodyshop Limited is a private company limited by shares incorporated in England and Wales. The registered office is Coppice Way, Handforth, Wilmslow, SK9 3PB.

1.1
Accounting convention

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

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

The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have prepared an assessment of the company's performance, position, available facilities and ability to continue to trade for a period of more than 12 months from the date of approving these financial statements. Consequently the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval and have therefore prepared the financial statements on a going concern basis.true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer; the amount of revenue can be measured reliably, it is probable that the economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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

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:

Short leasehold
5.5 years straight line
Plant and machinery
3 to 10 years straight line
Fixtures and fittings
3 to 10 years straight line
Computer equipment
3 to 5 years straight line
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

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
Investment property

Certain of the company's properties are held for long-term investment. Investment properties are initially recognised at cost which includes purchase cost and any directly attributable expenditure, investment properties whose fair value can be measured reliably are measured at fair value at each reporting date. The surplus or deficit on revaluation is recognised in the income statement accumulated in the profit and loss reserve.

1.6
Impairment of fixed assets

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

1.7
Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

1.8
Cash and cash equivalents

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

1.9
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.

Other financial assets

All of the company's financial assets are classed as basic financial assets.

Classification of financial liabilities

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

HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.

Other financial liabilities

All of the company's financial liabilities are classed as basic financial liabilities.

1.10
Equity instruments

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

1.11
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 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.

HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.13
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.

1.14
Retirement benefits

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

1.15
Leases

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

1.16
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.

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.

HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 7 -

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:

 

Valuation and life of tangible fixed assets

Determining both the useful economic life and the residual value of tangible fixed assets requires an estimation of both the length of time that the company expects to use the asset for and the future selling price that the company expects to be achieved for the asset at the end of the useful economic life. These are reviewed annually on an asset by asset basis. There is not expected to be a material difference in the value of the assets given the estimations used.

 

Used stock valuations

Stocks are stated at the lower of cost and net realisable value. The value of all used vehicles as well as the provision for slow moving and obsolete stock can have significant influence on the stock valuation in the financial statements. A comprehensive review of the stock holding is carried out regularly.

3
Employees

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

2024
2023
Number
Number
Total
24
21
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
37,839
480,192
518,031
Additions
-
0
492,410
492,410
Disposals
(37,839)
(421,292)
(459,131)
At 31 December 2024
-
0
551,310
551,310
Depreciation and impairment
At 1 January 2024
37,839
433,854
471,693
Depreciation charged in the year
-
0
23,122
23,122
Eliminated in respect of disposals
(37,839)
(421,235)
(459,074)
At 31 December 2024
-
0
35,741
35,741
Carrying amount
At 31 December 2024
-
0
515,569
515,569
At 31 December 2023
-
0
46,338
46,338
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
1,462,500

The directors consider the fair value represents a reasonable estimate of the property's value.

6
Stocks
2024
2023
£
£
Stocks
83,959
82,815
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
355,091
350,257
Corporation tax recoverable
77,663
58
Amounts owed by group undertakings
2,277
-
0
Other debtors
200,198
200,198
Parent undertakings
2,521,010
-
Due from related parties
5,332
2,518,934
Prepayments and accrued income
63,999
152,786
3,225,570
3,222,233
8
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
191,071
134,928
Due to related parties
701,034
830,849
Taxation and social security
70,629
86,378
Due to group undertakings
54,829
-
0
Accruals and deferred income
137,033
76,108
1,154,596
1,128,263
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
9
Provisions for liabilities
2024
2023
£
£
Provisions
554,222
616,872
Deferred tax liabilities
255,209
139,576
809,431
756,448

Provisions relate to management's best estimate of costs expected to be incurred for the exit of the premises and are expected to be settled by no later than 3 months after the end of the lease agreement which is within 8 months of the balance sheet date.

10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Virginia Cooper FCA
Statutory Auditor:
MHA
11
Financial commitments, guarantees and contingent liabilities

There are unlimited cross company guarantees on bank borrowing facilities and loans between Halliwell Jones (Wilmslow) Bodyshop Limited, Halliwell Jones Limited, Halliwell Jones (Chester) Limited, Halliwell Jones (Warrington) Limited, Halliwell Jones Holdings Limited, Halliwell Jones Holdings (Chester) Limited, Halliwell Jones (Wilmslow) Limited, Halliwell Jones (North Wales) Limited and Roundel Limited.

 

The potential liability at 31st December 2024 under this guarantee is £29,148,411.

 

On 7 July 2025, Halliwell Jones (Warrington) Limited entered into a new bank loan facility of £10,000,000 with NatWest. The loan is secured by way of a cross-company guarantee. As at the date of approval of these financial statements, no amounts are payable by Halliwell Jones (Wilmslow) Bodyshop Limited under the terms of the guarantee. The directors consider that the likelihood of the guarantee being called upon is remote, and accordingly the guarantee will be disclosed as a contingent liability in future years, but no provision has been recognised.

 

 

12
Operating lease commitments
Lessee

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

2024
2023
£
£
117,095
355,188
HALLIWELL JONES (WILMSLOW) BODYSHOP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
13
Capital commitments

Amounts contracted for but not provided in the financial statements:

2024
2023
£
£
Acquisition of tangible fixed assets
28,922
323,383
14
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Other related parties
421,029
398,063
30,311
28,308
Interest received
Interest paid
2024
2023
2024
2023
£
£
£
£
Other related parties
84,236
74,575
12,150
13,075

During the year the company received rents of £124,833 (2023 £134,000) from Halliwell Jones (Wilmslow) Limited a fellow subsidiary.

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Group undertakings and related parties
755,863
830,849

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Group undertakings and related parties
2,528,619
2,518,934
15
Parent company

The ultimate parent company is Roundel Limited, a company incorporated in Great Britain and registered in England and Wales. This company is under the control of P Jones due to his majority shareholding.

2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityP JonesG A HowesJ M C HoughtonP H JonesJ P MetcalfeM L Clough025757432024-01-012024-12-31025757432024-12-31025757432023-12-3102575743core:LandBuildings2024-12-3102575743core:OtherPropertyPlantEquipment2024-12-3102575743core:LandBuildings2023-12-3102575743core:OtherPropertyPlantEquipment2023-12-3102575743core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102575743core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102575743core:CurrentFinancialInstruments2024-12-3102575743core:CurrentFinancialInstruments2023-12-3102575743core:ShareCapital2024-12-3102575743core:ShareCapital2023-12-3102575743core:SharePremium2024-12-3102575743core:SharePremium2023-12-3102575743core:RevaluationReserve2024-12-3102575743core:RevaluationReserve2023-12-3102575743core:RetainedEarningsAccumulatedLosses2024-12-3102575743core:RetainedEarningsAccumulatedLosses2023-12-3102575743core:ShareCapital2022-12-3102575743core:SharePremium2022-12-3102575743core:RevaluationReserve2022-12-3102575743core:RetainedEarningsAccumulatedLosses2022-12-3102575743bus:Director52024-01-012024-12-3102575743core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31025757432023-01-012023-12-3102575743core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102575743core:RevaluationReserve2023-01-012023-12-3102575743core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-3102575743core:PlantMachinery2024-01-012024-12-3102575743core:FurnitureFittings2024-01-012024-12-3102575743core:ComputerEquipment2024-01-012024-12-3102575743core:LandBuildings2023-12-3102575743core:OtherPropertyPlantEquipment2023-12-31025757432023-12-3102575743core:LandBuildings2024-01-012024-12-3102575743core:OtherPropertyPlantEquipment2024-01-012024-12-3102575743core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-3102575743core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-3102575743bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102575743bus:FRS1022024-01-012024-12-3102575743bus:Audited2024-01-012024-12-3102575743bus:Director12024-01-012024-12-3102575743bus:Director22024-01-012024-12-3102575743bus:Director32024-01-012024-12-3102575743bus:Director42024-01-012024-12-3102575743bus:CompanySecretary12024-01-012024-12-3102575743bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102575743bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP