Company registration number 03653803 (England and Wales)
ROCHFORDS GARAGES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
ROCHFORDS GARAGES LIMITED
COMPANY INFORMATION
Directors
Mr M Rochford
Mr M T Rochford
Mrs J A Rochford
Secretary
Mrs J A Rochford
Company number
03653803
Registered office
Durham Road
Esh Winning
Durham
DH7 9NR
Auditor
Mullen Stoker Limited
Mullen Stoker House
Mandale Business Park
Belmont Industrial Estate
Durham
DH1 1TH
Bankers
Santander
Clearwater House
Columbia Drive
Stockton on Tees
TS17 6BJ
ROCHFORDS GARAGES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
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 - 24
ROCHFORDS GARAGES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
Key performance indicators
Sales have increased by 5.4% from £11,876k to £12,517k
Gross margin is down from 29.6% to 26.1%
Profit before tax is £292k compared to £625k
The reduction in gross profit has caused a reduction in profit before tax. Overheads though continue to be controlled tightly. The main reason for the reduction in gross profit is a change in sales mix. Additionally the company has invested heavily in a fully compliant fleet and this will yield positive results in the future.
Anticipated 2025 Outturn
It is expected that 2025 will yield similar results to those of 2024. Throughout 2025, a large amount of resources have been (and continue to be) dedicated to growing the business to increase operational capacity - particularly through the development of the, relatively newly acquired, additional premises. The directors anticipate that the benefits of the increased operational capacity will be enjoyed from late 2025 or the beginning of 2026.
Laws and Regulations
The company is fully compliant with the main laws and regulations which govern its operations
Employee Involvement
Employees are kept aware of developing strategies and operational changes
Liquidity
Liquidity is strong and bad debts are not a major issue
Other information and explanations
Hire purchase agreements and loans were committed to when interest rates were favourable
The company’s equipment base and vehicle fleet is up to date and enables it to maintain its competitive edge
The company complies with all environmental regulations and employment legislation
Suppliers are paid promptly
There are no major legal claims outstanding
Mr M T Rochford
Director
26 September 2025
ROCHFORDS GARAGES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of maintenance and repairs of motor vehicles
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M Rochford
Mr M T Rochford
Mrs J A Rochford
Auditor
Mullen Stoker Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
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.
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.
ROCHFORDS GARAGES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
Mr M T Rochford
Director
26 September 2025
ROCHFORDS GARAGES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ROCHFORDS GARAGES LIMITED
- 4 -
We have audited the financial statements of Rochfords Garages Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, except for the effects of the matter described in the basis for qualified opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 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..
Basis for qualified opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
We were not appointed as auditor of the company until after 31 December 2024 and thus did not observe the physical counting of stocks at the end of the year. We were unable to satisfy ourselves by alternative means concerning the stock quantities held at 31 December 2024, which are included in the balance sheet at £231,924, by using other audit procedures. Consequently we were unable to determine on whether any adjustment to the amount was necessary.
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 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.
ROCHFORDS GARAGES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ROCHFORDS GARAGES LIMITED (CONTINUED)
- 5 -
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.
Matters on which we are required to report by exception
In respect solely of the limitation on our work relating to stock, described above:
we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and
we were unable to determine whether adequate accounting records had been maintained.
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims.
- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.
- Reviewing minutes of meetings of those charged with governance.
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.
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.
ROCHFORDS GARAGES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ROCHFORDS GARAGES LIMITED (CONTINUED)
- 6 -
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.
Mr Neil Mullen (Senior Statutory Auditor)
For and on behalf of Mullen Stoker Limited, Statutory Auditor
Chartered Accountants
Mullen Stoker House
Mandale Business Park
Belmont Industrial Estate
Durham
DH1 1TH
26 September 2025
ROCHFORDS GARAGES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
as restated
Notes
£
£
Turnover
3
12,517,262
11,876,448
Cost of sales
(9,249,508)
(8,357,247)
Gross profit
3,267,754
3,519,201
Administrative expenses
(2,748,105)
(2,782,235)
Other operating income
40,332
31,807
Operating profit
4
559,981
768,773
Interest receivable and similar income
7
7,816
Interest payable and similar expenses
8
(276,044)
(143,230)
Profit before taxation
291,753
625,543
Tax on profit
9
(71,195)
(123,174)
Profit for the financial year
220,558
502,369
The profit and loss account has been prepared on the basis that all operations are continuing operations.
ROCHFORDS GARAGES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
as restated
£
£
Profit for the year
220,558
502,369
Other comprehensive income
-
-
Total comprehensive income for the year
220,558
502,369
ROCHFORDS GARAGES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,381,368
3,768,952
Current assets
Stocks
12
231,924
240,000
Debtors
13
2,090,902
2,278,864
Cash at bank and in hand
654,739
578,528
2,977,565
3,097,392
Creditors: amounts falling due within one year
14
(1,797,520)
(2,077,960)
Net current assets
1,180,045
1,019,432
Total assets less current liabilities
5,561,413
4,788,384
Creditors: amounts falling due after more than one year
15
(2,631,138)
(2,149,863)
Provisions for liabilities
Deferred tax liability
18
553,495
482,300
(553,495)
(482,300)
Net assets
2,376,780
2,156,221
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
2,376,680
2,156,121
Total equity
2,376,780
2,156,221
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 26 September 2025 and are signed on its behalf by:
Mr M T Rochford
Director
Company registration number 03653803 (England and Wales)
ROCHFORDS GARAGES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
100
1,605,524
1,605,624
Prior year adjustment
-
48,228
48,228
As restated
100
1,653,752
1,653,852
Year ended 31 December 2023:
Profit and total comprehensive income
-
502,369
502,369
Balance at 31 December 2023
100
2,156,121
2,156,221
Year ended 31 December 2024:
Profit and total comprehensive income
-
220,558
220,558
Balance at 31 December 2024
100
2,376,680
2,376,780
ROCHFORDS GARAGES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,421,746
1,541,900
Interest paid
(276,044)
(143,230)
Net cash inflow from operating activities
1,145,702
1,398,670
Investing activities
Purchase of tangible fixed assets
(1,982,502)
(2,092,724)
Proceeds from disposal of tangible fixed assets
277,481
22,111
Interest received
7,816
Net cash used in investing activities
(1,697,205)
(2,070,613)
Financing activities
Repayment of bank loans
150,239
(21,318)
Payment of finance leases obligations
446,591
1,012,841
Net cash generated from financing activities
596,830
991,523
Net increase in cash and cash equivalents
45,327
319,580
Cash and cash equivalents at beginning of year
578,232
258,652
Cash and cash equivalents at end of year
623,560
578,232
Relating to:
Cash at bank and in hand
654,739
578,528
Bank overdrafts included in creditors payable within one year
(31,179)
(296)
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Rochfords Garages Limited is a private company limited by shares incorporated in England and Wales. The registered office is Durham Road, Esh Winning, Durham, DH7 9NR.
1.1
Basis of preparation
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
Prior period error
The prior period adjustment of £63,975, relates to a taxation rate change which should have been applied in a previous period to the timing differences associated with deferred tax; a taxation rate of 19% had been applied when it is believed that a hybrid rate of 22% should have been applied.
1.3
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.
1.4
Turnover
Revenue comprises sales of services provided to customers net of value added tax and other sales taxes. Revenue is recognised when performance obligations are satisfied and the control of services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
1.5
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 property
5% on cost
Plant and machinery
25% on cost
Computer equipment
20% on cost
Motor vehicles
20% on cost
Rental vehicles
33% on cost and 25% on cost
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.
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
Impairment of fixed assets
At each reporting period end date, the company 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.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
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.
1.8
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.
1.9
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.
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
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.
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.15
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
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.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
United Kingdom
12,517,262
11,876,448
2024
2023
£
£
Other revenue
Interest income
7,816
-
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
4,900
Depreciation of tangible fixed assets
1,148,341
1,135,318
(Profit)/loss on disposal of tangible fixed assets
(55,736)
33,675
Operating lease charges
120,397
98,327
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
88
95
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,349,214
3,084,353
Social security costs
349,667
309,331
Pension costs
60,670
62,575
3,759,551
3,456,259
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
165,162
119,236
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
7,816
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
7,816
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
46,377
38,221
Other finance costs:
Interest on finance leases and hire purchase contracts
229,667
105,009
276,044
143,230
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
9
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
71,195
123,174
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
291,753
625,543
Expected tax charge based on the standard rate of corporation tax in the UK of 22.00% (2023: 22.00%)
64,186
137,619
Tax effect of expenses that are not deductible in determining taxable profit
2,141
3,230
Superdeduction in capital allowances
(17,675)
Adjustment to losses brought forward
4,868
Taxation charge for the year
71,195
123,174
10
Intangible fixed assets
Patents & licences
£
Cost
At 1 January 2024 and 31 December 2024
2,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
2,000
Carrying amount
At 31 December 2024
At 31 December 2023
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Freehold property
Plant and machinery
Computer equipment
Motor vehicles
Rental vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
495,844
400,099
102,308
4,421,120
224,226
5,643,597
Additions
383,123
17,041
20,271
1,562,067
1,982,502
Disposals
(646,298)
(124,278)
(770,576)
At 31 December 2024
878,967
417,140
122,579
5,336,889
99,948
6,855,523
Depreciation and impairment
At 1 January 2024
41,916
191,135
53,572
1,387,227
200,795
1,874,645
Depreciation charged in the year
25,214
101,309
20,489
981,067
20,262
1,148,341
Eliminated in respect of disposals
(425,097)
(123,734)
(548,831)
At 31 December 2024
67,130
292,444
74,061
1,943,197
97,323
2,474,155
Carrying amount
At 31 December 2024
811,837
124,696
48,518
3,393,692
2,625
4,381,368
At 31 December 2023
453,928
208,964
48,736
3,033,893
23,431
3,768,952
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and machinery
16,533
67,130
Motor vehicles
3,053,799
2,706,802
Rental vehicles
-
16,528
3,070,332
2,790,460
12
Stocks
2024
2023
£
£
Raw materials and consumables
231,924
240,000
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,068,567
2,272,051
Other debtors
16,710
3,668
Prepayments and accrued income
5,625
3,145
2,090,902
2,278,864
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
60,759
21,756
Obligations under finance leases
17
841,809
748,011
Trade creditors
567,830
999,383
Taxation and social security
246,508
244,578
Government grants
19
11,328
9,019
Other creditors
64,386
11,702
Accruals and deferred income
4,900
43,511
1,797,520
2,077,960
Net obligations under finance lease and hire purchase contracts of £841,809 (2023 : £748,011) are secured by fixed charges on the assets concerned.
Bank loan and bank overdraft of £42,577 (2023 : £ 3,574) are secured by a fixed and floating charge.
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
291,682
149,563
Obligations under finance leases
17
2,147,167
1,794,374
Government grants
19
192,289
205,926
2,631,138
2,149,863
Creditors which fall due after five years are payable as follows:
Payable by instalments
(228,619)
(106,788)
Net obligations under finance lease and hire purchase contracts of £2,147,167 (2023 : £1,794,374) are secured by fixed charges on the assets concerned.
Bank loan of £284,106 (2023 : £123,806) is secured by a fixed and floating charge.
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
16
Loans and overdrafts
2024
2023
£
£
Bank loans
321,262
171,023
Bank overdrafts
31,179
296
352,441
171,319
Payable within one year
60,759
21,756
Payable after one year
291,682
149,563
17
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
841,809
725,407
In two to five years
797,519
589,101
In over five years
1,349,648
1,227,877
2,988,976
2,542,385
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
785,286
729,292
Tax losses
(231,791)
(246,992)
553,495
482,300
2024
Movements in the year:
£
Liability at 1 January 2024
482,300
Charge to profit or loss
71,195
Liability at 31 December 2024
553,495
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Government grants
2024
2023
£
£
Arising from government grants
203,617
214,945
Included in the financial statements as follows:
Current liabilities
11,328
9,019
Non-current liabilities
192,289
205,926
203,617
214,945
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,670
62,575
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.
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
22
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
66,000
60,000
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
23
Cash generated from operations
2024
2023
£
£
Profit after taxation
220,558
502,369
Adjustments for:
Taxation charged
71,195
123,174
Finance costs
276,044
143,230
Investment income
(7,816)
(Gain)/loss on disposal of tangible fixed assets
(55,736)
33,675
Depreciation and impairment of tangible fixed assets
1,148,341
1,135,318
Prior year adjustment to stock
(120,000)
Prior year adjustment to tax
7,797
Movements in working capital:
Decrease/(increase) in stocks
8,076
(60,000)
Decrease/(increase) in debtors
187,962
(1,040,205)
(Decrease)/increase in creditors
(415,550)
805,247
(Decrease)/increase in deferred income
(11,328)
11,295
Cash generated from operations
1,421,746
1,541,900
24
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
578,528
76,211
654,739
Bank overdrafts
(296)
(30,883)
(31,179)
578,232
45,328
623,560
Borrowings excluding overdrafts
(171,023)
(150,239)
(321,262)
Lease liabilities
(2,542,385)
(446,591)
(2,988,976)
(2,135,176)
(551,502)
(2,686,678)
25
Prior period adjustment
ROCHFORDS GARAGES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
25
Prior period adjustment
(Continued)
- 24 -
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Prior year adjustment
48,228
(63,975)
Equity as previously reported
1,605,624
2,220,196
Equity as adjusted
1,653,852
2,156,221
Analysis of the effect upon equity
Profit and loss reserves
7,797
(63,975)
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Prior year adjustment
(112,203)
Profit as previously reported
614,572
Profit as adjusted
502,369
Notes to reconciliation
Stock at 1 January 2023 was understated by £120,000 due to certain items being omitted in error. The deferred tax liability at 1 January 2023 was understated by £71,772 and at 31 December 2023 by £63,975.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M RochfordMr M T RochfordMrs J RochfordMrs J A Rochford036538032024-01-012024-12-3103653803bus:Director12024-01-012024-12-3103653803bus:Director22024-01-012024-12-3103653803bus:CompanySecretaryDirector12024-01-012024-12-3103653803bus:CompanySecretary12024-01-012024-12-3103653803bus:Director32024-01-012024-12-3103653803bus:RegisteredOffice2024-01-012024-12-3103653803bus:Agent12024-01-012024-12-31036538032024-12-31036538032023-01-012023-12-3103653803core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103653803core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31036538032023-12-3103653803core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103653803core:PlantMachinery2024-12-3103653803core:ComputerEquipment2024-12-3103653803core:MotorVehicles2024-12-3103653803core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3103653803core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103653803core:PlantMachinery2023-12-3103653803core:ComputerEquipment2023-12-3103653803core:MotorVehicles2023-12-3103653803core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3103653803core:ShareCapital2024-12-3103653803core:ShareCapital2023-12-3103653803core:RetainedEarningsAccumulatedLosses2024-12-3103653803core:RetainedEarningsAccumulatedLosses2023-12-3103653803core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2022-12-3103653803core:ShareCapital2022-12-3103653803core:RetainedEarningsAccumulatedLosses2022-12-3103653803core:ShareCapitalOrdinaryShareClass12024-12-3103653803core:ShareCapitalOrdinaryShareClass12023-12-310365380312024-01-012024-12-31036538032023-12-3103653803core:WithinOneYear2024-12-3103653803core:WithinOneYear2023-12-3103653803core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103653803core:PlantMachinery2024-01-012024-12-3103653803core:ComputerEquipment2024-01-012024-12-3103653803core:MotorVehicles2024-01-012024-12-3103653803core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3103653803core:UKTax2024-01-012024-12-3103653803core:UKTax2023-01-012023-12-310365380312023-01-012023-12-310365380322024-01-012024-12-310365380322023-01-012023-12-3103653803core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3103653803core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3103653803core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3103653803core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103653803core:PlantMachinery2023-12-3103653803core:ComputerEquipment2023-12-3103653803core:MotorVehicles2023-12-3103653803core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3103653803core:CurrentFinancialInstruments2024-12-3103653803core:CurrentFinancialInstruments2023-12-3103653803core:Non-currentFinancialInstruments2024-12-3103653803core:Non-currentFinancialInstruments2023-12-3103653803core:BetweenTwoFiveYears2024-12-3103653803core:BetweenTwoFiveYears2023-12-3103653803core:MoreThanFiveYears2024-12-3103653803core:MoreThanFiveYears2023-12-3103653803bus:OrdinaryShareClass12024-01-012024-12-3103653803bus:OrdinaryShareClass12024-12-3103653803bus:OrdinaryShareClass12023-12-3103653803bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103653803bus:FRS1022024-01-012024-12-3103653803bus:Audited2024-01-012024-12-3103653803bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP