Company registration number 10248642 (England and Wales)
VW HERITAGE HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
VW HERITAGE HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr M C Rickard
Mr P N Howard
Mr B R Dines
Dr K Gaertner
Secretary
Mr G R W Wates
Company number
10248642
Registered office
47 Dolphin Road
Shoreham-by-Sea
West Sussex
BN43 6PB
Auditor
Sumer Audit
Amelia House
Crescent Road
Worthing
West Sussex
BN11 1RL
VW HERITAGE HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 31
VW HERITAGE 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
VW Heritage Holdings Limited operates solely as a holding company. The success of the group is reliant on the performances of the subsidiary, VW Heritage Parts Centre Limited and the associate Meyle UK Limited. The group also acquired Evolution Automotive Components Limited, a specialist Land Rover parts business in February 2023 and the focus for the year was its integration into VW Heritage Parts Centre Limited. The directors are satisfied with the performance of the group.
The results for the year are shown in the Group Statement of Comprehensive Income on page 9. The directors consider that the Group Balance Sheet as detailed on page 10 shows a satisfactory position at the year end given the turnover and capital expenditure. The directors continue to keep close control over costs and seek to maximise profit margins.
The key performance indicators are as follows:
Group
| | |
| | |
| | |
Share of result of associates (see note 11) | | |
VW Heritage Parts Centre Limited
Principal risks and uncertainties
There are several risks and uncertainties that can impact the performance of the group, some of which are beyond the control of the Board. These trends and risks are the focus of monthly management meetings where group performance is assessed versus budget, forecast and prior year results. Key performance indicators are also used to benchmark operational performance (as shown above). An annual assessment of trends and risks is also an integral part of the group's annual review of its strategic plan and budget. A combination of all of this enables the Board to determine and assess the company's risk environment.
The principal risks and uncertainties facing the group are outlined below:
Market conditions
The principal risk affecting the group is the sales performance and the retention of market share to enable the group to continue to generate and grow revenue in future years. The immediate risk to the group would be underperforming sales resulting in a decline in revenue.
Ongoing Brexit risk
The group has had considerable challenges related to the UK leaving the EU in December 2020. The group invested in a distribution centre in Germany which has mitigated a large amount of the loss of sales risk however it has substantially increased the running cost for the business and added operational complexity.
VW HERITAGE HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Foreign currency risk
The majority of the group's turnover is generated from UK sales. However, the group also sells and purchases goods in the EU and beyond and is therefore at risk of currency exchange rate movements.
Customer credit risk
Credit risk is the risk of financial loss to the group if a customer fails to meet its contractual obligations and arises principally from the group's trade and other receivables from customers.
Increased cost of living
The increased cost of living including mortgage rates, food and energy has impacted spending habits of consumers and the directors are monitoring sales and market sentiment in order act quickly should there be a downturn in the short to mid-term and possible recession in the coming months. The directors are making plans for such outcomes.
Mr B R Dines
Director
30 September 2025
VW HERITAGE 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
VW Heritage Holdings Limited operates solely as a holding company.
The principal activity of the group continued to be that of the retail and wholesale sale of parts and accessories for classic Volkswagens.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £nil (2023 - £nil). 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 C Rickard
Mr P N Howard
Mr B R Dines
Dr K Gaertner
Qualifying third party indemnity provisions
The group has made qualifying third party indemnity provisions for the benefit of some of its directors during the year. These provisions remain in force at the reporting date.
Financial instruments
Foreign currency risk
The group on occasion forward buys and hedges a percentage of the forecast Euro and Dollars requirement in order to minimise the risk of currency exposure. Any loss or profit on foreign exchange is recognised in the Group Statement of Comprehensive Income.
Customer credit risk
Management has a credit policy in place and the exposure to credit risk is monitored on an on-going basis. Credit evaluations are performed on all customers requiring credit over a certain amount. The group does not require collateral in respect of financial assets.
Auditor
The auditor, Sumer Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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.
VW HERITAGE HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
Mr B R Dines
Director
30 September 2025
VW HERITAGE HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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.
VW HERITAGE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VW HERITAGE HOLDINGS LIMITED
- 6 -
Opinion
We have audited the financial statements of VW Heritage 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 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 loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
VW HERITAGE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VW HERITAGE HOLDINGS LIMITED
- 7 -
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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
Obtaining an understanding of the legal and regulatory framework that the group operates in, focusing on those laws and regulations that had a direct effect on the financial statements and operations;
Obtaining an understanding of the group’s policies and procedures on fraud risks, including knowledge of any actual, suspected or alleged fraud; and
Discussing among the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud through our knowledge and understanding of the group and our sector-specific experience.
As a result of these procedures, we considered the opportunities and incentives that may exist within the group for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: employment law and compliance with the UK Companies Act. In addition to the above, our procedures to respond to risks identified included the following:
VW HERITAGE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VW HERITAGE HOLDINGS LIMITED
- 8 -
Making enquiries of management, about any known or suspected instances of non-compliance with laws and regulations and fraud;
Reviewing minutes of meetings of the board and senior management;
Challenging assumptions and judgements made by management in their significant accounting estimates; and
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.
Due to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.
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.
Christopher Reeves ACA FCCA (Senior Statutory Auditor)
For and on behalf of Sumer Audit
30 September 2025
Chartered Accountants
Statutory Auditor
Worthing
Sumer Audit is the trading name of Sumer Auditco Limited
VW HERITAGE HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
12,977,008
12,276,298
Cost of sales
(8,937,031)
(8,262,038)
Gross profit
4,039,977
4,014,260
Administrative expenses
(4,719,279)
(4,873,266)
Other operating income
458,094
456,212
Operating loss
4
(221,208)
(402,794)
Share of profits of associates
11
109,298
3,414
Interest receivable and similar income
5,280
103,691
Interest payable and similar expenses
(9,544)
(12,633)
Loss before taxation
(116,174)
(308,322)
Tax on loss
8
50,200
107,950
Loss for the financial year
(65,974)
(200,372)
Loss 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.
VW HERITAGE HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
9
67,002
75,124
Other intangible assets
9
3,142
Total intangible assets
70,144
75,124
Tangible assets
10
277,229
382,836
Investments
11
600,934
491,637
948,307
949,597
Current assets
Stocks
14
4,107,089
4,222,324
Debtors
15
1,032,303
917,682
Cash at bank and in hand
567,404
471,447
5,706,796
5,611,453
Creditors: amounts falling due within one year
16
(2,019,839)
(1,799,812)
Net current assets
3,686,957
3,811,641
Total assets less current liabilities
4,635,264
4,761,238
Creditors: amounts falling due after more than one year
17
(35,000)
(95,000)
Net assets
4,600,264
4,666,238
Capital and reserves
Called up share capital
21
550
550
Capital redemption reserve
450
450
Profit and loss reserves
4,599,264
4,665,238
Total equity
4,600,264
4,666,238
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
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:
30 September 2025
Mr B R Dines
Director
Company registration number 10248642 (England and Wales)
VW HERITAGE HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
11
384,334
384,333
Current assets
Debtors
15
109,533
106,129
Cash at bank and in hand
11,454
3,507
120,987
109,636
Creditors: amounts falling due within one year
16
(402,623)
(388,126)
Net current liabilities
(281,636)
(278,490)
Total assets less current liabilities
102,698
105,843
Capital and reserves
Called up share capital
21
550
550
Capital redemption reserve
450
450
Profit and loss reserves
101,698
104,843
Total equity
102,698
105,843
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £3,145 (2023 - £13,569 loss).
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:
30 September 2025
Mr B R Dines
Director
Company Registration No. 10248642
VW HERITAGE HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
550
450
4,865,610
4,866,610
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(200,372)
(200,372)
Balance at 31 December 2023
550
450
4,665,238
4,666,238
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(65,974)
(65,974)
Balance at 31 December 2024
550
450
4,599,264
4,600,264
VW HERITAGE HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
550
450
118,412
119,412
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(13,569)
(13,569)
Balance at 31 December 2023
550
450
104,843
105,843
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
(3,145)
(3,145)
Balance at 31 December 2024
550
450
101,698
102,698
VW HERITAGE HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
25
(36,154)
452,566
Interest paid
(9,544)
(12,633)
Income taxes paid
(115,508)
Net cash (outflow)/inflow from operating activities
(45,698)
324,425
Investing activities
Purchase of intangible assets
(3,625)
(81,215)
Purchase of tangible fixed assets
-
(284,559)
Proceeds from disposal of tangible fixed assets
-
3,203
Interest received
5,280
5,691
Dividends received
98,000
Net cash generated from/(used in) investing activities
1,655
(258,880)
Financing activities
Repayment of borrowings
200,000
-
Repayment of bank loans
(60,000)
(60,000)
Net cash generated from/(used in) financing activities
140,000
(60,000)
Net increase in cash and cash equivalents
95,957
5,545
Cash and cash equivalents at beginning of year
471,447
465,902
Cash and cash equivalents at end of year
567,404
471,447
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
VW Heritage Holdings Limited (“the company”) is a private company limited by shares incorporated in England and Wales. The registered office is 47 Dolphin Road, Shoreham-by-Sea, West Sussex, BN43 6PB.
The group consists of VW Heritage Holdings Limited and all of its material subsidiaries. Heritage Autoteile GmbH, a subsidiary of VW Heritage Holdings Limited has been excluded from consolidation on the basis it is not material for the purpose of giving a true and fair view. The subsidiary is reviewed each year to confirm it remains immaterial to the group.
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 £1.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
1.2
Basis of consolidation
The consolidated financial statements incorporate those of VW Heritage Holdings Limited and all of its subsidiaries that are material to the group (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).
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 and balances between group companies are eliminated on consolidation.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Entities other than subsidiary undertakings, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates. In the group financial statements, associates are accounted for using the equity method.
The subsidiary undertakings include VW Heritage Parts Centre Limited, which was acquired on 11 July 2016 in a share for share exchange and has been included in the group financial statements using the merger method of accounting. Another subsidiary, Shop4Autoparts Limited, which was incorporated on 31 October 2017, commenced trading in March 2024 and has been consolidated from this date using the acquisition method of accounting. Other subsidiaries are not consolidated on the grounds of immateriality.
Shop4Autoparts Limited is a subsidiary exempt from the requirements of Companies Act 2006 relating to audit of their individual company accounts under section 479A of the Companies Act 2006 relating to subsidiary companies.
1.3
Going concern
At 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. The directors have considered relevant information, including the company’s principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment.
Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.
1.4
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.
Turnover 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.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Amortisation 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:
Software
1.7
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:
Fixtures and fittings
25% diminishing balance
Computer equipment
33% diminishing balance
Motor vehicles
25% diminishing balance
Website costs
straight line over 5 years
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.
1.8
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 and associates are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. In respect of the investment in VW Heritage Parts Centre Limited, merger relief has been applied, therefore the investment is carried at the nominal value of the shareholding.
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.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
1.9
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.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell after making allowances for obsolete and slow moving stock, on a first in first out basis.
1.11
Cash at bank and in hand
Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.12
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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 trade and other debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets 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. The impairment loss 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 group 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.
Basic financial liabilities
Basic financial liabilities, including trade and other creditors, 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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group’s contractual obligations expire or are discharged or cancelled.
1.13
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.
1.14
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.
Deferred tax
Deferred taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. Any deferred tax balance is not discounted.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
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.
1.18
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 are included in the profit and loss account for the period.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
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.
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
A stock provision is booked for cases where the net realisable value from sales of the stock item is estimated to be lower than the stock carrying value. The provision is estimated taking into account various factors, including prevailing sales prices of stock items and losses associated with slow moving stock items. This provision totalled £300,564 (2023: £270,066) and the carrying amount of closing stock and goods in transit is £4,222,324 (2023: £4,222,324).
Freight and duty costs
In the course of preparing the financial statements, management have recognised practical difficulties in precisely reporting the cost of bringing stock held at the year end to its present location. In response, management have applied an estimate to year end stock totalling £284,516 (2023: £232,094). This estimate is based on known charges and duties incurred on stock purchases throughout the year for similar classes of items.
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
12,977,008
12,276,298
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
7,301,752
6,809,948
Europe
2,924,140
2,850,602
International
2,751,116
2,615,748
12,977,008
12,276,298
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 21 -
2024
2023
£
£
Other revenue
Interest income
5,280
5,691
Dividends received
-
98,000
4
Operating loss
2024
2023
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses
47,572
49,284
Depreciation of owned tangible fixed assets
105,607
125,681
Profit on disposal of tangible fixed assets
-
(1,275)
Amortisation of intangible assets
8,605
6,091
Operating lease charges
292,842
295,842
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
9,445
9,755
Audit of the financial statements of the company's subsidiaries
9,445
9,000
18,890
18,755
6
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
Directors
4
4
-
-
Administrative
62
65
-
-
Total
66
69
0
0
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,265,651
2,312,434
318,933
193,666
Social security costs
217,462
216,313
34,651
22,666
Pension costs
59,227
60,440
9,450
5,513
2,542,340
2,589,187
363,034
221,845
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
248,200
281,633
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
85,500
101,000
8
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(5,050)
Deferred tax
Origination and reversal of timing differences
(50,200)
(102,900)
Total tax credit
(50,200)
(107,950)
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 23 -
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(116,174)
(308,322)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
(29,044)
(58,581)
Tax effect of expenses that are not deductible in determining taxable profit
5,010
42,773
Tax effect of income not taxable in determining taxable profit
(27,324)
(42,720)
Adjustments in respect of prior years
1,983
(5,050)
Permanent capital allowances in excess of depreciation
(1,466)
Deferred tax adjustments in respect of prior years
(864)
Dividend income
-
(18,620)
Rounding on CT and DT
39
(384)
Change in deferred tax rate
(23,902)
Taxation credit
(50,200)
(107,950)
9
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2024
81,215
81,215
Additions
3,625
3,625
At 31 December 2024
81,215
3,625
84,840
Amortisation and impairment
At 1 January 2024
6,091
6,091
Amortisation charged for the year
8,122
483
8,605
At 31 December 2024
14,213
483
14,696
Carrying amount
At 31 December 2024
67,002
3,142
70,144
At 31 December 2023
75,124
75,124
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
10
Tangible fixed assets
Group
Fixtures and fittings
Computer equipment
Motor vehicles
Website costs
Total
£
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
451,593
59,633
10,059
566,115
1,087,400
Depreciation and impairment
At 1 January 2024
279,608
41,499
8,117
375,340
704,564
Depreciation charged in the year
42,996
5,984
486
56,141
105,607
At 31 December 2024
322,604
47,483
8,603
431,481
810,171
Carrying amount
At 31 December 2024
128,989
12,150
1,456
134,634
277,229
At 31 December 2023
171,985
18,134
1,942
190,775
382,836
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
83,332
83,333
384,334
384,333
Investments in associates
13
517,602
408,304
600,934
491,637
384,334
384,333
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Group
Shares in subsidiaries and associates
£
Cost or valuation
At 1 January 2024
491,637
Additions
1
Share of profit for the year
109,298
Subsidiary consolidated in FY24
(2)
At 31 December 2024
600,934
Carrying amount
At 31 December 2024
600,934
At 31 December 2023
491,637
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
384,333
Additions
1
At 31 December 2024
384,334
Carrying amount
At 31 December 2024
384,334
At 31 December 2023
384,333
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
% Held
Direct
Indirect
Heritage Autoteile GmbH
Senator-Apelt-Str. 49, 28197 Bremen, Germany
Sale of parts and accessories for classic Volkswagens
100.00
0
Heritage Parts Centre Limited
Same as holding company
Dormant
100.00
0
VW Heritage Parts Centre Limited
Same as holding company
Sale of parts and accessories for classic Volkswagens
100.00
0
Big Boys Toys Limited
Same as holding company
Dormant
0
100.00
Shop4Autoparts Limited
Amelia House, Crescent Road, Worthing, United Kingdom, BN11 1RL
Sale of parts and accessories for classic Volkswagens
100.00
0
The capital and reserves and profit / (loss) for the year, for the following subsidiaries who are not consolidated on the basis of materiality are as follows:
Heritage Autoteile GmbH £65,643 & £20,744
13
Associates
Details of associates at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Meyle UK Limited
47 Dolphin Road, Shoreham-by-Sea, West Sussex, BN43 6PB
Ordinary
0
49
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
4,107,089
4,222,324
The replacement cost of stock as at 31 December 2023 is estimated at £4,407,653 (2023 - £4,492,389).
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
244,843
325,943
Corporation tax recoverable
25,558
25,558
25,558
25,558
Other debtors
201,477
208,207
78,475
77,271
Prepayments and accrued income
459,825
307,574
931,703
867,282
104,033
102,829
Deferred tax asset (note 19)
100,600
50,400
5,500
3,300
1,032,303
917,682
109,533
106,129
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
60,000
60,000
Other borrowings
18
200,000
Trade creditors
1,050,962
780,586
Amounts owed to group undertakings
384,234
269,464
Other taxation and social security
303,357
274,030
9,696
11,358
Other creditors
26,961
13,265
2,188
800
Accruals and deferred income
378,559
671,931
6,505
106,504
2,019,839
1,799,812
402,623
388,126
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
35,000
95,000
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
95,000
155,000
Loans from related parties
200,000
295,000
155,000
-
-
Payable within one year
260,000
60,000
Payable after one year
35,000
95,000
Bank loans are secured by a first legal charge over all assets of the subsidiary. Interest on the bank loan commenced from June 2021 and is charged at the Bank of England base rate plus 2.09%.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Assets
Assets
2024
2023
Group
£
£
Tax losses
100,600
50,200
Retirement benefit obligations
-
200
100,600
50,400
Assets
Assets
2024
2023
Company
£
£
Tax losses
5,500
3,100
Retirement benefit obligations
-
200
5,500
3,300
Group
Company
2024
2024
Movements in the year:
£
£
Asset at 1 January 2024
(50,400)
(3,300)
Credit to profit or loss
(50,200)
(2,200)
Asset at 31 December 2024
(100,600)
(5,500)
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Deferred taxation
(Continued)
- 29 -
The deferred tax liability set out above is expected to reverse over the useful lives of the related tangible fixed assets.
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
59,227
60,440
Included in current liabilities is an amount of £13,111 (2023 - £12,465) due to defined contribution schemes.
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
Ordinary A shares of £1 each
210
210
210
210
Ordinary B shares of £1 each
340
340
340
340
550
550
550
550
Ordinary A and B shares have attached to them full voting, dividend and capital distribution (including on winding up) rights.
22
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
294,524
297,548
-
-
Between two and five years
580,375
874,899
-
-
874,899
1,172,447
-
-
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Operating lease commitments
(Continued)
- 30 -
Lessor
At the reporting end date the group had contracted with tenants for the following minimum lease payments:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
143,014
191,748
-
-
Between two and five years
560,138
-
-
-
703,152
191,748
-
-
23
Related party transactions
Transactions with related parties
Meyle UK Limited
VW Heritage Parts Centre Limited has a 49% shareholding in an associated company, Meyle UK Limited.
1) VW Heritage Parts Centre Limited charged Meyle UK Limited £193,019 (2023: £195,657) for rent of premises.
2) VW Heritage Parts Centre Limited made net sales to Meyle UK Limited totalling £338,372 (2023: £398,415) and purchased net goods from Meyle UK Limited totalling £176,560 (2023: £ 168,701).
At 31 December 2024 Meyle UK Limited owed VW Heritage Parts Centre £94,490 (2023: £97,258) and was owed £24,603 (2023: £39,887).
3) Meyle UK Limited provided VW Heritage Parts Centre Limited with a loan of £200,000 on an 6 month term with interest of 3%.
At 31 December 2024 VW Heritage Parts Centre Limited owed Meyle UK Limited £200,000.
Amounts owed by associates have no terms and are therefore repayable on demand. Whilst the classification as current assets reflects the contractual nature of the loans, the company does not seek repayment of these loans until a subsidiary is financially able to do so. This may be more than 12 months from the reporting date, as part of the company's ongoing financial support of its overseas subsidiaries.
Wulf Gaertner Autoparts AG (WGA)
WGA has a 27% shareholding in VW Heritage Holdings Limited.
At 31 December 2024, Wulf Gaertner Autoparts AG was owed £nil (2023: £1,816) by VW Heritage Parts Centre.
24
Directors' transactions
During the year repayments of £25,198 (2023 - £nil) were made by directors, and advances of £25,198 (2023 - £nil) were made to directors. Interest was charged on these outstanding amounts during the year. At the year-end the amounts owed by directors were £75,728 (2023 - £75,728).
VW HERITAGE HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
25
Cash (absorbed by)/generated from group operations
2024
2023
£
£
Loss for the year after tax
(65,974)
(200,372)
Adjustments for:
Share of results of associates and joint ventures
(109,298)
(3,414)
Taxation credited
(50,200)
(107,950)
Finance costs
9,544
12,633
Investment income
(5,280)
(103,691)
Gain on disposal of tangible fixed assets
-
(1,275)
Amortisation and impairment of intangible assets
8,605
6,091
Depreciation and impairment of tangible fixed assets
105,607
125,681
Movements in working capital:
Decrease in stocks
115,235
327,304
Increase in debtors
(64,421)
(93,533)
Increase in creditors
20,028
491,092
Cash (absorbed by)/generated from operations
(36,154)
452,566
26
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
471,447
95,957
567,404
Borrowings excluding overdrafts
(155,000)
(140,000)
(295,000)
316,447
(44,043)
272,404
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M C RickardMr P N HowardMr B R DinesDr K GaertnerMr G R W Watesfalse10248642bus:Consolidated2024-01-012024-12-31102486422024-01-012024-12-3110248642bus:Director12024-01-012024-12-3110248642bus:Director22024-01-012024-12-3110248642bus:Director32024-01-012024-12-3110248642bus:Director42024-01-012024-12-3110248642bus:CompanySecretary12024-01-012024-12-3110248642bus:RegisteredOffice2024-01-012024-12-3110248642bus:Consolidated2024-12-3110248642bus:Consolidated2023-01-012023-12-31102486422023-01-012023-12-31102486422024-12-3110248642core:Goodwillbus:Consolidated2024-12-3110248642core:Goodwillbus:Consolidated2023-12-3110248642core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3110248642core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3110248642bus:Consolidated2023-12-3110248642core:ComputerSoftwarebus:Consolidated2024-12-3110248642core:ComputerSoftwarebus:Consolidated2023-12-3110248642core:FurnitureFittingsbus:Consolidated2024-12-3110248642core:ComputerEquipmentbus:Consolidated2024-12-3110248642core:MotorVehiclesbus:Consolidated2024-12-3110248642core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3110248642core:FurnitureFittingsbus:Consolidated2023-12-3110248642core:ComputerEquipmentbus:Consolidated2023-12-3110248642core:MotorVehiclesbus:Consolidated2023-12-3110248642core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-31102486422023-12-3110248642core:ShareCapitalbus:Consolidated2024-12-3110248642core:ShareCapitalbus:Consolidated2023-12-3110248642core:CapitalRedemptionReservebus:Consolidated2024-12-3110248642core:CapitalRedemptionReservebus:Consolidated2023-12-3110248642core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3110248642core:ShareCapital2024-12-3110248642core:ShareCapital2023-12-3110248642core:CapitalRedemptionReserve2024-12-3110248642core:CapitalRedemptionReserve2023-12-3110248642core:RetainedEarningsAccumulatedLosses2024-12-3110248642core:RetainedEarningsAccumulatedLosses2023-12-3110248642core:ShareCapitalbus:Consolidated2022-12-3110248642core:CapitalRedemptionReservebus:Consolidated2022-12-3110248642core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3110248642core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3110248642core:ShareCapital2022-12-3110248642core:CapitalRedemptionReserve2022-12-3110248642core:RetainedEarningsAccumulatedLosses2022-12-3110248642bus:Consolidated2022-12-3110248642core:Goodwill2024-01-012024-12-3110248642core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110248642core:FurnitureFittings2024-01-012024-12-3110248642core:ComputerEquipment2024-01-012024-12-3110248642core:MotorVehicles2024-01-012024-12-3110248642core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3110248642core:UKTaxbus:Consolidated2024-01-012024-12-3110248642core:UKTaxbus:Consolidated2023-01-012023-12-3110248642bus:Consolidated12024-01-012024-12-3110248642bus:Consolidated12023-01-012023-12-3110248642bus:Consolidated22024-01-012024-12-3110248642bus:Consolidated22023-01-012023-12-3110248642core:Goodwillbus:Consolidated2023-12-3110248642core:ComputerSoftwarebus:Consolidated2023-12-3110248642bus:Consolidated2023-12-3110248642core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110248642core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110248642core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110248642core:Goodwillbus:Consolidated2024-01-012024-12-3110248642core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3110248642core:FurnitureFittingsbus:Consolidated2023-12-3110248642core:ComputerEquipmentbus:Consolidated2023-12-3110248642core:MotorVehiclesbus:Consolidated2023-12-3110248642core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-3110248642core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3110248642core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3110248642core:MotorVehiclesbus:Consolidated2024-01-012024-12-3110248642core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-01-012024-12-3110248642core:Subsidiary12024-01-012024-12-3110248642core:Subsidiary22024-01-012024-12-3110248642core:Subsidiary32024-01-012024-12-3110248642core:Subsidiary42024-01-012024-12-3110248642core:Subsidiary52024-01-012024-12-3110248642core:Subsidiary112024-01-012024-12-3110248642core:Subsidiary222024-01-012024-12-3110248642core:Subsidiary332024-01-012024-12-3110248642core:Subsidiary442024-01-012024-12-3110248642core:Subsidiary552024-01-012024-12-3110248642core:Associate12024-01-012024-12-3110248642core:Associate112024-01-012024-12-3110248642core:CurrentFinancialInstruments2024-12-3110248642core:CurrentFinancialInstruments2023-12-3110248642core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3110248642core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3110248642core:WithinOneYearbus:Consolidated2024-12-3110248642core:WithinOneYearbus:Consolidated2023-12-3110248642core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110248642core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3110248642core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3110248642core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3110248642core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110248642core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3110248642core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3110248642core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3110248642bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110248642bus:FRS1022024-01-012024-12-3110248642bus:Audited2024-01-012024-12-3110248642bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3110248642bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP