Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-3129falsefalse282024-04-01falsefalse 01769089 2024-04-01 2024-12-31 01769089 2023-01-01 2024-03-31 01769089 2024-12-31 01769089 2024-03-31 01769089 2023-01-01 01769089 5 2024-04-01 2024-12-31 01769089 5 2023-01-01 2024-03-31 01769089 7 2024-04-01 2024-12-31 01769089 7 2023-01-01 2024-03-31 01769089 d:Director1 2024-04-01 2024-12-31 01769089 d:Director2 2024-04-01 2024-12-31 01769089 d:RegisteredOffice 2024-04-01 2024-12-31 01769089 e:PlantMachinery 2024-04-01 2024-12-31 01769089 e:PlantMachinery 2024-12-31 01769089 e:PlantMachinery 2024-03-31 01769089 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-04-01 2024-12-31 01769089 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2024-04-01 2024-12-31 01769089 e:MotorVehicles 2024-04-01 2024-12-31 01769089 e:MotorVehicles 2024-12-31 01769089 e:MotorVehicles 2024-03-31 01769089 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-04-01 2024-12-31 01769089 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-04-01 2024-12-31 01769089 e:OfficeEquipment 2024-04-01 2024-12-31 01769089 e:OfficeEquipment 2024-12-31 01769089 e:OfficeEquipment 2024-03-31 01769089 e:OfficeEquipment e:OwnedOrFreeholdAssets 2024-04-01 2024-12-31 01769089 e:OfficeEquipment e:LeasedAssetsHeldAsLessee 2024-04-01 2024-12-31 01769089 e:OwnedOrFreeholdAssets 2024-04-01 2024-12-31 01769089 e:LeasedAssetsHeldAsLessee 2024-04-01 2024-12-31 01769089 e:CurrentFinancialInstruments 2024-12-31 01769089 e:CurrentFinancialInstruments 2024-03-31 01769089 e:CurrentFinancialInstruments 1 2024-12-31 01769089 e:CurrentFinancialInstruments 1 2024-03-31 01769089 e:Non-currentFinancialInstruments 2024-12-31 01769089 e:Non-currentFinancialInstruments 2024-03-31 01769089 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 01769089 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 01769089 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 01769089 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-31 01769089 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2024-12-31 01769089 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2024-03-31 01769089 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2024-12-31 01769089 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2024-03-31 01769089 e:ReportableOperatingSegment1 2024-04-01 2024-12-31 01769089 e:ReportableOperatingSegment1 2023-01-01 2024-03-31 01769089 f:UnitedKingdom 2024-04-01 2024-12-31 01769089 f:UnitedKingdom 2023-01-01 2024-03-31 01769089 e:ShareCapital 2024-04-01 2024-12-31 01769089 e:ShareCapital 2024-12-31 01769089 e:ShareCapital 2023-01-01 2024-03-31 01769089 e:ShareCapital 2024-03-31 01769089 e:ShareCapital 2023-01-01 01769089 e:RetainedEarningsAccumulatedLosses 2024-04-01 2024-12-31 01769089 e:RetainedEarningsAccumulatedLosses 2024-12-31 01769089 e:RetainedEarningsAccumulatedLosses 2023-01-01 2024-03-31 01769089 e:RetainedEarningsAccumulatedLosses 2024-03-31 01769089 e:RetainedEarningsAccumulatedLosses 2023-01-01 01769089 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 01769089 e:AcceleratedTaxDepreciationDeferredTax 2024-03-31 01769089 e:TaxLossesCarry-forwardsDeferredTax 2024-12-31 01769089 e:TaxLossesCarry-forwardsDeferredTax 2024-03-31 01769089 e:OtherDeferredTax 2024-12-31 01769089 e:OtherDeferredTax 2024-03-31 01769089 d:OrdinaryShareClass1 2024-04-01 2024-12-31 01769089 d:OrdinaryShareClass1 2024-12-31 01769089 d:OrdinaryShareClass1 2024-03-31 01769089 d:FRS102 2024-04-01 2024-12-31 01769089 d:Audited 2024-04-01 2024-12-31 01769089 d:FullAccounts 2024-04-01 2024-12-31 01769089 d:PrivateLimitedCompanyLtd 2024-04-01 2024-12-31 01769089 e:WithinOneYear 2024-12-31 01769089 e:WithinOneYear 2024-03-31 01769089 e:BetweenOneFiveYears 2024-12-31 01769089 e:BetweenOneFiveYears 2024-03-31 01769089 e:MoreThanFiveYears 2024-12-31 01769089 e:MoreThanFiveYears 2024-03-31 01769089 e:HirePurchaseContracts e:WithinOneYear 2024-12-31 01769089 e:HirePurchaseContracts e:WithinOneYear 2024-03-31 01769089 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-12-31 01769089 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-03-31 01769089 e:HirePurchaseContracts e:MoreThanFiveYears 2024-12-31 01769089 e:HirePurchaseContracts e:MoreThanFiveYears 2024-03-31 01769089 2 2024-04-01 2024-12-31 01769089 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2024-12-31 01769089 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2024-03-31 01769089 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-12-31 01769089 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-03-31 01769089 e:LeasedAssetsHeldAsLessee 2024-12-31 01769089 e:LeasedAssetsHeldAsLessee 2024-03-31 01769089 g:PoundSterling 2024-04-01 2024-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 01769089









STOKEY PLANT HIRE LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 31 DECEMBER 2024

 
STOKEY PLANT HIRE LIMITED
 
 
COMPANY INFORMATION


Directors
I M Jones 
S E Jones 




Registered number
01769089



Registered office
Halesfield 25

Telford

TF7 4FP




Independent auditors
Xeinadin Audit Limited

100 Barbirolli Square

Manchester

M2 3BD





 
STOKEY PLANT HIRE LIMITED
 

CONTENTS



Page
Strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 8
Statement of comprehensive income
 
9
Balance sheet
 
10
Statement of changes in equity
 
11
Statement of cash flows
 
12 - 13
Analysis of net debt
 
14
Notes to the financial statements
 
15 - 32

 
STOKEY PLANT HIRE LIMITED
 
 
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024

Introduction
 
The Directors present their Strategic Report for the 9 month period ended 31 December 2024. 

Business review
 
The Directors report on a shortened period which despite various challenges has proved to be a relatively stable financial period. 
The company's key performance indicators are as follows:
Turnover: £8.04m v £13.94m, equating to circa a consistent level of turnover based on months in respective periods  
Gross profit: £0.98m v £1.48m, reporting increased profitability based on months in respective periods  
Gross profit percentage: 12.3% v 10.6% 
Operating profit: £460k v £760k reporting consistent net profit based on months in respective periods    
Shareholder funds: £987k v £917k 
The Directors reflect upon a period that has been problematic with general increased costs and the residual internal staffing issues that arose in the prior reporting period impacting upon the business. The Directors are pleased that the company retains an overall strong position, together with assets that will enable it to meet it's customers needs, secured with a stable foundation on which the company can grow and prosper.

Principal risks and uncertainties
 
The management of the business and the nature of the company's strategy are subject to a number of risks. The Directors have set out below the principal risks facing the business. The Directors are of the opinion that a thorough risk management process is adopted which involves a formal review of all risks identified below. Where possible, processes are in place to mitigate such risks.
Economic downturn
The success of the business is reliant on the needs of civil engineering projects heavy reliable land moving plant and equipment.
Inflation and the cost of living crisis:
Global inflationary pressures that have arisen following the outbreak of the war in Ukraine continue to represent the largest risk to the business. These pressures are seen most clearly in relation to the operating requirments of the plant fleet, being fuel and consumable parts. 
Liquidity risk
The Company has large financing requirements relating to its significant operating plant fleet which it operates. The Company has in place sufficient varied means to ensure that this is manageable and cash inflows remain sufficient to finance these requirements, alternative support structures are also available to the Directors. The Directors continually monitor cash flow requirements in order to further manage liquidity risk.
Interest rate risk
Considering the debt profile of the Company, increases in interest rates presents a risk for future finance requirements. The continued policy of regular rate monitoring and ongoing dialogue with our lenders are in place to help mitigate this risk.
With these risks and uncertainties in mind, we are aware that any plans for the future development of the business may be subject to unforeseen future events outside of our control; hence, we are constantly assessing our plans in line with the current environment.

Page 1

 
STOKEY PLANT HIRE LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024


This report was approved by the board and signed on its behalf.



S E Jones
Director

Date: 6 October 2025
Page 2

 
STOKEY PLANT HIRE LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the Period ended 31 December 2024.

Directors' responsibilities statement

The directors are responsible for preparing the strategic report, the directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

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 to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Principal activity

The principal activity of the company in the year under review was that of renting and leasing of construction and civil engineering machinery and equipment.

Results and dividends

The profit for the Period, after taxation, amounted to £70,187 (31 March 2024: £183,759).

Dividends of £Nil (31 March 2024: £4,445) were paid during the period. The Directors do not recommend payment of a final dividend.

Directors

The directors who served during the Period were:

I M Jones 
S E Jones 

Future developments

The Directors continue to monitor their fleet of equipment, selling used and acquiring new equipment as required to meet the needs of their customers. 

Page 3

 
STOKEY PLANT HIRE LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Auditors

The auditor Bennett Whitehouse Limited was acquired by Xeinadin Audit Limited on 21 July 2025. Bennett Whitehouse Limited has resigned as auditor and Xeinadin Audit Limited has been appointed in its place.
The auditors, Xeinadin Audit Limited, are deemed re-appointed under Section 487(2) of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





S E Jones
Director

Date: 6 October 2025

Page 4

 
STOKEY PLANT HIRE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF STOKEY PLANT HIRE LIMITED
 

Opinion


We have audited the financial statements of Stokey Plant Hire Limited (the 'company') for the Period ended 31 December 2024, which comprise the statement of comprehensive income, the balance sheet, the statement of cash flows, the statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the Period 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 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 Auditors' 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 United Kingdom, including the Financial Reporting Council'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 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.


Page 5

 
STOKEY PLANT HIRE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF STOKEY PLANT HIRE LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the strategic report and the directors' report for the financial Period for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of 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 set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the 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.


Page 6

 
STOKEY PLANT HIRE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF STOKEY PLANT HIRE LIMITED (CONTINUED)


Auditors' 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 auditors' 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:

We gained an understanding of the legal and regulatory framework applicable to the Company and the industry
in which it operates, and considered the risk of acts by the Company which were contrary to applicable laws and
regulations, including fraud. These included but were not limited to compliance with Companies Act 2006, health
& safety legislation and FRS102.
We designed audit procedures to respond to the risks of material misstatement in the financial statements.
We focused on laws and regulations that could give rise to a material misstatement in the Company financial
statements. Our tests included, but were not limited to:
• agreement of the financial statement disclosures to underlying supporting documentation;
• enquires of management; and
• obtaining an understanding of the control environment in monitoring compliance with laws and regulations.
There are inherent limitations in the audit procedures described above and the further removed non-compliance
with laws and regulations is from the events and transactions reflected in the financial statements, the less likely
we would become aware of it. We also addressed the risk of management override of internal controls, including
testing journals and evaluating whether there was evidence of bias by the Directors that represented a risk of
material misstatement due to fraud.
We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditors' report.


Page 7

 
STOKEY PLANT HIRE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF STOKEY PLANT HIRE LIMITED (CONTINUED)


Use of our 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 2006Our 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 auditors' 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.





Gavin Whitehouse BSocSc FCA (senior statutory auditor)
for and on behalf of
Xeinadin Audit Limited
Statutory Auditor
100 Barbirolli Square
Manchester
M2 3BD

6 October 2025
Page 8

 
STOKEY PLANT HIRE LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2024

9 months ended
31 December
15 months ended
31 March
2024
2024
Note
£
£

  

Turnover
 4 
8,037,770
13,940,486

Cost of sales
  
(7,052,904)
(12,462,760)

Gross profit
  
984,866
1,477,726

Distribution costs
  
(21,062)
(34,883)

Administrative expenses
  
(503,011)
(682,811)

Operating profit
 5 
460,793
760,032

Interest receivable and similar income
 8 
604
580

Interest payable and similar expenses
 9 
(450,210)
(683,553)

Profit before tax
  
11,187
77,059

Tax on profit
 10 
59,000
106,700

Profit for the financial Period
  
70,187
183,759

There were no recognised gains and losses for 2024 or 2024 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2024 (2024:£NIL).

The notes on pages 15 to 32 form part of these financial statements.

Page 9

 
STOKEY PLANT HIRE LIMITED
REGISTERED NUMBER: 01769089

BALANCE SHEET
AS AT 31 DECEMBER 2024

31 December
31 March
2024
2024
Note
£
£

Fixed assets
  

Tangible fixed assets
  
8,250,130
8,649,277

Current assets
  

Stocks
 13 
123,271
117,429

Debtors: amounts falling due within one year
 14 
3,309,022
1,913,691

Cash at bank and in hand
 15 
17,630
8,146

  
3,449,923
2,039,266

Creditors: amounts falling due within one year
 16 
(6,497,266)
(4,795,447)

Net current liabilities
  
 
 
(3,047,343)
 
 
(2,756,181)

Total assets less current liabilities
  
5,202,787
5,893,096

Creditors: amounts falling due after more than one year
 17 
(3,989,519)
(4,691,015)

Provisions for liabilities
  

Deferred tax
  
(226,000)
(285,000)

Net assets
  
987,268
917,081


Capital and reserves
  

Called up share capital 
 21 
332,000
332,000

Profit and loss account
 22 
655,268
585,081

  
987,268
917,081


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




S E Jones
Director

Date: 6 October 2025

The notes on pages 15 to 32 form part of these financial statements.

Page 10

 
STOKEY PLANT HIRE LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
332,000
405,768
737,768


Comprehensive income for the period

Profit for the period
-
183,759
183,759
Total comprehensive income for the period
-
183,759
183,759


Contributions by and distributions to owners

Dividends: Equity capital
-
(4,446)
(4,446)


Total transactions with owners
-
(4,446)
(4,446)



At 1 April 2024
332,000
585,081
917,081


Comprehensive income for the Period

Profit for the Period
-
70,187
70,187
Total comprehensive income for the Period
-
70,187
70,187


Total transactions with owners
-
-
-


At 31 December 2024
332,000
655,268
987,268


The notes on pages 15 to 32 form part of these financial statements.

Page 11

 
STOKEY PLANT HIRE LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024

9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

Cash flows from operating activities

Profit for the financial Period
70,187
183,759

Adjustments for:

Depreciation of tangible assets
1,015,431
949,223

Loss on disposal of tangible assets
12,467
(45,457)

Interest paid
450,210
683,553

Interest received
(604)
(580)

Taxation charge
(59,000)
(106,700)

(Increase) in stocks
(5,842)
(745)

(Increase)/decrease in debtors
(1,395,330)
1,713,109

Increase/(decrease) in creditors
335,307
(7,729)

Net cash generated from operating activities

422,826
3,368,433


Cash flows from investing activities

Purchase of tangible fixed assets
(922,541)
(2,901,513)

Sale of tangible fixed assets
293,790
202,804

Interest received
604
580

HP interest paid
(344,908)
(493,222)

Net cash from investing activities

(973,055)
(3,191,351)

Cash flows from financing activities

New secured loans
110,000
-

Repayment of loans
(59,568)
(72,404)

Repayment of/new finance leases
(519,000)
733,996

Movements on invoice discounting
1,122,467
(639,692)

Dividends paid
-
(4,446)

Interest paid
(105,302)
(190,331)

Net cash used in financing activities
548,597
(172,877)

Net (decrease)/increase in cash and cash equivalents
(1,632)
4,205

Cash and cash equivalents at beginning of Period
(99,267)
(103,472)

Cash and cash equivalents at the end of Period
(100,899)
(99,267)


Cash and cash equivalents at the end of Period comprise:
Page 12

 
STOKEY PLANT HIRE LIMITED
 

STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024

9 months ended
31 December
15 months ended
31 March

2024
2024

£
£


Cash at bank and in hand
17,630
8,146

Bank overdrafts
(118,529)
(107,413)

(100,899)
(99,267)


The notes on pages 15 to 32 form part of these financial statements.

Page 13

 
STOKEY PLANT HIRE LIMITED
 

ANALYSIS OF NET DEBT
FOR THE PERIOD ENDED 31 DECEMBER 2024






At 1 April 2024
Cash flows
New loans
Other non-cash changes
At 31 December 2024
£

£

£

£

£

Cash at bank and in hand

8,146

9,484

-

-

17,630

Bank overdrafts

(107,413)

(11,116)

-

-

(118,529)

Debt due after 1 year

(29,131)

-

-

(35,084)

(64,215)

Debt due within 1 year

(109,181)

59,568

(110,000)

35,084

(124,529)

Finance leases & Hire Purchase

(6,301,734)

1,283,708

(764,708)

-

(5,782,734)


(6,539,313)
1,341,644
(874,708)
-
(6,072,377)

The notes on pages 15 to 32 form part of these financial statements.

Page 14

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

1.


General information

Stokey Plant Hire Limited ("the company") is a private limited liability company incorporated and domiciled in the United Kingdom. 
The address of its registered office is: 
Halesfield 25
Telford
TF7 4FP
The financial statements are for the period of 9 months ended 31 December 2024 (2024: period of 15 months ended 31 March 2024).

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis. The directors have assessed the financial position and future cash requirements of the business for a period exceeding twelve months from the date of approval of the financial statements and consider that the company has sufficient resources to manage its business risk successfully.  

Page 15

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

- revenue is recognised for services provided in line with the relevant accounting period, amounts invoiced in advance are deferred and recognised in the period to which they relate;
- the amount of revenue can be measured reliably;
- it is probable that the Company will receive the consideration due under the contract; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the Period in which they are incurred.

Page 16

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

 
2.9

Current and deferred taxation

The tax expense for the Period comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 17

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
8% to 25%
Motor vehicles
-
10% to 20%
Office equipment
-
25%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 18

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.
Page 19

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.16

Financial instruments

The company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted
Page 20

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.16
Financial instruments (continued)

where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

 
2.17

Dividends

Equity dividends are recognised when they become legally payable. 


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In the process of applying the company's accounting policies, management are required to make certain estimates and judgements. The key estimates and judgements are as follows:
Depreciation and residual values:
The Directors have reviewed the asset lives and associated residual values of all fixed asset classes and has concluded that asset lives and residual values are appropriate.
Impairment of fixed assets:
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly.
Prior impairments are also reviewed for possible reversal at each reporting date.

Page 21

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

4.


Turnover

An analysis of turnover by class of business is as follows:


9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

Plant hire
8,037,770
13,940,486

8,037,770
13,940,486


9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

United Kingdom
8,037,770
13,940,486

8,037,770
13,940,486


All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

Other operating lease rentals
317,226
532,429

Fees payable to the company's auditors for the audit of the company's financial statements
5,000
5,500

Fees payable to the company's auditors for other services
4,500
5,500

Page 22

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

6.


Employees

Staff costs, including directors' remuneration, were as follows:


9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

Wages and salaries
815,428
1,310,334

Social security costs
82,273
128,872

Cost of defined contribution scheme
10,849
18,470

908,550
1,457,676


The average monthly number of employees, including the directors, during the Period was as follows:


   9 months ended
     31 December
   15 months ended
        31 March
        2024
        2024
            No.
            No.







Employees
28
29


7.


Directors' remuneration

9 months ended
31 December
15 months ended
31 March
2024
2024
£
£

Directors' emoluments
78,825
110,676

78,825
110,676


Page 23

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

8.


Interest receivable

9 months ended
31 December
15 months ended
31 March
2024
2024
£
£


Other interest receivable
604
580

604
580


9.


Interest payable and similar expenses

9 months ended
31 December
15 months ended
31 March
2024
2024
£
£


Bank interest payable
16,620
23,247

Finance leases and hire purchase contracts
344,908
493,222

Other interest payable
88,682
167,084

450,210
683,553


10.


Taxation


9 months ended
31 December
15 months ended
31 March
2024
2024
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
(59,000)
(106,700)

Total deferred tax
(59,000)
(106,700)


(59,000)
(106,700)
Page 24

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
 
10.Taxation (continued)


Factors affecting tax charge for the period/period

The charge to corporation tax is extinguished due to the availability of capital allowances. Deferred tax is recognised on timing differences relating to accelerated capital allowances and the level of unused relief arising from these, namely tax losses carried forward. These provisions are recognised at the main rate of 25%.


Factors that may affect future tax charges

The main rate of corporation tax is 25% in respect of taxable profits above £250,000. In addition to the main rate there remains a small profit rate of 19% for taxable profits below £50,000. Marginal relief will provide a gradual increase in the corporation tax rate between the small profits rate and the main rate.
Deferred tax balances must be recognised at the future rate applicable when the balance is expected to unwind. As such, deferred tax balances are recognised using the rate of 25%.
Reference should be made to note 20 Deferred Tax for further information.


11.


Dividends

31 December
31 March
2024
2024
£
£


Dividends analysis
-
4,446

-
4,446

Page 25

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

12.


Tangible fixed assets







Plant and machinery
Motor vehicles
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 April 2024
12,715,622
707,079
30,821
13,453,522


Additions
885,833
36,708
-
922,541


Disposals
(819,000)
-
-
(819,000)



At 31 December 2024

12,782,455
743,787
30,821
13,557,063



Depreciation


At 1 April 2024
4,548,193
225,231
30,821
4,804,245


Charge for the Period on owned assets
145,524
4,329
-
149,853


Charge for the Period on financed assets
812,252
53,326
-
865,578


Disposals
(512,743)
-
-
(512,743)



At 31 December 2024

4,993,226
282,886
30,821
5,306,933



Net book value



At 31 December 2024
7,789,229
460,901
-
8,250,130



At 31 March 2024
8,167,429
481,848
-
8,649,277

Page 26

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

           12.Tangible fixed assets (continued)

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


31 December
31 March
2024
2024
£
£



Plant and machinery
7,153,016
7,858,155

Motor vehicles
435,905
452,522

7,588,921
8,310,677


13.


Stocks

31 December
31 March
2024
2024
£
£

Machine parts and consumables
123,271
117,429

123,271
117,429



14.


Debtors

31 December
31 March
2024
2024
£
£


Trade debtors
3,041,812
1,766,959

Other debtors
-
72,409

Prepayments and accrued income
267,210
74,323

3,309,022
1,913,691


Other debtors represents VAT repayable.

Page 27

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

15.


Cash and cash equivalents

31 December
31 March
2024
2024
£
£

Cash at bank and in hand
17,630
8,146

Less: bank overdrafts
(118,529)
(107,413)

(100,899)
(99,267)



16.


Creditors: Amounts falling due within one year

31 December
31 March
2024
2024
£
£

Bank overdrafts
118,529
107,413

Bank loans
64,215
59,868

Trade creditors
2,063,799
1,946,693

Other taxation and social security
246,856
51,218

Obligations under finance lease and hire purchase contracts
1,868,431
1,639,850

Invoice discounting advances
2,026,298
903,831

Other creditors
100,138
55,705

Accruals and deferred income
9,000
30,869

6,497,266
4,795,447


Page 28

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

17.


Creditors: Amounts falling due after more than one year

31 December
31 March
2024
2024
£
£

Bank loans
75,216
29,131

Net obligations under finance leases and hire purchase contracts
3,914,303
4,661,884

3,989,519
4,691,015


The following liabilities were secured:

31 December
31 March
2024
2024
£
£



Hire purchase and finance lease contracts
5,782,734
6,301,734

Invoice discounting advances
2,026,298
903,831

Bank overdraft and related borrowings
113,231
107,413

7,922,263
7,312,978

Details of security provided:

The bank overdraft and associated lending is secured by fixed and floating charges over the company's assets.
Invoice discounting advances are secured by an all asset first legal charge and floating charges.
Obligations under hire purchase agreements and finance leases are secured on the assets to which they relate and bear interest at commerical rates.

Page 29

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

18.


Loans


Analysis of the maturity of loans is given below:


31 December
31 March
2024
2024
£
£

Amounts falling due within one year

Amounts falling due within one year
64,215
59,868

Amounts falling due 1-2 years
20,567
29,131

Amounts falling due 2-5 years
54,649
-

139,431
88,999



19.


Hire purchase and finance leases


31 December
31 March
2024
2024
£
£


Within one year
1,868,431
1,639,850

Between 1-2 years
1,550,394
1,957,195

Between 2-5 years
2,363,909
2,704,689

5,782,734
6,301,734


20.


Deferred taxation






2024


£






At beginning of year
(285,000)


Charged to profit or loss
59,000



At end of year
(226,000)

Page 30

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
 
20.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

31 December
31 March
2024
2024
£
£


Accelerated capital allowances
(1,569,042)
(1,502,285)

Tax losses carried forward
1,342,965
1,217,176

Provisioning
77
109

(226,000)
(285,000)

Tax losses carried forward arise due to the level of capital allowances claimed.


21.


Share capital

31 December
31 March
2024
2024
£
£
Allotted, called up and fully paid



332,000 (2024 - 332,000) Ordinary shares shares of £1.00 each
332,000
332,000



22.


Reserves

Profit and loss account

The profit and loss account represents all accumulated retained profits less dividends paid.


23.


Capital commitments


At 31 December 2024 the company had capital commitments as follows:

31 December
31 March
2024
2024
£
£


Contracted for but not provided in these financial statements
49,114
-

49,114
-

Page 31

 
STOKEY PLANT HIRE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024

24.


Pension commitments

The Company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £10,849 (31 March 2024: £18,259). Contributions totalling £2,709 (31 March 2024: £2,308) were payable to the funds at the balance sheet date and are included in creditors.


25.


Commitments under operating leases

At 31 December 2024 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

31 December
31 March
2024
2024
£
£


Not later than 1 year
131,895
155,785

Later than 1 year and not later than 2 years
131,895
119,623

Later than 2 years and not later than 5 years
142,885
293,932

406,675
569,340

 
Page 32