Company registration number 07987545 (England and Wales)
HERONSGATE MOTOR CO LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
HERONSGATE MOTOR CO LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
HERONSGATE MOTOR CO LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
255,500
292,000
Tangible assets
5
15,476
5,354
270,976
297,354
Current assets
Stocks
10,470
10,270
Debtors
6
72,386
30,375
Cash at bank and in hand
373,386
315,634
456,242
356,279
Creditors: amounts falling due within one year
7
(584,896)
(478,145)
Net current liabilities
(128,654)
(121,866)
Net assets
142,322
175,488
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
142,222
175,388
Total equity
142,322
175,488
For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 7 October 2025 and are signed on its behalf by:
CP Knight
Director
Company registration number 07987545 (England and Wales)
HERONSGATE MOTOR CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information
Heronsgate Motor Co Limited is a private company limited by shares incorporated in England and Wales. The registered office is 8-10 Heronsgate Road, Chorleywood, Hertfordshire, WD3 5BW.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention,The principal accounting policies adopted are set out below.
1.2
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.
1.3
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life, which is estimated to be 20 years.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and machinery
25% per annum reducing balance
Computer equipment
25% per annum reducing balance
Motor vehicles
25% per annum reducing balance
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
HERONSGATE MOTOR CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.7
Financial instruments
The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
1.9
Employee benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.10
Leases
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.
1.11
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
HERONSGATE MOTOR CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
10
10
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
730,000
Amortisation and impairment
At 1 April 2024
438,000
Amortisation charged for the year
36,500
At 31 March 2025
474,500
Carrying amount
At 31 March 2025
255,500
At 31 March 2024
292,000
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2024
49,830
Additions
11,796
At 31 March 2025
61,626
Depreciation and impairment
At 1 April 2024
44,476
Depreciation charged in the year
1,674
At 31 March 2025
46,150
Carrying amount
At 31 March 2025
15,476
At 31 March 2024
5,354
HERONSGATE MOTOR CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,130
1,341
Other debtors
5,179
5,301
7,309
6,642
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
65,077
23,733
Total debtors
72,386
30,375
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
21,730
174,311
Corporation tax
64,734
25,434
Other taxation and social security
57,330
13,161
Other creditors
441,102
265,239
584,896
478,145
8
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Assets
Assets
2025
2024
Balances:
£
£
Accelerated capital allowances
(2,225)
(1,339)
Short term timing differences
67,302
25,072
65,077
23,733
HERONSGATE MOTOR CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
Deferred taxation
(Continued)
- 6 -
2025
Movements in the year:
£
Asset at 1 April 2024
(23,733)
Credit to profit or loss
(41,344)
Asset at 31 March 2025
(65,077)
9
Related party transactions
The Company owed the Directors £163,774 (2024: £163,774) at the balance sheet date.
10
Control
The Company is controlled by the Directors.