61 61 Value Cabs Limited NI031651 false 2024-07-01 2025-06-30 2025-06-30 The principal activity of the company is that of a taxi fleet operator. Digita Accounts Production Advanced 6.30.9574.0 true true true NI031651 2024-07-01 2025-06-30 NI031651 2025-06-30 NI031651 bus:OrdinaryShareClass1 2025-06-30 NI031651 core:FinanceLeases core:CurrentFinancialInstruments 2025-06-30 NI031651 core:FinanceLeases core:Non-currentFinancialInstruments 2025-06-30 NI031651 core:CurrentFinancialInstruments 2025-06-30 NI031651 core:CurrentFinancialInstruments core:WithinOneYear 2025-06-30 NI031651 core:Non-currentFinancialInstruments 2025-06-30 NI031651 core:Non-currentFinancialInstruments core:AfterOneYear 2025-06-30 NI031651 core:Goodwill 2025-06-30 NI031651 core:CostValuation 2025-06-30 NI031651 core:DisposalsDecreaseInInvestments 2025-06-30 NI031651 core:FurnitureFittings 2025-06-30 NI031651 core:LandBuildings core:OwnedOrFreeholdAssets 2025-06-30 NI031651 core:MotorVehicles 2025-06-30 NI031651 core:PlantMachinery 2025-06-30 NI031651 bus:SmallEntities 2024-07-01 2025-06-30 NI031651 bus:Audited 2024-07-01 2025-06-30 NI031651 bus:FilletedAccounts 2024-07-01 2025-06-30 NI031651 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2025-06-30 NI031651 bus:RegisteredOffice 2024-07-01 2025-06-30 NI031651 bus:CompanySecretaryDirector1 2024-07-01 2025-06-30 NI031651 bus:Director1 2024-07-01 2025-06-30 NI031651 bus:Director2 2024-07-01 2025-06-30 NI031651 bus:Director3 2024-07-01 2025-06-30 NI031651 bus:Director5 2024-07-01 2025-06-30 NI031651 bus:OrdinaryShareClass1 2024-07-01 2025-06-30 NI031651 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 NI031651 bus:Agent1 2024-07-01 2025-06-30 NI031651 core:Goodwill 2024-07-01 2025-06-30 NI031651 core:FurnitureFittings 2024-07-01 2025-06-30 NI031651 core:LandBuildings core:OwnedOrFreeholdAssets 2024-07-01 2025-06-30 NI031651 core:MotorVehicles 2024-07-01 2025-06-30 NI031651 core:PlantMachinery 2024-07-01 2025-06-30 NI031651 1 2024-07-01 2025-06-30 NI031651 countries:AllCountries 2024-07-01 2025-06-30 NI031651 countries:NorthernIreland 2024-07-01 2025-06-30 NI031651 2024-06-30 NI031651 core:Goodwill 2024-06-30 NI031651 core:CostValuation 2024-06-30 NI031651 core:FurnitureFittings 2024-06-30 NI031651 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-30 NI031651 core:MotorVehicles 2024-06-30 NI031651 core:PlantMachinery 2024-06-30 NI031651 2023-07-01 2024-06-30 NI031651 2024-06-30 NI031651 bus:OrdinaryShareClass1 2024-06-30 NI031651 core:FinanceLeases core:CurrentFinancialInstruments 2024-06-30 NI031651 core:FinanceLeases core:Non-currentFinancialInstruments 2024-06-30 NI031651 core:CurrentFinancialInstruments 2024-06-30 NI031651 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 NI031651 core:Non-currentFinancialInstruments 2024-06-30 NI031651 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 NI031651 core:Goodwill 2024-06-30 NI031651 core:FurnitureFittings 2024-06-30 NI031651 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-30 NI031651 core:MotorVehicles 2024-06-30 NI031651 core:PlantMachinery 2024-06-30 xbrli:pure iso4217:GBP xbrli:shares

Registration number: NI031651

Value Cabs Limited

Financial Statements

for the Year Ended 30 June 2025

 

Value Cabs Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 11

 

Value Cabs Limited

Company Information

Directors

Jonathan McCausland

Peter McCausland

Michael McCausland

Christopher McCausland

Emma McCausland

Company secretary

Christopher McCausland

Registered office

33-35 Grosvenor Road
Belfast
BT12 4GR

Solicitors

Mills Selig
21 Arthur Street
Belfast
BT1 4GA

Bankers

Danske Bank
Corporate Banking
Donegall Square West
Belfast
BT1 6JS

Auditors

RBCA Limited Linenhall Exchange
26 Linenhall Street
Belfast
BT2 8BG

Company number

NI031651

 

Value Cabs Limited

(Registration number: NI031651)
Balance Sheet as at 30 June 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

238,535

227,328

Tangible assets

5

719,748

552,049

Investments

6

-

455,420

 

958,283

1,234,797

Current assets

 

Stocks

7

12,439

11,637

Debtors

8

2,329,795

2,292,059

 

2,342,234

2,303,696

Creditors: Amounts falling due within one year

9

(1,036,782)

(751,479)

Net current assets

 

1,305,452

1,552,217

Total assets less current liabilities

 

2,263,735

2,787,014

Creditors: Amounts falling due after more than one year

9

(491,428)

(605,878)

Provisions for liabilities

(67,803)

(20,734)

Net assets

 

1,704,504

2,160,402

Capital and reserves

 

Called up share capital

10

100

100

Retained earnings

1,704,404

2,160,302

Shareholders' funds

 

1,704,504

2,160,402


These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Statement of Comprehensive Income .

Approved and authorised by the Board on 7 October 2025 and signed on its behalf by:
 

.........................................
Christopher McCausland
Company secretary and director

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is:
33-35 Grosvenor Road
Belfast
BT12 4GR
Northern Ireland

The presentation currency is £ Sterling and the level of rounding is to the nearest £.

These financial statements were authorised for issue by the Board on 7 October 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Audit report

The Independent Auditor's Report was unqualified.

The name of the Senior Statutory Auditor who signed the audit report on 7 October 2025 was , who signed for and on behalf of RBCA Limited.

.........................................

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and asset reflects the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

15% - 50% reducing balance

Fixtures and fittings

10% - 50% reducing balance

Motor vehicles

10% - 50% straight line

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10%-20% Straight Line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the statement of comprehensive income over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the statement of comprehensive income and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 61 (2024 - 61).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2024

462,300

462,300

Additions acquired separately

60,000

60,000

At 30 June 2025

522,300

522,300

Amortisation

At 1 July 2024

234,973

234,973

Amortisation charge

48,792

48,792

At 30 June 2025

283,765

283,765

Carrying amount

At 30 June 2025

238,535

238,535

At 30 June 2024

227,328

227,328

The aggregate amount of research and development expenditure recognised as an expense during the period is £78,250 (2024 - £151,249).
 

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2024

11,253

797,740

2,987,810

314,519

4,111,322

Additions

-

2,709

44,084

353,690

400,483

At 30 June 2025

11,253

800,449

3,031,894

668,209

4,511,805

Depreciation

At 1 July 2024

1,688

681,988

2,839,364

36,233

3,559,273

Charge for the year

2,200

43,456

88,847

98,281

232,784

At 30 June 2025

3,888

725,444

2,928,211

134,514

3,792,057

Carrying amount

At 30 June 2025

7,365

75,005

103,683

533,695

719,748

At 30 June 2024

9,565

115,752

148,446

278,286

552,049

Included within the net book value of land and buildings above is £7,365 (2024 - £9,565) in respect of freehold land and buildings.
 

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

6

Investments

2025
£

2024
£

Investments

-

455,420

Investment in group undertakings

£

Cost

At 1 July 2024

455,420

Disposals

(455,420)

At 30 June 2025

-

Provision

Carrying amount

At 30 June 2025

-

At 30 June 2024

455,420

During the year the company disposed of its shareholding in McCausland Group Ltd.

7

Stocks

2025
£

2024
£

Other inventories

12,439

11,637

8

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

551,910

674,451

Amounts owed by related parties

12

1,664,300

1,200,000

Prepayments

 

58,825

163,478

Other debtors

 

54,760

254,130

   

2,329,795

2,292,059

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

9

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

11

332,575

108,126

Trade creditors

 

16,281

7,513

Taxation and social security

 

164,449

129,268

Accruals and deferred income

 

70,211

30,286

Other creditors

 

246,816

235,889

Corporation tax

 

206,450

240,397

 

1,036,782

751,479

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

11

491,428

606,106

Other non-current financial liabilities

 

-

(228)

 

491,428

605,878

10

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       

11

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

346,872

606,106

Finance lease liabilities

144,556

-

491,428

606,106

 

Value Cabs Limited

Notes to the Financial Statements for the Year Ended 30 June 2025

Current loans and borrowings

2025
£

2024
£

Bank borrowings

33,506

-

Bank overdrafts

239,132

108,126

Finance lease liabilities

59,937

-

332,575

108,126

12

Related party transactions

The company has taken advantage of the exemption in section 33.1A of FRS 102 from disclosing transactions with entities that are wholly owned within the same group. This exemption applies as the Company is a wholly owned subsidiary of McCausland Group Limited, and its results are included in the consolidated financial statements of the parent, which are publicly available.

13

Relationship between entity and parents

The parent of the largest group in which these financial statements are consolidated is McCausland Group Ltd., incorporated in the United Kingdom.


During the year, a group restructuring was carried out, resulting in McCausland Group Limited becoming the new parent company of the group. Following this restructure, Mr. Christopher McCausland is considered the ultimate controlling party.
.