Company Registration No. 00708826 (England and Wales)
WEARDALE MOTOR SERVICES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 APRIL 2025
TC Group
6 Queen Street
Leeds
West Yorkshire
LS1 2TW
WEARDALE MOTOR SERVICES LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 10
Statement of income and retained earnings
11
Balance sheet
12 - 13
Statement of cash flows
14
Notes to the financial statements
15 - 30
WEARDALE MOTOR SERVICES LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr R S Gibson
Mr A M Gibson
Mr I Gibson
Secretary
Mrs A M Gibson-Hewison
Company number
00708826
Registered office
The Garage
Stanhope
Bishop Auckland
Co Durham
DL13 2YQ
Auditor
TC Group
6 Queen Street
Leeds
West Yorkshire
LS1 2TW
Business address
The Garage
Stanhope
Bishop Auckland
Co Durham
DL13 2YQ
WEARDALE MOTOR SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 APRIL 2025
- 2 -

The directors present the strategic report for the year ended 30 April 2025.

Fair review of the business

The business has continued to perform strongly throughout the year, building on the growth achieved in the previous period. Turnover increased from £7.9m to £8.6m, driven by a full year of operation under the large 4-year service contracts awarded in October 2022, as well as further expansion from both new and existing customers. Profit before tax increased to £1.87m (2024: £1.46m), demonstrating a robust trading year.

Our private hire, holiday programme and day trip operations remained consistently busy. We are pleased to report that demand for our own brochure and excursion programme held at levels comparable with pre-pandemic years. This remains an important part of our business, both financially and for customer engagement, and continued consumer confidence in the travel sector has helped sustain these activities.

During the year we invested significantly in fleet renewal and expansion. Capital additions totalled £2.68m, reflecting both replacement of older vehicles and the need to maintain service levels across our contract and private hire work. The engineering team continued to support a larger and more demanding fleet, with maintenance and parts costs remaining one of our largest operating expenses.

Staff levels increased again this year to support expanded operations, rising from an average monthly headcount of 71 to 79, with corresponding increases in wages and National Insurance costs. This investment in our team has been essential to maintain reliability, service quality, and compliance across all areas of the business.

Overall, the directors believe the company has performed well and remains in a strong position moving into the next financial year.

Principal risks and uncertainties

The company now operates a substantially larger fleet than before the service contract awards. This requires ongoing capital expenditure, higher depreciation, and increased engineering capacity. Rising costs of parts, tyres and fuel remain a significant challenge to margins.

As operating costs rise, it may be necessary to seek higher rates from customers. While we successfully negotiated increases with key clients ahead of the upcoming season, there is always a risk that customers may seek alternative providers if cost pressures continue to escalate.

Fuel is one of our largest single cost categories, and any significant rise in fuel prices would have an immediate impact on profitability. We continue to mitigate this through forward planning and efficient routing but cannot eliminate the risk entirely.

 

Despite these risks, the directors consider the company to be in a stable financial position, with strong customer relationships and a capable workforce.

Key performance indicators

Given the straightforward nature of the business, the company's directors are of the opinion that analysis using KPI's is not necessary for an understanding of the development, performance or position of the business.

WEARDALE MOTOR SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 3 -

On behalf of the board

..............................
Mr A M Gibson
Director
Date: .........................
WEARDALE MOTOR SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 APRIL 2025
- 4 -

The directors present their annual report and financial statements for the year ended 30 April 2025.

Principal activities

The principal activity of the company continued to be that of public service and vehicle hire operators and vehicle fuel retailers.

Results and dividends

The results for the year are set out on page 11.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs A M Gibson-Hewison
(Resigned 3 November 2025)
Mr R S Gibson
Mr A M Gibson
Mr I Gibson
Financial instruments
Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Future developments

The directors do not expect there to be any significant changes to the way the company operates in the near future.

Auditor

The auditor, TC Group, 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 company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

WEARDALE MOTOR SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 5 -
On behalf of the board
Mr A M Gibson
Mr I Gibson
Director
Director
28 November 2025
WEARDALE MOTOR SERVICES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 APRIL 2025
- 6 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

WEARDALE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WEARDALE MOTOR SERVICES LIMITED
- 7 -
Opinion

We have audited the financial statements of Weardale Motor Service Limited (the 'company') for the year ended 30 April 2025 which comprise the statement of income and retained earnings, the balance sheet 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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.

Other information

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.

WEARDALE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WEARDALE MOTOR SERVICES LIMITED
- 8 -

Opinions on other matters prescribed by the Companies Act 2006

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

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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

WEARDALE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WEARDALE MOTOR SERVICES LIMITED
- 9 -

Extent to which the audit was capable of detecting irregularities, including fraud

The objectives of our audit, in respect of fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

 

Our approach was as follows:

 

 

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from material fraud or error.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect all non-compliance with laws and regulations.

 

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.

WEARDALE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WEARDALE MOTOR SERVICES LIMITED
- 10 -

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 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.

Mark Hunter FCA (Senior Statutory Auditor)
For and on behalf of TC Group
Statutory Auditor
8 December 2025
TC Group
6 Queen Street
Leeds
West Yorkshire
LS1 2TW
WEARDALE MOTOR SERVICES LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 30 APRIL 2025
- 11 -
2025
2024
Notes
£
£
Turnover
3
8,626,674
7,905,842
Cost of sales
(6,927,977)
(6,272,278)
Gross profit
1,698,697
1,633,564
Administrative expenses
(12,797)
(198,360)
Other operating income
104,881
29,447
Operating profit
4
1,790,781
1,464,651
Interest receivable and similar income
7
52,258
34,680
Interest payable and similar expenses
8
(35,064)
(41,493)
Amounts written off investments
9
58,521
2,061
Profit before taxation
1,866,496
1,459,899
Tax on profit
10
(475,103)
(375,404)
Profit for the financial year
1,391,393
1,084,495
Retained earnings brought forward
4,931,692
4,062,985
Dividends
11
-
0
(215,788)
Retained earnings carried forward
6,323,085
4,931,692

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WEARDALE MOTOR SERVICES LIMITED
BALANCE SHEET
AS AT
30 APRIL 2025
30 April 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
6,230,049
5,235,194
Investment property
13
310,000
250,000
Investments
14
4,960
4,960
6,545,009
5,490,154
Current assets
Stocks
16
41,058
56,009
Debtors
18
1,120,843
567,788
Investments
17
16,147
17,626
Cash at bank and in hand
1,525,385
1,651,781
2,703,433
2,293,204
Creditors: amounts falling due within one year
19
(1,190,680)
(1,341,784)
Net current assets
1,512,753
951,420
Total assets less current liabilities
8,057,762
6,441,574
Creditors: amounts falling due after more than one year
20
(138,889)
(180,042)
Provisions for liabilities
Deferred tax liability
23
1,337,800
1,071,852
(1,337,800)
(1,071,852)
Net assets
6,581,073
5,189,680
Capital and reserves
Called up share capital
25
10,496
10,496
Share premium account
247,492
247,492
Non-distributable profits reserve
26
208,916
132,343
Distributable profit and loss reserves
6,114,169
4,799,349
Total equity
6,581,073
5,189,680

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

WEARDALE MOTOR SERVICES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2025
30 April 2025
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 28 November 2025 and are signed on its behalf by:
Mr A M Gibson
Mr I Gibson
Director
Director
Company registration number 00708826 (England and Wales)
WEARDALE MOTOR SERVICES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
1,826,994
2,489,410
Interest paid
(35,064)
(41,493)
Income taxes (paid)/refunded
(190,077)
2,177
Net cash inflow from operating activities
1,601,853
2,450,094
Investing activities
Purchase of tangible fixed assets
(2,682,389)
(1,772,090)
Proceeds from disposal of tangible fixed assets
1,341,251
998,450
Proceeds from disposal of investments
-
4,109
Repayment of loans
(237,480)
-
0
Interest received
51,574
34,040
Dividends received
684
640
Net cash used in investing activities
(1,526,360)
(734,851)
Financing activities
Repayment of bank loans
(72,500)
(30,000)
Payment of finance leases obligations
(129,389)
(434,667)
Dividends paid
-
0
(215,788)
Net cash used in financing activities
(201,889)
(680,455)
Net (decrease)/increase in cash and cash equivalents
(126,396)
1,034,788
Cash and cash equivalents at beginning of year
1,651,781
616,993
Cash and cash equivalents at end of year
1,525,385
1,651,781
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 15 -
1
Accounting policies
Company information

Weardale Motor Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Garage, Stanhope, Bishop Auckland, Co Durham, DL13 2YQ.

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 £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has not prepared consolidated accounts on the grounds that its only subsidiary is a dormant company, and its balance sheet is immaterial.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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.

Revenue 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 provision 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.

Revenue from the provision of services is recognised once performance of the service is complete, 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.

1.4
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.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 16 -

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:

Land and buildings Freehold
2% on cost
Land and buildings Leasehold
2% on cost
Plant and machinery
25% Reducing balance
Motor vehicles
16.6% and 25% Reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

1.6
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Borrowing costs related to fixed assets

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.

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

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.9
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.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 17 -
1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

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.

Derecognition of financial liabilities

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

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 19 -
1.13
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 20 -
1.17
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.

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 in the period are included in profit or loss.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Carrying value of tangible fixed assets

The accounting policy for tangible fixed assets is set out in note 1.4. The carrying value at 30 April 2025 was £6,230,049 (2024: £5,235,194 ). In the current year additions totalled £2,682,389 (20241,772,090 ) and the depreciation charge was £740,519 (2024: £646,914). Estimated useful economic lives of tangible fixed assets are based on management's judgement and experience. When management identifies that actual useful lives differ materially from the estimates used to calculate depreciation, that charge is adjusted prospectively. Due to the significance of capital investment, variations between actual and estimated useful lives could impact operating results both positively and negatively. Asset lives and residual values are reviewed annually and historically changes to remaining estimates of useful lives have not been material.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 21 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Transport services
7,305,549
7,021,852
Vehicle sales
1,321,125
883,990
8,626,674
7,905,842
2025
2024
£
£
Other revenue
Interest income
51,574
34,040
Dividends received
684
640
Grants received
105,191
-

In the year ending 30 April 2024, £125,740 relating to government grants was included within turnover.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(105,191)
-
Fees payable to the company's auditor for the audit of the company's financial statements
12,500
12,500
Depreciation of owned tangible fixed assets
740,519
646,914
Profit on disposal of tangible fixed assets
(394,236)
(330,312)
Operating lease charges
1,042
2,163
Government grants

In the year ending 30 April 2024, £125,740 relating to government grants was included within turnover.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 22 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Administration and management
8
9
Operations and maintenance
71
62
Total
79
71

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,906,766
1,804,453
Social security costs
177,176
159,869
Pension costs
185,433
211,141
2,269,375
2,175,463
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
83,900
75,989
Company pension contributions to defined contribution schemes
-
180,000
83,900
255,989
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 23 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
51,574
34,040
Other income from investments
Dividends received
684
640
Total income
52,258
34,680
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
51,574
34,040
Dividends from financial assets measured at fair value through profit or loss
684
640
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
5,088
8,010
Other finance costs:
Interest on finance leases and hire purchase contracts
29,976
33,483
35,064
41,493
9
Amounts written off investments
2025
2024
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
58,521
2,061
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
218,755
190,077
Adjustments in respect of prior periods
(9,600)
(2,177)
Total current tax
209,155
187,900
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
10
Taxation
2025
2024
£
£
(Continued)
- 24 -
Deferred tax
Origination and reversal of timing differences
265,948
187,504
Total tax charge
475,103
375,404

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
1,866,496
1,459,899
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
466,624
364,975
Tax effect of expenses that are not deductible in determining taxable profit
904
536
Tax effect of utilisation of tax losses not previously recognised
-
0
(62,097)
Adjustments in respect of prior years
(9,600)
(2,177)
Dividend income
(171)
(160)
Profit on disposal of tangible fixed assets
(98,559)
(82,578)
Chargeable gains
28,750
35,279
Permanent difference between depreciation and capital allowances
(191,444)
(66,441)
Adjustments in respect of other reversing timing differences
12,651
563
Change in deferred tax liabilities
265,948
187,504
Taxation charge for the year
475,103
375,404
11
Dividends
2025
2024
£
£
Interim paid
-
0
215,788
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 25 -
12
Tangible fixed assets
Land and buildings Freehold
Land and buildings Leasehold
Plant and machinery
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2024
1,170,292
235,851
623,905
7,351,983
9,382,031
Additions
15,340
-
0
23,000
2,644,049
2,682,389
Disposals
-
0
-
0
-
0
(1,370,901)
(1,370,901)
At 30 April 2025
1,185,632
235,851
646,905
8,625,131
10,693,519
Depreciation and impairment
At 1 May 2024
260,604
54,637
514,919
3,316,677
4,146,837
Depreciation charged in the year
16,780
4,629
29,821
689,289
740,519
Eliminated in respect of disposals
-
0
-
0
-
0
(423,886)
(423,886)
At 30 April 2025
277,384
59,266
544,740
3,582,080
4,463,470
Carrying amount
At 30 April 2025
908,248
176,585
102,165
5,043,051
6,230,049
At 30 April 2024
909,688
181,214
108,986
4,035,306
5,235,194
13
Investment property
2025
£
Fair value
At 1 May 2024
250,000
Net gains or losses through fair value adjustments
60,000
At 30 April 2025
310,000

The investment property was valued by the directors on an open market basis in April 2025.

14
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
15
4,960
4,960
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 26 -
15
Subsidiaries

Details of the company's subsidiaries at 30 April 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Stanhope Motor Services Limited
The Garage, Stanhope, Bishop Auckland, Co Durham, DL13 2YQ
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Stanhope Motor Services Limited
4,960
-
16
Stocks
2025
2024
£
£
Finished goods and goods for resale
41,058
56,009
17
Current asset investments
2025
2024
£
£
Listed investments
16,147
17,626
18
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
420,473
245,995
Other debtors
396,503
57,841
Prepayments and accrued income
303,867
263,952
1,120,843
567,788
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 27 -
19
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
21
-
0
30,000
Obligations under finance leases
22
218,097
348,833
Trade creditors
258,951
400,577
Taxation and social security
252,053
222,509
Other creditors
163,286
169,942
Accruals and deferred income
298,293
169,923
1,190,680
1,341,784
20
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
21
-
0
42,500
Obligations under finance leases
22
138,889
137,542
138,889
180,042

Creditors include hire purchase liabilities of £356,986 (2024 - £486,375) which are secured on the fixed assets to which they relate.

 

The bank loan is secured by a fixed and floating charge over all assets.

21
Loans and overdrafts
2025
2024
£
£
Bank loans
-
0
72,500
Payable within one year
-
0
30,000
Payable after one year
-
0
42,500

The long-term loans were secured by fixed and floating charges over all assets.

The loan has been fully repaid during the year.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 28 -
22
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
238,318
353,879
In two to five years
151,659
174,999
389,977
528,878
Less: future finance charges
(32,991)
(42,503)
356,986
486,375

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 1.4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,337,800
1,071,852
2025
Movements in the year:
£
Liability at 1 May 2024
1,071,852
Charge to profit or loss
265,948
Liability at 30 April 2025
1,337,800

Due to the depreciation accounting policy and expected useful lives of tangible fixed assets on which capital allowances have been claimed, the deferred tax liability which arises from these accelerated capital allowances set out above is not expected to fully reverse within the next 12 months. The company continues to invest in tangible fixed assets and therefore deferred tax liabilities may increase next year due to increased accelerated capital allowances.

WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 29 -
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
185,433
211,141

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

25
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
1,049,597
1,049,597
10,496
10,496
26
Non-distributable profits reserve
2025
2024
£
£
At the beginning of the year
132,343
132,343
Non distributable profits in the year
76,573
-
At the end of the year
208,916
132,343
27
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within one year
27,302
-
0
Between two and five years
33,895
90,348
61,197
90,348
WEARDALE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 30 -
28
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
1,877,025
922,702
29
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
1,391,393
1,084,495
Adjustments for:
Taxation charged
475,103
375,404
Finance costs
35,064
41,493
Investment income
(52,258)
(34,680)
Gain on disposal of tangible fixed assets
(394,236)
(330,312)
Depreciation and impairment of tangible fixed assets
740,519
646,914
Other gains and losses
(58,521)
(2,061)
Movements in working capital:
Decrease/(increase) in stocks
14,951
(9,379)
(Increase)/decrease in debtors
(315,575)
490,233
(Decrease)/increase in creditors
(9,446)
227,303
Cash generated from operations
1,826,994
2,489,410
30
Analysis of changes in net funds
1 May 2024
Cash flows
30 April 2025
£
£
£
Cash at bank and in hand
1,651,781
(126,396)
1,525,385
Borrowings excluding overdrafts
(72,500)
72,500
-
Obligations under finance leases
(486,375)
129,389
(356,986)
1,092,906
75,493
1,168,399
2025-04-302024-05-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr R S GibsonMr A M GibsonMr I GibsonMr I GibsonMrs A M Gibson-Hewison007088262024-05-012025-04-3000708826bus:Director12024-05-012025-04-3000708826bus:Director22024-05-012025-04-3000708826bus:Director32024-05-012025-04-3000708826bus:CompanySecretary12024-05-012025-04-3000708826bus:CompanySecretaryDirector12024-05-012025-04-3000708826bus:Director42024-05-012025-04-3000708826bus:RegisteredOffice2024-05-012025-04-30007088262025-04-30007088262023-05-012024-04-3000708826core:RetainedEarningsAccumulatedLosses2023-04-3000708826core:ShareCapital2025-04-3000708826core:ShareCapital2024-04-3000708826core:SharePremium2025-04-3000708826core:SharePremium2024-04-3000708826core:FurtherSpecificReserve1ComponentTotalEquity2025-04-3000708826core:FurtherSpecificReserve1ComponentTotalEquity2024-04-3000708826core:RetainedEarningsAccumulatedLosses2025-04-3000708826core:RetainedEarningsAccumulatedLosses2024-04-30007088262024-04-3000708826core:ShareCapitalOrdinaryShareClass12025-04-3000708826core:ShareCapitalOrdinaryShareClass12024-04-3000708826core:RetainedEarningsAccumulatedLosses2023-05-012024-04-3000708826core:LandBuildingscore:OwnedOrFreeholdAssets2025-04-3000708826core:LandBuildings2025-04-3000708826core:PlantMachinery2025-04-3000708826core:MotorVehicles2025-04-3000708826core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-3000708826core:LandBuildings2024-04-3000708826core:PlantMachinery2024-04-3000708826core:MotorVehicles2024-04-3000708826core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-3000708826core:CurrentFinancialInstrumentscore:WithinOneYear2024-04-3000708826core:Non-currentFinancialInstrumentscore:AfterOneYear2025-04-3000708826core:Non-currentFinancialInstrumentscore:AfterOneYear2024-04-3000708826core:CurrentFinancialInstruments2025-04-3000708826core:CurrentFinancialInstruments2024-04-3000708826core:Non-currentFinancialInstruments2025-04-3000708826core:Non-currentFinancialInstruments2024-04-300070882612024-05-012025-04-300070882612023-05-012024-04-30007088262024-04-30007088262023-04-3000708826core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-012025-04-3000708826core:LandBuildingscore:LongLeaseholdAssets2024-05-012025-04-3000708826core:PlantMachinery2024-05-012025-04-3000708826core:MotorVehicles2024-05-012025-04-3000708826core:UKTax2024-05-012025-04-3000708826core:UKTax2023-05-012024-04-300070882622024-05-012025-04-300070882622023-05-012024-04-300070882632024-05-012025-04-300070882632023-05-012024-04-300070882642024-05-012025-04-300070882642023-05-012024-04-300070882652024-05-012025-04-300070882652023-05-012024-04-3000708826core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-3000708826core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-3000708826core:PlantMachinery2024-04-3000708826core:MotorVehicles2024-04-3000708826core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-04-3000708826core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-05-012025-04-3000708826core:Subsidiary12024-05-012025-04-3000708826core:Subsidiary112024-05-012025-04-3000708826core:CurrentFinancialInstrumentscore:ListedExchangeTraded2025-04-3000708826core:CurrentFinancialInstrumentscore:ListedExchangeTraded2024-04-3000708826core:WithinOneYear2025-04-3000708826core:WithinOneYear2024-04-3000708826core:BetweenTwoFiveYears2025-04-3000708826core:BetweenTwoFiveYears2024-04-3000708826bus:OrdinaryShareClass12024-05-012025-04-3000708826bus:OrdinaryShareClass12025-04-3000708826bus:OrdinaryShareClass12024-04-3000708826bus:PrivateLimitedCompanyLtd2024-05-012025-04-3000708826bus:FRS1022024-05-012025-04-3000708826bus:Audited2024-05-012025-04-3000708826bus:FullAccounts2024-05-012025-04-30xbrli:purexbrli:sharesiso4217:GBP