Company registration number 12796149 (England and Wales)
CARSA HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
CARSA HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr J R Churcher
Mr R J Churcher
(Appointed 5 August 2024)
Mr M Gill
(Appointed 5 August 2024)
Company number
12796149
Registered office
Unit 7
Barton Park Industrial Estate
Chickenhall Lane
Eastleigh
Hampshire
England
SO50 6RR
Auditor
HJS Accountants Limited
Tagus House
9 Ocean Way
Southampton
Hampshire
United Kingdom
SO14 3TJ
CARSA HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Group income statement
10
Group statement of comprehensive income
11
Group statement of financial position
12 - 13
Parent company statement of financial position
14
Group statement of changes in equity
15
Parent company statement of changes in equity
16
Group statement of cash flows
17
Parent company statement of cash flows
18
Notes to the financial statements
19 - 40
CARSA HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Executive Summary
Carsa Limited, a leading used car retailer with established locations across the UK. The business continues to look at new opportunities and is primed for expansion should the opportunity arise. The automotive market is always evolving, we have embraced technology & continue to refine our data led processes, ensuring that CARSA remains a leader in modern car retailing. As we look ahead, this report will outline the strategic direction for Carsa Limited in 2025/26.
Review of the business
Locations: Eleven operational in Southampton, Bradford, Durham, Mountsorrel, Halesowen, Bolton, Cannock, Shrewsbury, Gloucester, Eastleigh and new to the CARSA network, Portsmouth, which opened in September 25.
Head Office: Based in Swanwick.
Sales Performance: Continued growth with a steady increase in sales year on year
Production Volumes: Grown to 1500 Prepared Units in teh Month.
Headcount: Approaching 300 FTE's.
Market Analysis
Consumer Trends: The UK used car market continues to shift in favour of value, flexibility, and digital convenience. Customers are prioritising affordability, fuel efficiency, and reliability, particularly as the cost of living remains high and new EV prices remain out of reach for many. There’s increasing appetite for well-prepared, low-emission vehicles that offer long-term savings and ULEZ compliance. Buyers now expect a seamless omni-channel experience, blending the convenience of online research and reservation with the reassurance of physical inspection and in-person support. This is where Carsa’s hybrid retail model excels.
Competition: While large online-only players have grown their presence, recent challenges in customer trust, delivery times, and stock transparency have opened space for more flexible, customer-first models like Carsa’s. Competitors that over-rely on automation can feel impersonal. In contrast, Carsa’s transparent pricing, in-person support, and nationwide Reserve & Collect service provide a friendlier, more reliable experience backed by excellent Trustpilot reviews.
Customer Segments: Carsa’s audience includes a diverse mix of first-time buyers, practical upgraders, young families, rural shoppers, EV newcomers, and downsizers. Despite their differences, these customers share key priorities: clarity, value, and confidence in what they’re buying. Carsa’s competitive market pricing, expert prep standards, and supportive team make us a trusted choice across these segments.
Opportunities for Expansion
All in one model
A strategically located super site, combining vehicle preparation, retail showroom, and customer service under one roof, would serve as a flagship operation for the brand.
This model allows for faster stock turnaround, tighter quality control, and a smoother customer experience. Centrally positioned, such a site could serve and act as a regional hub for future logistics and operational support.
With rising demand for well-prepared, value-driven vehicles in the central of the country, a super site would strengthen Carsa’s proposition, offering test drives, in-person collections, and service support alongside our trusted Reserve & Collect model. It also sets the foundation for scalable growth as we refine our infrastructure and extend nationwide coverage.
Outer London
With the ULEZ expansion, many London drivers are seeking compliant vehicles without paying premium prices. A well-placed site on the M25 corridor (e.g. Watford, Croydon, or Dartford) could serve as a high-performing hub for trade-ins, part exchanges, and eco-conscious car buyers looking to switch from older, non-compliant vehicles.
CARSA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
EV and Hybrid Stocking Strategy
Expanding Carsa’s EV and hybrid stock, particularly ULEZ-compliant models under five years old, strengthens our appeal to environmentally conscious and cost-sensitive buyers. This strategic shift meets rising demand from customers seeking greener alternatives without the premium price tag of new electric vehicles.
At the same time, we are enhancing our customer proposition to better support this transition. This includes clearer guidance on running costs, EV ownership support (e.g. charging options, range confidence), and tailored add-ons such as EV cables, home chargers, extended warranties. By combining competitively priced stock with expert advice and flexible purchasing options, Carsa continues to deliver a value-focused, trustworthy experience for modern car buyers.
Logistics & Prep Network Scaling
As Carsa’s volume grows, there’s scope to invest in regional preparation hubs or logistics centres, customer collection centres to support future sites. This would enhance efficiency, stock availability, and delivery lead times, boosting customer satisfaction across all regions.
Strategic Incentives
1. Digital Transition: Improve the online platform for Carsa to compete with online retailers. Enhance the digital customer experience with virtual tours, online bookings for test drives, and streamlined purchasing processes.
2. Green Initiative: Focus on stocking more eco-friendly and ULEZ compliant vehicles, catering to the rising demand.
3. Finance Options: Partner with financial institutions to provide flexible and competitive financing options for customers.
4. Customer Service: Introduce rigorous training programs to enhance the customer experience, delivering value, ensuring loyalty, and positive word of mouth.
5. Community Engagement: Build ties in new locations through community events, sponsorships, and collaborations.
6. Team Collaboration & Integrity: Foster a culture of respect, teamwork, & accountability.
7. Long Term Decisions: These decisions are always checked and referenced to our Stakeholder expectations, and the need to achieve long term sustainable success.
Principal risks and uncertainties
Economic Uncertainty: The used car market can be sensitive to economic downturns. Diversification of stock, focusing on different price points, can mitigate this.
Digital Competition: Continued growth of online platforms will remain a challenge. Emphasis should be on the hybrid retail model, combining online convenience with offline experience.
Regulations: As environmental concerns grow, there may be tighter regulations on used car sales. Ensure all stock meets current and foreseeable regulatory standards.
Business Partner Relationships: Core to the success of our business, is the need to maintain and develop relationships with our Business Partners and to look to continuously improve our Supply Chain.
CARSA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Key performance indicators
We regularly monitor the following Key Performance Indicators to help evaluate our business and the trends, identify near-term and long-term risks and opportunities. We all firmly believe that these operational measures are useful in evaluating our performance.
Used Vehicle Sales Numbers: Monitor monthly sales figures in each location to ensure they align with our budgetary expectations. Any significant variance should be investigated and addressed promptly.
Vehicle Sourcing Efficiency: Increase the percentage of vehicles acquired through Online Sell Car platforms and private purchases.
Add-on Revenue Maximisation: Encourage sales teams to promote add-on purchases with each vehicle sale, such as extended warranties, service packages, and accessories.
As our business continues to expand, our business plan is to continue to grow gross Profit Per Unit.
Financial Analysis
Carsa Group turnover for the period ended 31 March 2025 was £220,381,933 (2024: £123,123,220) providing a gross profit of £11,229,060 (2024: £5,889,641). After administrative expenses and other operating income produced operating profit of £1,140,438 (2024: £924,226).
Carsa Holdings Limited net assets at 31 March 2025 were £2,255,701 (2024: £2,597,818).
The full results of Carsa Holdings Limited are detailed within. No Dividends were paid during this year. The Directors do not recommend a final dividend in respect of the year
Conclusion and Recommendations
Carsa Limited has a solid footing in the used car market. By adapting to changing consumer behaviours, technological shifts, and regulations, Carsa can continue its growth trajectory.
Mr J R Churcher
Director
8 December 2025
CARSA HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company and group continued to be that of the sale of used motor vehicles.
Results and dividends
The results for the year are set out on page 10.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
No preference 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:
Mr J R Churcher
Mr M J Hawkins
(Resigned 31 July 2024)
Mr R J Churcher
(Appointed 5 August 2024)
Mr M Gill
(Appointed 5 August 2024)
Mr K B Wood
(Appointed 12 September 2024 and resigned 19 June 2025)
Supplier payment policy
The group's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).
The group's current policy concerning the payment of trade creditors is to:
settle the terms of payment with suppliers when agreeing the terms of each transaction;
ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and
pay in accordance with the company's contractual and other legal obligations.
Trade creditors of the group at the year end were equivalent to 29 day's purchases, based on the average daily amount invoiced by suppliers during the year.
Energy and carbon report
As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.
Statement of disclosure to auditor
Each director in office at the date of approval of this annual report confirms that:
so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and
the director has taken all the steps that he / she ought to have taken as a director in order to make himself / herself aware of any relevant audit information and to establish that the company's auditor is aware of that information.
This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.
CARSA HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
On behalf of the board
Mr J R Churcher
Director
8 December 2025
CARSA HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 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 group and parent company financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom. 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, International Accounting Standard 1 requires that directors:
properly select and apply accounting policies;
present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;
provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and
make an assessment of the company's ability to continue as a going concern.
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.
CARSA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CARSA HOLDINGS LIMITED
- 7 -
Opinion
We have audited the financial statements of Carsa Holdings Limited (the ‘parent company’) and its subsidiaries (the ‘group’) for the year ended 31 March 2025 which comprise the group income statement, the group statement of comprehensive income, the group and parent company statement of financial position, the group and parent company statement of changes in equity, the group statement of cash flows and the group and parent company notes to the financial statements, including significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom.
In our opinion:
the financial statements give a true and fair view of the state of the group's and of the parent company's affairs as at 31 March 2025 and of the group's loss for the year then ended;
the financial statements have been properly prepared in accordance with UK adopted international accounting standards; and
the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
CARSA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CARSA HOLDINGS 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:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Based on our understanding of the group, the parent company and industry, we identified that the principal risks of non-compliance with laws and regulations related to breaches of UK regulatory principles. We also considered the laws and regulations which have a direct impact on the financial statements such as the Companies Act 2006.
We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls),and determined that the principal risks were related to management bias in accounting estimates and judgmental areas of the financial statements.
Audit procedures performed by the audit engagement team included:
Discussions with senior management, including consideration of known or suspected instances of noncompliance with laws and regulations or instances of fraud;
Identifying and testing journal entries based on risk criteria;
Designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing;
Testing transactions entered into outside of the normal course of the company's business;
Reviewing any potential litigation or claims against the entity which indicate any potential noncompliance issues.
CARSA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CARSA HOLDINGS LIMITED
- 9 -
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or though collusion.
A further description of our responsibilities is available on the Financial Reporting Council's website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Angela Trainor (Senior Statutory Auditor)
For and on behalf of HJS Accountants Limited, Statutory Auditor
Chartered Accountants
Tagus House
9 Ocean Way
Southampton
Hampshire
SO14 3TJ
United Kingdom
9 December 2025
CARSA HOLDINGS LIMITED
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
2025
2024
as restated
Notes
£
£
Revenue
2
220,381,933
123,123,220
Cost of sales
(209,152,873)
(117,233,579)
Gross profit
11,229,060
5,889,641
Other operating income
428,879
54,186
Administrative expenses
(10,517,501)
(5,019,601)
Operating profit
3
1,140,438
924,226
Investment revenues
8
30,321
4,821
Finance costs
9
(1,829,253)
(1,063,026)
Loss before taxation
(658,494)
(133,979)
Income tax income
10
316,377
109,127
Loss for the year
(342,117)
(24,852)
Profit for the financial year is all attributable to the owners of the parent company.
CARSA HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
as restated
£
£
Loss for the year
(342,117)
(24,852)
Other comprehensive income:
Items that will not be reclassified to profit or loss
Revaluation of property, plant and equipment
364,668
Tax relating to items not reclassified
(91,167)
Total items that will not be reclassified to profit or loss
273,501
Total comprehensive income for the year
(342,117)
248,649
Total comprehensive income for the year is all attributable to the owners of the parent company.
CARSA HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 12 -
2025
2024
as restated
Notes
£
£
Non-current assets
Goodwill
11
3,225,644
3,225,644
Intangible assets
11
1,330,115
788,695
Property, plant and equipment
12
11,596,507
7,685,818
Deferred tax asset
24
493,385
162,118
16,645,651
11,862,275
Current assets
Inventories
15
28,031,993
16,193,060
Trade and other receivables
16
2,770,806
2,695,390
Current tax recoverable
111,369
111,369
Cash and cash equivalents
5,964,324
8,204,740
36,878,492
27,204,559
Current liabilities
Trade and other payables
22
18,077,667
14,198,830
Current tax liabilities
2,987
Borrowings
19
21,528,818
14,076,209
Lease liabilities
21
1,075,873
621,194
40,682,358
28,899,220
Net current liabilities
(3,803,866)
(1,694,661)
Non-current liabilities
Borrowings
19
826,820
1,042,275
Lease liabilities
21
9,589,885
6,375,969
Deferred tax liabilities
24
169,379
151,552
10,586,084
7,569,796
Net assets
2,255,701
2,597,818
Equity
Called up share capital
27
2,500,711
2,500,711
Revaluation reserve
28
241,365
241,365
Retained earnings
(486,375)
(144,258)
Total equity
2,255,701
2,597,818
CARSA HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 8 December 2025 and are signed on its behalf by:
Mr J R Churcher
Director
Company registration number 12796149 (England and Wales)
CARSA HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 14 -
2025
2024
Notes
£
£
Non-current assets
Property, plant and equipment
13
44,903
52,525
Investments
4,275,710
4,275,710
4,320,613
4,328,235
Current assets
Trade and other receivables
17
31,612
239,803
Cash and cash equivalents
2,998
34,610
239,803
Current liabilities
Trade and other payables
23
17,082
264,921
Current tax liabilities
2,987
Borrowings
20
1,774,999
1,774,999
1,792,081
2,042,907
Net current liabilities
(1,757,471)
(1,803,104)
Non-current liabilities
Deferred tax liabilities
25
461
Net assets
2,563,142
2,524,670
Equity
Called up share capital
2,500,711
2,500,711
Retained earnings
62,431
23,959
Total equity
2,563,142
2,524,670
As permitted by trues408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £38,472 (2024 - £7,650 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 8 December 2025 and are signed on its behalf by:
08 December 2025
Mr J R Churcher
Director
Company registration number 12796149 (England and Wales)
CARSA HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
Share capital
Revaluation reserve
Retained earnings
Total
£
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
2,500,711
(32,136)
(119,406)
2,349,169
Balance at 1 April 2023
2,500,711
(32,136)
(119,406)
2,349,169
Year ended 31 March 2024:
Loss
-
-
(24,852)
(24,852)
Other comprehensive income:
Revaluation of property, plant and equipment
-
364,668
-
364,668
Tax relating to other comprehensive income
-
(91,167)
-
(91,167)
Total comprehensive income
-
273,501
(24,852)
248,649
Balance at 31 March 2024
2,500,711
241,365
(144,258)
2,597,818
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
(342,117)
(342,117)
Balance at 31 March 2025
2,500,711
241,365
(486,375)
2,255,701
CARSA HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
Share capital
Retained earnings
Total
£
£
£
Balance at 1 April 2023
2,500,711
16,309
2,517,020
Year ended 31 March 2024:
Profit and total comprehensive income
-
7,650
7,650
Balance at 31 March 2024
2,500,711
23,959
2,524,670
Year ended 31 March 2025:
Profit and total comprehensive income
-
38,472
38,472
Balance at 31 March 2025
2,500,711
62,431
2,563,142
CARSA HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
32
(5,514,371)
4,644,047
Interest paid
(1,829,253)
(1,063,026)
Income taxes paid
(50)
(3,479)
Net cash (outflow)/inflow from operating activities
(7,343,674)
3,577,542
Investing activities
Purchase of intangible assets
(667,591)
(65,322)
Purchase of property, plant and equipment
(494,372)
(372,543)
Proceeds from disposal of property, plant and equipment
37,006
Repayment of loans
(2,571)
100
Interest received
30,321
4,821
Net cash used in investing activities
(1,134,213)
(395,938)
Financing activities
Repayment of borrowings
(215,455)
(1,959,163)
Proceeds from new bank loans
107,847,293
55,332,436
Repayment of bank loans
(100,394,684)
(51,424,170)
Payment of lease liabilities
(999,683)
(408,998)
Net cash generated from financing activities
6,237,471
1,540,105
Net (decrease)/increase in cash and cash equivalents
(2,240,416)
4,721,709
Cash and cash equivalents at beginning of year
8,204,740
3,483,031
Cash and cash equivalents at end of year
5,964,324
8,204,740
CARSA HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,048
3,493
Interest paid
(14)
Income taxes paid
(50)
(3,479)
Net cash inflow from operating activities
2,998
-
Net increase in cash and cash equivalents
2,998
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
2,998
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
1
Accounting policies
Company information
Carsa Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 7, Barton Park Industrial Estate, Chickenhall Lane, Eastleigh, Hampshire, England, SO50 6RR. The company's principal activities and nature of its operations are disclosed in the directors' report.
The group consists of Carsa Holdings Limited and all of its subsidiaries.
1.1
Accounting convention
The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.
The effective date of transition to IFRS was 1 April 2022.
The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, except for the revaluation of certain on-site property, plant and machinery. The principal accounting policies adopted are set out below.
1.2
Business combinations
The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.
The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Carsa Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
Investments in joint ventures and associates are carried in the group statement of financial position at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
The directors have at the time of approving the financial statements, a reasonable expectation that the truegroup 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.
1.5
Revenue
Revenue is measured based on the consideration specified in a contract with a customer and excludes amounts collected on behalf of third parties. The group recognises revenue when it transfers control of a product or service to a customer.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
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 dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
The groups major source of revenue is from the sale of used motor vehicles.
The nature, timing of satisfaction of performance obligations and significant payment terms of the group's major sources of revenue are as follows:
Used motor vehicles
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 dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.6
Goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less impairment losses.
The gain on a bargain purchase is recognised in profit or loss in the period of the acquisition.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit. An impairment loss recognised for goodwill is not subsequently reversed.
Goodwill arising on acquisitions before the date of transition to IFRS has been retained at the previous UK GAAP amounts subject to being tested for impairment at that date.
1.7
Intangible assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Website development costs - 10 Years Straight Line
Business acquisition fees - 10 Years Straight Line
1.8
Property, plant and equipment
Property, plant and equipment 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:
Leasehold land and buildings
10% Straight line
Leasehold improvements
10% Straight line
Fixtures and fittings
10 Years straight line / 5 Years straight line / 3 Years straight line
Plant and equipment
25% Reducing balance
Computers
2 Years straight line
Office equipment
3 Years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the income statement.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 22 -
1.9
Non-current investments
Interests in subsidiaries, associates and jointly controlled entities 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 parent company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the group holds a long-term interest and has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.10
Impairment of tangible and intangible assets
At each reporting end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Inventories
Inventories 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 inventories to their present location and condition.
Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 23 -
1.12
Cash and cash equivalents
Cash and cash equivalents 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.
1.13
Financial assets
Financial assets are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.
At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.
Financial assets at fair value through profit or loss
When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.
Financial assets held at amortised cost
Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.
Financial assets at fair value through other comprehensive income
Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the group’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.
The parent company has made an irrevocable election to recognize changes in fair value of investments in equity instruments through other comprehensive income, not through profit or loss. A gain or loss from fair value changes will be shown in other comprehensive income and will not be reclassified subsequently to profit or loss. Equity instruments measured at fair value through other comprehensive income are recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognized through other comprehensive income are directly transferred to retained earnings when the equity instrument is derecognized or its fair value substantially decreased. Dividends are recognized as finance income in profit or loss.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 24 -
Impairment of financial assets
Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.
The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.
For trade receivables, the simplified approach permitted by IFRS 9 is applied, which requires expected lifetime losses to be recognised from initial recognition of the receivables.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.
1.14
Financial liabilities
The group recognises financial debt when the group becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.
Other financial liabilities
Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.
Derecognition of financial liabilities
Financial liabilities are derecognised when, and only when, the group’s obligations are discharged, cancelled, or they expire.
1.15
Equity instruments
Equity instruments issued by the parent company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer payable at the discretion of the company.
1.16
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 income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 25 -
Deferred tax
Deferred tax is the tax expected to be payable or recoverable on 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, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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.
The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the group has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
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 inventories or non-current 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 group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
Leases
At inception, the group assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the group recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.
The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other property, plant and equipment. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 26 -
The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the group's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the group is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the group's estimate of the amount expected to be payable under a residual value guarantee; or the group's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
The group has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.
2
Revenue
2025
2024
£
£
Revenue analysed by class of business
Vehicle sales
198,135,777
111,582,518
After sales
22,246,156
11,540,702
220,381,933
123,123,220
2025
2024
£
£
Revenue analysed by geographical market
United Kingdom
220,381,933
123,123,220
3
Operating loss
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of property, plant and equipment
1,251,961
441,727
Profit on disposal of property, plant and equipment
-
(19,546)
Amortisation of intangible assets
126,172
71,300
Cost of inventories recognised as an expense
196,241,403
110,619,493
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,750
2,900
Audit of the financial statements of the company's subsidiaries
23,700
23,000
26,450
25,900
5
Employees
The average monthly number of persons (including directors) employed by the group during the year was:
2025
2024
Number
Number
245
153
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
7,953,548
4,499,158
Social security costs
780,605
413,345
Pension costs
125,507
66,978
8,859,660
4,979,481
6
Employees - Company
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
2
2
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
430,097
331,944
Company pension contributions to defined contribution schemes
3,852
3,963
433,949
335,907
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Directors' remuneration
(Continued)
- 28 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
110,006
110,648
Company pension contributions to defined contribution schemes
1,321
1,321
8
Investment income
2025
2024
£
£
Interest income
Financial instruments measured at amortised cost:
Bank deposits
30,321
4,821
9
Finance costs
2025
2024
£
£
Interest on lease liabilities
494,020
210,860
Other interest payable
1,335,233
852,166
Total interest expense
1,829,253
1,063,026
10
Income tax expense
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
2,987
Adjustments in respect of prior periods
(2,937)
(2,495)
Total UK current tax
(2,937)
492
Deferred tax
Origination and reversal of temporary differences
(313,440)
(109,619)
Total tax (credit)
(316,377)
(109,127)
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Income tax expense
(Continued)
- 29 -
The charge for the year can be reconciled to the loss per the income statement as follows:
2025
2024
£
£
Loss before taxation
(658,494)
(133,979)
Expected tax credit based on a corporation tax rate of 25.00% (2024: 25.00%)
(164,624)
(33,495)
Effect of expenses not deductible in determining taxable profit
73,548
39,520
Utilisation of tax losses not previously recognised
5,761
916
Unutilised tax losses carried forward
262,568
85,985
Adjustment in respect of prior years
(2,937)
(2,495)
Group relief
1
-
Permanent capital allowances in excess of depreciation
(176,816)
(89,939)
Deferred tax adjustments in respect of prior years
(313,394)
(109,574)
Capital allowance claim
-
(45)
Taxation credit for the year
(315,893)
(109,127)
Tax charged in the financial statements
(316,377)
(109,127)
Please review figures in the database. The tax charge does not reconcile by:
484
-
In addition to the amount charged to the income statement, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property
-
91,167
11
Intangible assets
Goodwill
Website development costs
Business acquisition fees
Total
£
£
£
£
Cost
At 1 April 2023
3,225,644
317,000
130,802
3,673,446
Additions
-
294,127
137,755
431,882
At 31 March 2024
3,225,644
611,127
268,557
4,105,328
Additions - purchased
561,973
105,618
667,591
At 31 March 2025
3,225,644
1,242,885
404,810
4,873,339
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Intangible assets
Goodwill
Website development costs
Business acquisition fees
Total
£
£
£
£
(Continued)
- 30 -
Amortisation and impairment
At 1 April 2023
9,154
10,535
19,689
Charge for the year
52,128
19,172
71,300
At 31 March 2024
61,282
29,707
90,989
Charge for the year
91,390
34,782
126,172
At 31 March 2025
222,457
95,123
317,580
Carrying amount
At 31 March 2025
3,225,644
1,020,428
309,687
4,555,759
At 31 March 2024
3,225,644
549,845
238,850
4,014,339
At 31 July 2023
3,225,644
309,738
120,267
4,355,443
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
12
Property, plant and equipment
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Office equipment
Total
£
£
£
£
£
£
£
Cost
At 1 April 2023
969,151
17,156
187,650
171,699
4,659
7,243
1,357,558
Additions
6,606,402
174,740
191,249
6,554
53,729
7,032,674
Disposals
(38,450)
(38,450)
At 31 March 2024
7,575,553
17,156
323,940
362,948
11,213
60,972
8,351,782
Additions
4,596,823
386,916
97,531
9,925
71,455
5,162,650
At 31 March 2025
12,172,376
17,156
710,856
460,479
21,138
132,427
13,514,432
Accumulated depreciation and impairment
At 1 April 2023
222,411
3,955
6,418
7,295
2,883
2,265
245,227
Charge for the year
352,847
1,716
46,876
32,694
2,043
5,551
441,727
Eliminated on disposal
(20,990)
(20,990)
At 31 March 2024
575,258
5,671
32,304
39,989
4,926
7,816
665,964
Charge for the year
980,948
1,716
183,023
44,077
11,785
30,412
1,251,961
At 31 March 2025
1,556,206
7,387
215,327
84,066
16,711
38,228
1,917,925
Carrying amount
At 31 March 2025
10,616,170
9,769
495,529
376,413
4,427
94,199
11,596,507
At 31 March 2024
7,000,295
11,485
291,636
322,959
6,287
53,156
7,685,818
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
13
Property, plant and equipment - Company
Leasehold land and buildings
Leasehold improvements
Total
£
£
£
Cost
At 1 April 2023 and 1 April 2024
59,065
17,156
76,221
At 31 March 2025
59,065
17,156
76,221
Accumulated depreciation and impairment
At 1 April 2023
12,119
3,955
16,074
Charge for the year
5,906
1,716
7,622
At 31 March 2024
18,025
5,671
23,696
Charge for the year
5,906
1,716
7,622
At 31 March 2025
23,931
7,387
31,318
Carrying amount
At 31 March 2025
35,134
9,769
44,903
At 31 March 2024
41,040
11,485
52,525
14
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Carsa Limited
Unit 7 Barton Road, Chickenhall Lane, Eastleigh, Hampshire, England, SO50 6RR
Ordinary A
100.00
15
Inventories
2025
2024
£
£
Finished goods
28,031,993
16,193,060
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
16
Trade and other receivables
2025
2024
£
£
Trade receivables
727,762
830,034
VAT recoverable
3,231
3,812
Amounts owed by related parties
6,430
Other receivables
679,742
530,805
Prepayments
1,360,071
1,324,309
2,770,806
2,695,390
17
Trade and other receivables - Company
2025
2024
£
£
VAT recoverable
3,231
3,812
Other receivables
-
235,991
Prepayments
28,381
31,612
239,803
18
Trade receivables - credit risk
Fair value of trade receivables
The directors consider that the carrying amount of trade and other receivables differs from fair value as follows:
Carrying value
Fair value
2025
2024
2025
2024
£
£
£
£
Trade receivables net of allowances
727,762
830,034
-
Other debtors
679,742
530,805
-
Prepayments
1,360,071
1,324,309
-
2,767,575
2,685,148
No significant receivable balances are impaired at the reporting end date.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
19
Borrowings
Current
Non-current
2025
2024
2025
2024
£
£
£
£
Borrowings held at amortised cost:
Bank loans
19,753,819
12,301,210
-
-
Directors' loans
1,774,999
1,774,999
226,820
442,275
Other loans
-
-
600,000
600,000
21,528,818
14,076,209
826,820
1,042,275
Bank loans are secured against vehicle inventories after which there are personal guarantees in place.
20
Borrowings - Company
2025
2024
£
£
Borrowings held at amortised cost:
Directors' loans
1,774,999
1,774,999
The balance outstanding is repayable on demand. There is no interest being accrued on this loan.
21
Lease liabilities
2025
2024
Maturity analysis
£
£
Within one year
1,664,916
937,962
In two to five years
5,780,440
3,508,704
In over five years
6,671,524
4,298,870
Total undiscounted liabilities
14,116,880
8,745,536
Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:
2025
2024
£
£
Current liabilities
1,075,873
621,194
Non-current liabilities
9,589,885
6,375,969
10,665,758
6,997,163
2025
2024
Amounts recognised in profit or loss include the following:
£
£
Interest on lease liabilities
494,020
210,860
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
22
Trade and other payables
2025
2024
£
£
Trade payables
15,754,550
13,087,076
Accruals
756,629
487,248
Social security and other taxation
850,613
189,389
Other payables
715,875
435,117
18,077,667
14,198,830
23
Trade and other payables - Company
2025
2024
£
£
Trade payables
251
Amounts owed to related parties
9,072
258,533
Accruals
8,010
6,137
17,082
264,921
24
Deferred taxation
Liabilities
Assets
2025
2024
2025
2024
£
£
£
£
Deferred tax balances
169,379
151,552
493,385
162,118
Deferred tax assets are expected to be recovered after more than one year.
The following are the major deferred tax liabilities and assets recognised by the group and movements thereon during the current and prior reporting period.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24
Deferred taxation
(Continued)
- 36 -
Accelerated capital allowances
£
Liability at 1 April 2023
52,738
Deferred tax movements in prior year
Charge/(credit) to profit or loss
(18,452)
Liability at 1 April 2024
151,552
Asset at 1 April 2024
(162,118)
Deferred tax movements in current year
Charge/(credit) to profit or loss
(313,440)
Liability at 31 March 2025
169,379
Asset at 31 March 2025
(493,385)
The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 37 -
25
Deferred taxation - Company
Liabilities
Assets
2025
2024
2025
2024
£
£
£
£
Deferred tax balances
461
Deferred tax assets are expected to be recovered after more than one year
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.
Accelerated capital allowances
£
Liability at 1 April 2023
506
Deferred tax movements in prior year
Charge/(credit) to profit or loss
(45)
Liability at 1 April 2024
461
Deferred tax movements in current year
Charge/(credit) to profit or loss
(461)
Liability at 31 March 2025
-
26
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
125,507
66,978
The group operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
27
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
100
100
1
1
Ordinary A of £1 each
2,500,710
2,500,710
2,500,710
2,500,710
2,500,810
2,500,810
2,500,711
2,500,711
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Share capital
(Continued)
- 38 -
The holders of the ordinary shares shall be entitled to receive notice of and to attend and vote at any general meeting of the company, being entitled to one vote for every share held.
The holders of the ordinary shares rank pari passu in respect of the right to dividends. They are entitled to receive a dividend on their shares as determined by the directors in their absolute discretion, but without imposing any requirement upon them to do so either singularly or on a continuing basis.
The holders of the ordinary shares rank pari passu in respect of the distribution of any surplus assets of the company on a winding up or other return of capital.
The holders of the ordinary A shares shall be entitled to receive notice of and to attend and vote at any general meeting of the company, being entitled to one vote for every share held.
The holders of the ordinary A shares rank pari passu in respect of the right to dividends. They are entitled to receive a dividend on their shares as determined by the directors in their absolute discretion, but without imposing any requirement upon them to do so either singularly or on a continuing basis.
The holders of the ordinary A shares rank pari passu in respect of the distribution of any surplus assets of the company on a winding up or other return of capital.
28
Revaluation reserve
2025
2024
£
£
At the beginning of the year
241,365
(32,136)
Revaluation surplus arising in the year
364,668
Deferred tax on revaluation of PPE
-
(91,167)
At the end of the year
241,365
241,365
29
Cash generated from operations - Company
2025
2024
£
£
Profit for the year before taxation
35,074
8,097
Adjustments for:
Finance costs
-
14
Depreciation and impairment of property, plant and equipment
7,622
7,622
Movements in working capital:
Decrease in trade and other receivables
208,191
147,948
Decrease in trade and other payables
(247,839)
(160,188)
Cash generated from operations
3,048
3,493
30
Capital risk management
The group is not subject to any externally imposed capital requirements.
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 39 -
31
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel, including directors, is set out below in aggregate for each of the categories specified in IAS 24 Related Party Disclosures.
2025
2024
£
£
Short-term employee benefits
937,370
459,035
Other transactions with related parties
During the year the group entered into the following transactions with related parties:
Sale of goods
Purchase of goods
2025
2024
2025
2024
£
£
£
£
Other related parties
84,835
63,479
320,926
152,922
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due to related parties
£
£
Other related parties
600,000
600,105
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Other related parties
11,392
19,680
CARSA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 40 -
32
Cash (absorbed by)/generated from group operations
2025
2024
£
£
Loss for the year before taxation
(658,494)
(133,979)
Adjustments for:
Finance costs
1,829,253
1,063,026
Investment income
(30,321)
(4,821)
Gain on disposal of property, plant and equipment
-
(19,546)
Amortisation and impairment of intangible assets
126,172
71,300
Depreciation and impairment of property, plant and equipment
1,251,961
441,727
Movements in working capital:
Increase in inventories
(11,838,933)
(5,715,931)
Increase in trade and other receivables
(72,846)
(1,035,774)
Increase in trade and other payables
3,878,837
9,978,045
Cash (absorbed by)/generated from operations
(5,514,371)
4,644,047
33
Prior period adjustment
The comparative figures within these financial statements have been adjusted for a reclassification in line with IFRS 16 Leases to show recognised assets and liabilities, for all leases, in line with the asset type as tangible right of use assets.
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
2025-03-312024-04-01falseCCH SoftwareCCH Accounts Production 2025.300Mr J R ChurcherMr M J HawkinsMr R J ChurcherMr M GillMr K B Woodfalse127961492024-04-012025-03-3112796149bus:Consolidated2024-04-012025-03-3112796149bus:Director12024-04-012025-03-3112796149bus:Director22024-04-012025-03-3112796149bus:Director32024-04-012025-03-3112796149bus:Director42024-04-012025-03-3112796149bus:Director52024-04-012025-03-3112796149bus:Consolidated2025-03-31127961492025-03-3112796149core:ContinuingOperationsbus:Consolidated2024-04-012025-03-3112796149bus:Consolidated2023-04-012024-03-3112796149core:ContinuingOperationsbus:Consolidated2023-04-012024-03-31127961492023-04-012024-03-3112796149core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-3112796149core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-012024-03-3112796149core:RevaluationReservebus:Consolidated2023-04-012024-03-3112796149core:Goodwillbus:Consolidated2025-03-3112796149core:Goodwillbus:Consolidated2024-03-3112796149core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3112796149core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-31127961492024-03-3112796149bus:Consolidated2024-03-3112796149core:AcceleratedTaxDepreciationDeferredTax2024-03-3112796149core:AcceleratedTaxDepreciationDeferredTax2025-03-3112796149bus:Consolidated2024-03-3112796149bus:Consolidated2023-03-31127961492024-03-31127961492023-03-3112796149core:CurrentFinancialInstruments2024-03-3112796149core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3112796149core:CurrentFinancialInstruments2025-03-3112796149core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3112796149core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3112796149core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3112796149core:Non-currentFinancialInstruments2025-03-3112796149core:Non-currentFinancialInstruments2024-03-3112796149core:FairValuebus:Consolidated2025-03-3112796149core:FairValuebus:Consolidated2024-03-3112796149bus:Consolidated12024-04-012025-03-3112796149bus:Consolidated12023-04-012024-03-3112796149bus:Consolidated22024-04-012025-03-3112796149bus:Consolidated22023-04-012024-03-3112796149bus:FullIFRSbus:Consolidated2024-04-012025-03-3112796149core:Goodwillbus:Consolidated2024-04-012025-03-3112796149core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3112796149core:UKTaxbus:Consolidated2024-04-012025-03-3112796149core:UKTaxbus:Consolidated2023-04-012024-03-3112796149core:Goodwillbus:Consolidated2023-03-3112796149core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-03-3112796149core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-03-3112796149core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3112796149core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3112796149core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3112796149core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3112796149core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3112796149core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3112796149core:Goodwillbus:Consolidated2024-03-3112796149core:Goodwillbus:Consolidated2023-04-012024-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-03-3112796149core:PlantMachinerybus:Consolidated2023-03-3112796149core:FurnitureFittingsbus:Consolidated2023-03-3112796149core:ComputerEquipmentbus:Consolidated2023-03-3112796149core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3112796149core:PlantMachinerybus:Consolidated2024-03-3112796149core:FurnitureFittingsbus:Consolidated2024-03-3112796149core:ComputerEquipmentbus:Consolidated2024-03-3112796149core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3112796149core:PlantMachinerybus:Consolidated2025-03-3112796149core:FurnitureFittingsbus:Consolidated2025-03-3112796149core:ComputerEquipmentbus:Consolidated2025-03-3112796149core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-04-012024-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-04-012024-03-3112796149core:PlantMachinerybus:Consolidated2023-04-012024-03-3112796149core:FurnitureFittingsbus:Consolidated2023-04-012024-03-3112796149core:ComputerEquipmentbus:Consolidated2023-04-012024-03-3112796149core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-04-012024-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3112796149core:PlantMachinerybus:Consolidated2024-04-012025-03-3112796149core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3112796149core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3112796149core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-04-012025-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-04-012024-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2023-04-012024-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3112796149core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-03-3112796149core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2023-03-3112796149core:Subsidiary1bus:Consolidated2024-04-012025-03-3112796149core:Subsidiary1bus:Consolidated12024-04-012025-03-3112796149core:FairValue2025-03-3112796149core:OtherRelatedPartiescore:SaleOrPurchaseGoodsbus:Consolidated2025-03-3112796149core:OtherRelatedPartiescore:SaleOrPurchaseGoodsbus:Consolidated2024-03-3112796149core:OtherRelatedPartiesbus:Consolidated2025-03-3112796149core:OtherRelatedPartiesbus:Consolidated2024-03-3112796149bus:PrivateLimitedCompanyLtd2024-04-012025-03-3112796149bus:Auditedbus:Consolidated2024-04-012025-03-3112796149bus:FullAccounts2024-04-012025-03-3112796149bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP