Company registration number 01119581 (England and Wales)
FUSSELL WADMAN LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
FUSSELL WADMAN LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
FUSSELL WADMAN LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
218,122
224,183
Current assets
Stocks
5
2,500,257
2,402,446
Debtors
6
493,646
471,623
Cash at bank and in hand
848,295
775,732
3,842,198
3,649,801
Creditors: amounts falling due within one year
7
(2,738,329)
(2,573,280)
Net current assets
1,103,869
1,076,521
Total assets less current liabilities
1,321,991
1,300,704
Provisions for liabilities
(33,165)
(30,300)
Net assets
1,288,826
1,270,404
Capital and reserves
Called up share capital
8
5,000
5,000
Profit and loss reserves
1,283,826
1,265,404
Total equity
1,288,826
1,270,404
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 8 December 2025 and are signed on its behalf by:
Mr K N Wadman
Mr M A Wadman
Director
Director
Company registration number 01119581 (England and Wales)
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information
Fussell Wadman Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Peugeot Garage, Hopton Industrial Estate, Hopton Road, Devizes, Wiltshire, SN10 2EU.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
At 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 represents amounts receivable for goods and services net of VAT and trade discounts.
Sales of vehicles are recognised on delivery to the customer, associated manufacturers bonus income is deducted from the cost of sales. Sale of parts are recognised at point of sale or delivery of goods to the customer. Service sales are recognised on completion of all work and handover to the customer.
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 delivery 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.
1.4
Intangible fixed 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.
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:
Computer software
Straight line basis over 5 years
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land & buildings
5% of cost of buildings per annum
Short leasehold buildings
2% of cost per annum or life of the lease, whichever is shorter
Plant and machinery
15% of the written down balance on a reducing balance basis
Computer equipment
25% of the written down balance on a reducing balance basis.
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.
1.6
Stocks
Stock is valued at the lower of cost and net realisable value, after making allowance for obsolete and slow moving items. The motor vehicles which are supplied to the garage on consignment are included in the trading stock at the year end.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.9
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.
1.10
Retirement benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension costs charged in the financial statements represent the contributions payable by the company during the year.
1.11
Leases
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
32
30
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
3
Intangible fixed assets
Computer software
£
Cost
At 1 April 2024 and 31 March 2025
11,090
Amortisation and impairment
At 1 April 2024 and 31 March 2025
11,090
Carrying amount
At 31 March 2025
At 31 March 2024
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024
549,109
318,624
867,733
Additions
15,227
15,227
At 31 March 2025
549,109
333,851
882,960
Depreciation and impairment
At 1 April 2024
436,945
206,605
643,550
Depreciation charged in the year
3,758
17,530
21,288
At 31 March 2025
440,703
224,135
664,838
Carrying amount
At 31 March 2025
108,406
109,716
218,122
At 31 March 2024
112,164
112,019
224,183
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
5
Stocks
2025
2024
£
£
Stocks
2,500,257
2,402,446
This includes stock of new and used cars valued at £297,601 (2024 - £133,954) which are subject to a reservation of title.
As at 31 March 2025 the value of motor vehicles on consignment amounted to £1,458,703 (2024 - £1,355,967), which in accordance with the company's accounting policies have been included in the trading stocks.
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
470,099
447,410
Other debtors
23,547
24,213
493,646
471,623
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
2,221,332
2,026,490
Taxation and social security
100,347
85,330
Other creditors
416,650
461,460
2,738,329
2,573,280
The bank hold a first legal charge over the freehold property of the company as security.
Trade creditors include £420,018 (2024 - £232,879) in respect of demonstrators and second hand cars included in stock for which ownership is not passed until payment is made.
The trade creditors also include £2,059,152 (2024 - £1,808,351) in respect of new and used vehicles on consignment, of which £600,449 (2024 - £482,384) relates to vehicles sold at the year end and £1,458,703 (2024 - £1,355,967) included in trading stock as disclosed in Note 6 to the accounts.
The other creditors include a loan of £350,000 (2024 - £350,000) from a supplier which is secured by a fixed and floating charge over the company's undertakings.
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
5,000
5,000
5,000
5,000
FUSSELL WADMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Andrew Coombes
Statutory Auditor:
David Owen & Co
Date of audit report:
8 December 2025
10
Operating lease commitments
As lessee
Operating lease payments represent rentals payable by the company for certain of its properties. Leases are negotiated for an average term of 9 years.
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Total commitments
675,250
750,750
11
Events after the reporting date
After the reporting date, the company committed to a comprehensive corporate identity re-brand across the premises at Hopton Industrial Estate. This includes the acquisition of new corporate signage, customer furniture along with some internal structural changes to the showroom. The total estimated cost of the re-brand is in the region of £300,000, with works due to commence in January 2026. The Directors do not anticipate that this expenditure will have any material impact on the Company’s ability to continue as a going concern.