|
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
|
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
|
| Other information |
| The other information comprises the information included in the annual report other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. |
| We have nothing to report in this regard. |
|
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the 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 |
| ● |
obtaining an understanding of controls designed to prevent and detect irregularities, incuding specific consideration of accounting policies relating to significant accounting estimates; |
| ● |
obtaining an understanding of the significant laws and regulations impacting the company and the motor retail industry, including data protection laws and regulations.; |
| ● |
communicating relevant laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit; and |
| ● |
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that 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, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it. |
|
| A further description of our responsibilities for the audit of the financial statements is available on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report. |
|
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
|
|
| Jonathan Toop |
| (Senior Statutory Auditor) |
Fides House |
| for and on behalf of |
10 Chertsey Road |
| J Toop Associates Limited |
Woking |
| Statutory Auditor |
Surrey |
| 13 June 2025 |
GU21 5AB |
|
| Talacrest 2000 AD Limited |
| Statement of Cash Flows |
| for the year ended 31 March 2025 |
|
| Notes |
|
2025 |
|
2024 |
| £ |
£ |
| Operating activities |
| Profit for the financial year |
1,726,676 |
|
674,756 |
|
| Adjustments for: |
| Interest receivable |
(375,901) |
|
(311,266) |
| Interest payable |
6,379 |
|
824 |
| Tax on profit on ordinary activities |
575,590 |
|
225,023 |
| Depreciation |
2,908 |
|
12,264 |
| Amortisation of goodwill |
2,710 |
|
2,906 |
| (Increase)/decrease in stocks |
(1,899,396) |
|
787,614 |
| (Increase)/decrease in debtors |
(1,482,086) |
|
2,342,131 |
| Increase in creditors |
1,340,871 |
|
3,121,684 |
|
|
|
(102,249) |
|
6,855,936 |
|
| Interest received |
375,901 |
|
311,266 |
| Interest paid |
|
|
(6,379) |
|
(824) |
| Corporation tax paid |
(252,025) |
|
(363,787) |
|
| Cash generated by operating activities |
15,248 |
|
6,802,591 |
|
|
|
|
|
|
| Investing activities |
| Payments to acquire intangible fixed assets |
(442) |
|
- |
|
| Cash used in investing activities |
(442) |
|
- |
|
|
|
|
|
|
| Financing activities |
| Equity dividends paid |
- |
|
(350,000) |
|
| Cash used in financing activities |
- |
|
(350,000) |
|
|
|
|
|
|
| Net cash generated |
| Cash generated by operating activities |
15,248 |
|
6,802,591 |
| Cash used in investing activities |
(442) |
|
- |
| Cash used in financing activities |
- |
|
(350,000) |
|
| Net cash generated |
14,806 |
|
6,452,591 |
|
| Cash and cash equivalents at 1 April |
15,637,002 |
|
9,184,411 |
| Cash and cash equivalents at 31 March |
15,651,808 |
|
15,637,002 |
|
|
|
|
|
|
| Cash and cash equivalents comprise: |
| Cash at bank |
15,651,808 |
|
15,637,002 |
|
|
|
|
|
|
|
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Foreign currency translation |
|
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss. |
|
|
| 2 |
Analysis of turnover |
2025 |
|
2024 |
| £ |
£ |
|
|
Sale of goods |
28,784,151 |
|
16,824,959 |
|
Services rendered |
253,906 |
|
159,239 |
|
Commissions |
294,650 |
|
- |
|
|
|
|
|
|
29,332,707 |
|
16,984,198 |
|
|
|
|
|
|
|
|
|
|
By geographical market: |
|
|
UK |
21,734,933 |
|
13,144,265 |
|
Europe |
7,158,160 |
|
3,839,933 |
|
North America |
439,614 |
|
- |
|
|
|
|
|
|
29,332,707 |
|
16,984,198 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Operating profit |
2025 |
|
2024 |
| £ |
£ |
|
This is stated after charging: |
|
|
Depreciation of owned fixed assets |
2,908 |
|
12,264 |
|
Amortisation of goodwill |
2,710 |
|
2,906 |
|
Auditors' remuneration for audit services |
9,000 |
|
8,700 |
|
Carrying amount of stock sold |
26,766,054 |
|
15,792,844 |
|
|
|
|
|
|
|
|
|
|
| 4 |
Staff costs |
2025 |
|
2024 |
| £ |
£ |
|
|
Wages and salaries |
53,766 |
|
56,746 |
|
Social security costs |
- |
|
62 |
|
Other pension costs |
- |
|
- |
|
|
|
|
|
|
53,766 |
|
56,808 |
|
|
|
|
|
|
|
|
|
|
|
Average number of employees during the year |
Number |
Number |
|
|
Administration |
2 |
|
3 |
|
Sales |
1 |
|
1 |
|
|
|
|
|
|
3 |
|
4 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Interest payable |
2025 |
|
2024 |
| £ |
£ |
|
|
Other loans |
6,379 |
|
824 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Taxation |
2025 |
|
2024 |
| £ |
£ |
|
Analysis of charge in period |
|
Current tax: |
|
UK corporation tax on profits of the period |
576,206 |
|
227,982 |
|
|
|
|
|
|
|
|
|
|
Deferred tax: |
|
Origination and reversal of timing differences |
(616) |
|
(2,959) |
|
|
|
|
|
|
|
|
|
|
|
Tax on profit on ordinary activities |
575,590 |
|
225,023 |
|
|
|
|
|
|
|
|
|
|
|
Factors affecting tax charge for period |
|
The differences between the tax assessed for the period and the standard rate of corporation tax are explained as follows: |
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Profit on ordinary activities before tax |
2,302,266 |
|
899,779 |
|
|
|
|
|
|
|
|
|
|
Standard rate of corporation tax in the UK |
25% |
|
25% |
|
| £ |
£ |
|
Profit on ordinary activities multiplied by the standard rate of corporation tax |
|
575,567 |
|
224,945 |
|
|
Effects of: |
|
Expenses not deductible for tax purposes |
639 |
|
3,037 |
|
|
Current tax charge for period |
576,206 |
|
227,982 |
|
|
|
|
|
|
|
|
|
|
|
Factors that may affect future tax charges |
|
The company expects accelerated capital allowances in the current year to reverse in future years. |
|
|
| 7 |
Intangible fixed assets |
£ |
|
Goodwill: |
|
|
Cost |
|
At 1 April 2024 |
65,816 |
|
Additions |
442 |
|
At 31 March 2025 |
66,258 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 April 2024 |
62,131 |
|
Provided during the year |
2,710 |
|
At 31 March 2025 |
64,841 |
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
At 31 March 2025 |
1,417 |
|
At 31 March 2024 |
3,685 |
|
|
|
|
|
|
|
|
|
|
Goodwill is fully amortised |
|
|
| 8 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery |
|
|
|
|
|
|
|
|
At cost |
| £ |
|
Cost or valuation |
|
At 1 April 2024 |
267,761 |
|
Disposals |
(29,472) |
|
At 31 March 2025 |
238,289 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 April 2024 |
263,362 |
|
Charge for the year |
2,908 |
|
On disposals |
(29,472) |
|
At 31 March 2025 |
236,798 |
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
At 31 March 2025 |
1,491 |
|
At 31 March 2024 |
4,399 |
|
|
|
|
|
|
|
|
|
|
|
| 9 |
Stocks |
2025 |
|
2024 |
| £ |
£ |
|
|
Finished goods and goods for resale |
14,086,581 |
|
12,187,185 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
1,681,261 |
|
206,340 |
|
Other debtors |
9,499 |
|
1,499 |
|
Prepayments and accrued income |
8,709 |
|
9,544 |
|
|
|
|
|
|
1,699,469 |
|
217,383 |
|
|
|
|
|
|
|
|
|
|
| 11 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade creditors |
5,356,885 |
|
3,862,501 |
|
Corporation tax |
336,176 |
|
11,995 |
|
Other taxes and social security costs |
113,830 |
|
150,564 |
|
Other creditors |
33,135 |
|
143,658 |
|
Accruals and deferred income |
9,069 |
|
15,325 |
|
|
|
|
|
|
5,849,095 |
|
4,184,043 |
|
|
|
|
|
|
|
|
|
|
| 12 |
Deferred taxation |
2025 |
|
2024 |
| £ |
£ |
|
|
Accelerated capital allowances |
- |
|
616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 April |
616 |
|
3,575 |
|
Credited to the profit and loss account |
(616) |
|
(2,959) |
|
|
At 31 March |
- |
|
616 |
|
|
|
|
|
|
|
|
|
|
|
| 13 |
Share capital |
Nominal |
|
2025 |
|
2025 |
|
2024 |
| value |
Number |
£ |
£ |
|
Allotted, called up and fully paid: |
|
Ordinary shares |
£1 each |
|
100 |
|
100 |
|
100 |
|
|
|
|
|
|
|
|
|
|
| 14 |
Profit and loss account |
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 April |
23,864,895 |
|
23,540,139 |
|
Profit for the financial year |
1,726,676 |
|
674,756 |
|
Dividends |
- |
|
(350,000) |
|
|
At 31 March |
25,591,571 |
|
23,864,895 |
|
|
|
|
|
|
|
|
|
| 15 |
Related party transactions |
|
|
The loan from J A Collins the company's director is repayable on demand and is secured by a fixed and floating charge on the assets of the company. Interest is chargeable on the loan at 3.25% over the Bank of England base rate. |
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Amount due to J A Collins |
(33,135) |
|
(143,639) |
|
Interest received on short term loan to director |
4,236 |
|
26,883 |
|
Interest charged on loan to director |
5,224 |
|
343 |
|
Dividends |
- |
|
350,000 |
|
|
During the year the company made short term loans of £1,000,000 ( 2024-£3,215,817) to the director which were charged interest at official rates and were repaid during the year. |
|
|
| 16 |
Controlling party |
|
|
The company is controlled by J. A. Collins on account of him holding 100% of the equity share capital. |
|
|
| 17 |
Presentation currency |
|
|
The financial statements are presented in Sterling. |
|
|
| 18 |
Legal form of entity and country of incorporation |
|
|
Talacrest 2000 AD Limited is a private company limited by shares and incorporated in England. |
|
|
| 19 |
Principal place of business |
|
|
The address of the company's registered office is: |
|
|
Fides House |
|
10 Chertsey Road |
|
Woking |
|
Surrey |
|
GU21 5AB |