Company registration number 05628324 (England and Wales)
SETCO AUTOMOTIVE (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SETCO AUTOMOTIVE (UK) LIMITED
COMPANY INFORMATION
Directors
U H Sheth
M Virani
Secretary
J C Wibberley
Company number
05628324
Registered office
York Avenue
Haslingden
Rossendale
BB4 4HV
Auditor
Wheawill & Sudworth Limited
Chartered Accountants
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
SETCO AUTOMOTIVE (UK) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Independent auditor's report
3 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 20
The following pages do not form part of the statutory financial statements
SETCO AUTOMOTIVE (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Principal activities

The principal activity of the company during the year continued to be the assembly and distribution of clutches and associated products within the commercial vehicle sector. The subsidiary company also operates in this sector.

Review of the business

In the 2025 financial year, turnover was £2.265m, a decrease of 3.63% compared to the previous year.

 

The company incurred an operating loss of £197k compared to a loss of £164k in 2024. The UK operation procures stock from the parent company on an arms length pricing formula.

Principal risks and uncertainties

The directors consider that the key risks and uncertainties faced by the company are:

 

 

Financial instruments

The company does not utilise any formal financial instruments.

 

Working capital is accessed through the management of stock levels, trade receivables, bank balances and trade payables.

Key performance indicators

The main KPI's monitored by management are order intake, gross margin, stock levels and cash collection.

Other information and explanations

Outlook

The directors continue to manage the business with a view to generating profits and positive cash flow and thereby enhancing shareholder value. General economic and political conditions remain challenging and seem unlikely to stabilise in the current financial year.

On behalf of the board

U H Sheth
Director
31 May 2025
SETCO AUTOMOTIVE (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Results and dividends

The results for the year are set out on page 7.

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

Directors

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

U H Sheth
M Virani

None of the directors hold any shares in the company. U H Sheth holds 27,628,630 shares in the parent company, Setco Automotive Limited.

Statement of directors' responsibilities

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Disclosure of information in the strategic report

In accordance with Section 414C(11), Companies Act 2006, the following information required to be contained in this report is set out in the company's Strategic Report on page 1: principal activities, business review, future developments, financial risks and research and development.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
U H Sheth
Director
31 May 2025
SETCO AUTOMOTIVE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SETCO AUTOMOTIVE (UK) LIMITED
- 3 -
Opinion

We have audited the financial statements of Setco Automotive (UK) Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

 

Emphasis of matter: Going concern

 

In forming our opinion we have considered the adequacy of the disclosure made in note 1 of the financial statements regarding the going concern status of the company. The company incurred an operating loss of £197,119 in the year and had an accumulated deficit on reserves of £1.9m at 31 March 2025. Trading conditions remain challenging and the company is reliant on ongoing working capital support from the parent company to meet its obligations as they fall due. The financial statements have been prepared on a going concern basis due to the company having secured on-going parent company funding sufficient to enable the company to trade for the forseeable future. In view of the significance of this matter we consider that it should be drawn to your attention but our opinion is not qualified in this respect.

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.

SETCO AUTOMOTIVE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SETCO AUTOMOTIVE (UK) LIMITED (CONTINUED)
- 4 -

Opinions on other matters prescribed by the Companies Act 2006

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

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

SETCO AUTOMOTIVE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SETCO AUTOMOTIVE (UK) LIMITED (CONTINUED)
- 5 -

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

 

·Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

 

·Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.

 

·Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.

 

·Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.

 

·Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identity during our audit.

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.

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.

SETCO AUTOMOTIVE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SETCO AUTOMOTIVE (UK) LIMITED (CONTINUED)
- 6 -
David Butterworth
Senior Statutory Auditor
For and on behalf of Wheawill & Sudworth Limited
31 May 2025
Chartered Accountants
Statutory Auditor
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
SETCO AUTOMOTIVE (UK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
2,264,677
2,349,909
Cost of sales
(1,423,571)
(1,467,999)
Gross profit
841,106
881,910
Distribution costs
(174,266)
(171,618)
Administrative expenses
(863,959)
(883,390)
Other operating income
-
0
8,402
Loss before taxation
(197,119)
(164,696)
Tax on loss
6
-
0
-
0
Loss for the financial year
(197,119)
(164,696)

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

SETCO AUTOMOTIVE (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
£
£
Loss for the year
(197,119)
(164,696)
Other comprehensive income
-
-
Total comprehensive income for the year
(197,119)
(164,696)
SETCO AUTOMOTIVE (UK) LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
8
22,856
27,957
Investments
9
2,504,800
3,000,000
2,527,656
3,027,957
Current assets
Stocks
11
717,722
615,846
Debtors
12
847,292
856,226
Cash at bank and in hand
79,367
311,174
1,644,381
1,783,246
Creditors: amounts falling due within one year
13
(471,137)
(417,984)
Net current assets
1,173,244
1,365,262
Total assets less current liabilities
3,700,900
4,393,219
Creditors: amounts falling due after more than one year
14
(2,895,279)
(3,390,479)
Net assets
805,621
1,002,740
Capital and reserves
Called up share capital
16
2,734,269
2,734,269
Profit and loss reserves
(1,928,648)
(1,731,529)
Total equity
805,621
1,002,740

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

The financial statements were approved by the board of directors and authorised for issue on 31 May 2025 and are signed on its behalf by:
U H Sheth
Director
Company registration number 05628324 (England and Wales)
SETCO AUTOMOTIVE (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2023
2,734,269
(1,566,833)
1,167,436
Year ended 31 March 2024:
Loss and total comprehensive income
-
(164,696)
(164,696)
Balance at 31 March 2024
2,734,269
(1,731,529)
1,002,740
Year ended 31 March 2025:
Loss and total comprehensive income
-
(197,119)
(197,119)
Balance at 31 March 2025
2,734,269
(1,928,648)
805,621
SETCO AUTOMOTIVE (UK) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
21
(724,399)
45,227
Investing activities
Purchase of tangible fixed assets
(2,608)
(9,860)
Proceeds from disposal of subsidiaries
495,200
-
0
Net cash generated from/(used in) investing activities
492,592
(9,860)
Net (decrease)/increase in cash and cash equivalents
(231,807)
35,367
Cash and cash equivalents at beginning of year
311,174
275,807
Cash and cash equivalents at end of year
79,367
311,174
SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
1
Accounting policies
Company information

Setco Automotive (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is York Avenue, Haslingden, Rossendale, BB4 4HV.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of investments in subsidiary undertakings.

The financial statements present information about the company as an individual undertaking. The company has taken advantage of the exemption in S401 Companies Act 2006 from the obligation to prepare and deliver consolidated financial statements as the results are included in the accounts of a larger group.

1.2
Going concern

The parent company Setco Automotive Limited, has confirmed that it will provide adequate working capital facilities to enable the company to trade and meet its obligations as they fall due for at least the next twelve months from the date of approval of these financial statements. It has also subordinated amounts owed to it in favour of amounts owed to external creditors. Consequently, the directors consider it appropriate to prepare these financial statements on a going concern basis. The financial statements do not include any adjustments that would result from a withdrawal of this support.true

1.3
Turnover

Turnover comprises the value of sales excluding value added tax and trade discounts.

 

Revenue is recognised at the date of invoicing to the customers.

1.4
Intangible fixed assets other than goodwill

Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.

 

Intangible assets acquired as part of a business combination are recorded at the fair value at the acquisition date.

Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:

Development costs
Five years commencing when sales begin

If there is an indication that there has been a significant change in the revenue generation, useful life or residual value of an intangible asset, the amortisation rate is revised accordingly to reflect the new estimates.

SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
1.5
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

 

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Plant and machinery
4-7 years straight line
Computer equipment
3 years straight line

The part of the annual depreciation charge of revalued assets which relates to the surplus over cost is transferred from the revaluation reserve to the profit and loss account.

1.6
Fixed asset investments

Investments are initially recorded at cost and are subject to an annual impairment review. Profits or losses arising from disposals of fixed asset investments are treated as part of the results from ordinary activities. Revaluations of investments are recorded through the profit and loss account.

1.7
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

 

For the purpose of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the assets and generated cash inflows that are largely independent of the cash inflows from other assets or groups of assets.

1.8
Stocks

Stocks are stated at the lower of cost and net realisable value. Cost is based on the cost of purchase on a weighted average basis.

1.9
Financial instruments

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.10
Retirement benefits

The company operates a defined contribution pension scheme. The amount charged to the profit and loss account in respect of pension costs is the contributions payable in the year.

1.11

Changes in accounting policies

The company re-assessed its accounting for investments in subsidiary undertakings with respect to measurement after initial recognition. The company had previously measured investments using the cost model whereby, after initial recognition of the asset classified as an investment, the asset was carried at cost less accumulated impairment losses.

 

On 31 March 2019, the company elected to change the method of accounting for investments in subsidiary undertakings, as the company believes that the revaluation model provides more relevant information to the users of its financial statements. In addition, available techniques provide reliable estimates of the investments fair value. The company applied the revaluation model retrospectively.

 

After initial recognition, investments in subsidiary undertakings are measured at fair value with changes in profit or loss. For details refer to Note 9.

1.12

Operating leases

Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.

SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.13

Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover
2025
2024
£
£
Turnover analysed by geographical market
UK
1,408,739
1,463,871
Overseas
855,938
886,038
2,264,677
2,349,909
4
Operating loss
2025
2024
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
11,000
11,000
Depreciation of owned tangible fixed assets
7,709
9,337
5
Employees

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

2025
2024
Number
Number
Production staff
5
5
Administrative staff
7
7
Total
12
12
SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
5
Employees
(Continued)
- 16 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
402,562
411,867
Social security costs
37,205
38,605
Pension costs
11,092
10,948
450,859
461,420
6
Taxation

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

2025
2024
£
£
Loss before taxation
(197,119)
(164,696)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(49,280)
(41,174)
Deferred tax not recognised
49,280
41,174
Taxation charge for the year
-
-

The company has tax losses arising in the UK of £4.3m (2024: £4.12m) that are available for offset against future taxable profits.

 

Deferred tax assets have not been recognised in respect of these losses as the period over which they may be realised is uncertain. They have been considered when assessing deferred tax in relation to the revaluation of investments.

7
Intangible fixed assets
Development costs
£
Cost
At 1 April 2024 and 31 March 2025
878,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
878,000
Carrying amount
At 31 March 2025
-
0
At 31 March 2024
-
0
SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
8
Tangible fixed assets
Plant and machinery
Computer equipment
Total
£
£
£
Cost
At 1 April 2024
438,265
256,397
694,662
Additions
2,608
-
0
2,608
At 31 March 2025
440,873
256,397
697,270
Depreciation and impairment
At 1 April 2024
422,860
243,845
666,705
Depreciation charged in the year
4,286
3,423
7,709
At 31 March 2025
427,146
247,268
674,414
Carrying amount
At 31 March 2025
13,727
9,129
22,856
At 31 March 2024
15,405
12,552
27,957
9
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
10
2,504,800
3,000,000
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024
3,000,000
Disposals
(495,200)
At 31 March 2025
2,504,800
Carrying amount
At 31 March 2025
2,504,800
At 31 March 2024
3,000,000
10
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Subsidiaries
(Continued)
- 18 -
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Setco Automotive (NA) Inc
USA
Manufacturing and distribution of clutches, compressors, hydraulic pressure converters and miscellaneous parts
Ordinary
100.00

Based on the current and forward trading profit of the subsidiary company, the directors revalued the carrying value of the investment to £3m in 2018. The valuation was based on financial appraisals undertaken by the auditor of the subsidiary company. Given the availability of indexation allowance and tax losses generally no deferred tax provision has been recognised. The original cost of the investment was £1,669,230 and the revaluation gain of £1,330,770 in 2018 was recognised in the financial statements for that year. During the current year, the subsidiary company bought back and cancelled certain shares at par value.

11
Stocks
2025
2024
£
£
Goods for re-sale and consumables
717,722
615,846
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
345,203
487,865
Amounts owed by group undertakings
444,462
328,172
Other debtors
19,271
-
Prepayments and accrued income
38,356
40,189
847,292
856,226

Amounts due from group undertakings are repayable on demand but are not wholly recoverable within one year.

13
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
67,696
113,454
Amounts owed to group undertakings
316,224
168,975
Taxation and social security
9,176
22,740
Accruals and deferred income
78,041
112,815
471,137
417,984
SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
14
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
2,895,279
3,390,479
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
11,092
10,948

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

16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,014,269
2,014,269
2,014,269
2,014,269
Ordinary "A" shares of £1 each
720,000
720,000
720,000
720,000
2,734,269
2,734,269
2,734,269
2,734,269

The various classes of shares rank pari passu except in certain respects, the principal ones being as follows:

 

1. In a general meeting of the company, the ordinary shares carry one vote per share, the "A" ordinary shares carry nine votes per share and the preference shares generally carry no voting rights.

 

2. Any preference shares in issue have certain preferential rights in relation to dividends and return of capital on a winding up of the company.

 

WEW Holdings Limited, Mauritius owns 640,000 (88.89%) of the "A" ordinary shares and Setco Automotive Limited owns 80,000 (11.11%) of the "A" ordinary shares.

 

Setco Automotive Limited owns 2,014,269 ordinary shares which represents 100% of the ordinary shares.

17
Reserves

Revaluation reserve- This reserve records the value of asset revaluations and fair value movements on assets recognised in other comprehensive income.

 

Profit and loss account- This reserve records retained earnings and accumulated losses. It includes an unrealised and non- distributable gain of £1,330,770 as set-out at note 10 above.

SETCO AUTOMOTIVE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
18
Operating lease commitments

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

2025
2024
£
£
Within one year
101,681
85,675
Between two and five years
221,976
275,253
323,657
360,928
19
Related party transactions

The company has traded with our group companies on normal commercial terms during the year. Balances outstanding with these companies at the balance sheet date are disclosed within debtors and creditors above.

 

The parent company has confirmed that it will provide adequate working capital facilities and finance guarantees to enable the company to continue to trade for at least the next twelve months from the date of approval of these financial statements. In addition, the parent company has agreed to subordinate amounts owed to it in favour of amounts owed to external creditors.

20
Ultimate controlling party

The company's ultimate controlling parent company is Setco Automotive Limited, a company which is registered in India. There is no one controlling party of this company.

21
Cash (absorbed by)/generated from operations
2025
2024
£
£
Loss for the year after tax
(197,119)
(164,696)
Adjustments for:
Depreciation and impairment of tangible fixed assets
7,709
9,337
Movements in working capital:
(Increase)/decrease in stocks
(101,876)
99,054
Decrease in debtors
8,935
2,922,823
Decrease in creditors
(442,048)
(2,821,291)
Cash (absorbed by)/generated from operations
(724,399)
45,227
22
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
311,174
(231,807)
79,367
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300U H ShethM ViraniJ C Wibberley056283242024-04-012025-03-3105628324bus:Director12024-04-012025-03-3105628324bus:Director22024-04-012025-03-3105628324bus:CompanySecretary12024-04-012025-03-3105628324bus:RegisteredOffice2024-04-012025-03-31056283242025-03-31056283242023-04-012024-03-3105628324core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3105628324core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31056283242024-03-3105628324core:PlantMachinery2025-03-3105628324core:ComputerEquipment2025-03-3105628324core:PlantMachinery2024-03-3105628324core:ComputerEquipment2024-03-3105628324core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105628324core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105628324core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3105628324core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3105628324core:CurrentFinancialInstruments2025-03-3105628324core:CurrentFinancialInstruments2024-03-3105628324core:ShareCapital2025-03-3105628324core:ShareCapital2024-03-3105628324core:RetainedEarningsAccumulatedLosses2025-03-3105628324core:RetainedEarningsAccumulatedLosses2024-03-3105628324core:ShareCapital2023-03-3105628324core:RetainedEarningsAccumulatedLosses2023-03-3105628324core:ShareCapitalOrdinaryShareClass12025-03-3105628324core:ShareCapitalOrdinaryShareClass12024-03-3105628324core:ShareCapitalOrdinaryShareClass22025-03-3105628324core:ShareCapitalOrdinaryShareClass22024-03-3105628324core:ShareCapitalOrdinaryShares2025-03-3105628324core:ShareCapitalOrdinaryShares2024-03-31056283242024-03-31056283242023-03-3105628324core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105628324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-3105628324core:PlantMachinery2024-04-012025-03-3105628324core:ComputerEquipment2024-04-012025-03-3105628324core:UKTax2024-04-012025-03-3105628324core:UKTax2023-04-012024-03-310562832412024-04-012025-03-310562832412023-04-012024-03-3105628324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-3105628324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-3105628324core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-3105628324core:PlantMachinery2024-03-3105628324core:ComputerEquipment2024-03-3105628324core:Non-currentFinancialInstruments2025-03-3105628324core:Non-currentFinancialInstruments2024-03-3105628324core:Subsidiary12024-04-012025-03-3105628324core:Subsidiary112024-04-012025-03-3105628324bus:OrdinaryShareClass12024-04-012025-03-3105628324bus:OrdinaryShareClass22024-04-012025-03-3105628324bus:OrdinaryShareClass12025-03-3105628324bus:OrdinaryShareClass12024-03-3105628324bus:OrdinaryShareClass22025-03-3105628324bus:OrdinaryShareClass22024-03-3105628324bus:AllOrdinaryShares2025-03-3105628324bus:AllOrdinaryShares2024-03-3105628324core:WithinOneYear2025-03-3105628324core:WithinOneYear2024-03-3105628324core:BetweenTwoFiveYears2025-03-3105628324core:BetweenTwoFiveYears2024-03-3105628324bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105628324bus:FRS1022024-04-012025-03-3105628324bus:Audited2024-04-012025-03-3105628324bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP