|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
5 |
|
Independent auditor's report to the members |
8 |
|
Statement of income and retained earnings |
12 |
|
Statement of financial position |
13 |
|
Statement of cash flows |
15 |
|
Accounting policies |
16 |
|
Notes to the financial statements |
21 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
Tudor House |
|
|
Mill Lane |
|
|
Calcot |
|
|
Reading |
|
|
Berkshire |
|
|
RG31 7RS |
|
|
Bankers |
|
|
Connaught House |
|
|
Alexandra Terrace |
|
|
Progression Centre |
|
|
Guildford |
|
|
GU1 3DA |
|
|
|
|
|
33 Old Broad Street |
|
|
London |
|
|
EC2 1HW |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
Tudor House |
|
Mill Lane |
|
Calcot |
|
Reading |
|
Berkshire |
|
RG31 7RS |
|
|
|
Statement of Income and Retained Earnings |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
3 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Distribution costs |
|
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
4 |
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Interest payable and similar expenses |
9 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
10 |
|
|
|
--------- |
--------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
--------- |
||
|
Dividends paid and payable |
11 |
– |
(
|
|
Retained earnings at the start of the year |
|
|
|
------------ |
------------ |
|
|
Retained earnings at the end of the year |
|
|
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
12 |
|
|
|
|
Stocks |
13 |
|
|
|
|
Debtors |
14 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
||||
|
Bank loans and overdrafts |
|
|
||
|
Trade creditors |
|
|
||
|
Other creditors including taxation and social security |
15 |
|
|
|
|
Accruals and deferred income |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
16 |
|||
|
Bank loans and overdrafts |
|
|
||
|
Provision |
17 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
21 |
|
|
|
|
Profit and loss account |
22 |
|
|
|
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Chairman |
Director |
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Tax on profit |
|
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Stocks |
(
|
(
|
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
(
|
(
|
|
Provisions and employee benefits |
(
|
(
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
|
|
Interest paid |
(
|
(
|
|
Tax paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
--------- |
--------- |
|
|
Net cash from/(used in) investing activities |
|
(
|
|
--------- |
--------- |
|
|
Proceeds from borrowings |
|
|
|
Dividends paid |
– |
(
|
|
--------- |
--------- |
|
|
Net cash from financing activities |
|
|
|
--------- |
--------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
629,674 |
654,751 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Accounting Policies |
|
Freehold Buildings |
- |
2% - 10% on cost |
|
|
Fixtures & Fittings |
- |
10% - 50% on cost |
|
|
Motor Vehicles |
- |
25% on cost |
|
|
Equipment |
- |
10% - 50% on cost |
|
|
|
|
Notes to the Financial Statements |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Vehicle sales |
|
|
|
Aftersales and servicing |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Management charges receivable |
|
|
|
Other operating income |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
| 2025 | 2024 | ||
| £ | £ | ||
| Rental Income | 85,000 | 85,000 | |
| -------- | -------- | ||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Impairment of trade debtors |
(4,757) |
(5,096) |
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
Taxation advisory services |
|
|
|
Other non-audit services |
|
|
|
-------- |
-------- |
|
|
5,260 |
5,108 |
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Distribution staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
5 |
5 |
|
Drivers |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on debenture loans |
|
|
|
Interest on banks loans and overdrafts |
|
|
|
Interest payable - related party |
|
|
|
Interest payable - Stocking loan |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Origination and reversal of timing differences |
(
|
(
|
|
Impact of change in tax rate |
– |
|
|
------- |
--------- |
|
|
Total deferred tax |
(
|
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
--------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
– |
(
|
|
Effect of different UK tax rates on some earnings |
– |
12,850 |
|
Chargeable Gain - impact of change in tax rate |
– |
88,401 |
|
Fixed assets ineligible for capital allowances |
12,219 |
12,681 |
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Equity dividends on ordinary shares |
– |
|
|
---- |
--------- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1st April 2024 |
|
|
|
|
|
|
Additions |
– |
– |
|
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
At 31st March 2025 |
|
|
|
|
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
Depreciation |
|||||
|
At 1st April 2024 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
At 31st March 2025 |
|
|
|
|
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
Carrying amount |
|||||
|
At 31st March 2025 |
|
|
|
|
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
At 31st March 2024 |
|
|
|
|
|
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Parts and consumable stock |
76,796 |
59,232 |
|
Vehicle stock for resale |
6,334,880 |
5,849,427 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Director loan accounts |
– |
|
|
Other creditors |
|
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Bank loans and overdraft |
(290,000) |
(340,000) |
|
|
Stocking loans |
(2,746,068) |
(1,834,833) |
|
|
------------ |
------------ |
||
|
(3,036,068) |
(2,174,833) |
||
|
------------ |
------------ |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Bank loans |
1,726,106 |
1,990,840 |
|
|
------------ |
------------ |
||
|
Warranties |
Deferred tax (note 18) |
Chargeback provision |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
At 1st April 2024 |
|
|
|
|
|
Charge against provision |
(
|
– |
– |
(
|
|
Movement during the year |
– |
(9,451) |
– |
(9,451) |
|
-------- |
--------- |
------- |
--------- |
|
|
At 31st March 2025 |
|
|
|
|
|
-------- |
--------- |
------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Included in provision (note 17) |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
Business combinations |
368,340 |
368,340 |
|
--------- |
--------- |
|
|
397,687 |
407,138 |
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Financial assets measured at fair value through profit or loss |
386,814 |
228,720 |
|
--------- |
--------- |
|
|
Financial liabilities measured at fair value through profit or loss |
5,824,060 |
5,597,379 |
|
------------ |
------------ |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
10,000 |
100 |
10,000 |
100 |
|
|
10,000 |
100 |
10,000 |
100 |
|
-------- |
---- |
-------- |
---- |
|
|
20,000 |
200 |
20,000 |
200 |
|
|
-------- |
---- |
-------- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
100 |
|
100 |
|
|
|
100 |
|
100 |
|
-------- |
---- |
-------- |
---- |
|
|
|
|
|
|
|
|
-------- |
---- |
-------- |
---- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
4,530 |
|
|
Debt due within one year |
(2,226,396) |
(919,679) |
(3,146,075) |
|
Debt due after one year |
(2,040,841) |
314,735 |
(1,726,106) |
|
------------ |
--------- |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
--------- |
------------ |
|
|
2025 |
||||
|
Balance brought forward |
Amounts repaid |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
|
– |
|
|
---- |
---- |
---- |
||
|
2024 |
||||
|
Balance brought forward |
Amounts repaid |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
– |
(
|
(
|
|
|
---- |
---- |
---- |
||
|
|
|
Notes to the Financial Statements (continued) |
| 2025 | 2024 | ||
| £ | £ | ||
| Sales | 601,583 | 793,862 | |
| Management charges receivable | 19,911 | 37,443 | |
| --------- | --------- | ||
| 621,494 | 831,305 | ||
| Purchases | (51,786) | (79,813) | |
| --------- | --------- | ||
| 569,708 | 751,492 | ||
| --------- | --------- | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Sales | 1,087,631 | 1,185,689 | |
| Management charges receivable | 176,136 | 136,805 | |
| ------------ | ------------ | ||
| Sales | 1,263,767 | 1,322,494 | |
| Purchases | (59,885) | (68,419) | |
| ------------ | ------------ | ||
| Sales | 1,203,882 | 1,254,075 | |
| ------------ | ------------ | ||