Company registration number 00658042 (England and Wales)
Marson Garages (Wolstanton) Limited
Annual report and financial statements
For the year ended 31 July 2025
Marson Garages (Wolstanton) Limited
Company information
Directors
Mrs P J Marson
Mr B P Marson
Mr D S P Marson
Mr R B S Marson
Mrs T L Marson-Holland
Secretary
Mrs P J Marson
Company number
00658042
Registered office
Madeley Heath Motors
Keele Road
Madeley Heath
Newcastle under Lyme
Staffordshire
ST5 5AL
Auditor
DJH Audit Limited
The Glades
Festival Way
Festival Park
Stoke-on-Trent
Staffordshire
ST1 5SQ
Marson Garages (Wolstanton) Limited
Contents
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Income statement
8
Statement of comprehensive income
9
Statement of financial position
10 - 11
Statement of changes in equity
12
Notes to the financial statements
13 - 28
Marson Garages (Wolstanton) Limited
Strategic report
For the year ended 31 July 2025
- 1 -

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

Review of the business

2024/25 has been a mixed financial year for the business. A decrease in the public's confidence of the government, following the change of party and legislation changes, has resulted in a decrease in turnover. To compensate for this, the company remains focused on achieving a higher gross profit margin.

Stock levels although decreased slightly from the previous year, remain at an anticipated level to allow the company to continue to perform efficiently.

Staff levels have remained the same as the prior year to meet the continued demand relating to workshop activity, such as additional engineers. Investments continue to be made with apprentices in the workshop.

In summary, despite the challenges, the business has exceeded all targets and the directors are happy with the results, especially given the current economic state of the motor industry trade.

Principal risks and uncertainties

In the current market the principal risks and uncertainties of the business include, in particular, supply issues in both new and used cars and challenges around stock levels to meet demand, specifically in relation to the ongoing unrest in Iran. Recent changes to the minimum wage rate also continues to be a primary concern for the business. Considering the economics within the motor trade industry, the directors are happy with the results of the company.

Key performance indicators

The directors consider that the following KPI's are a fair measure of the performance of the business:

Turnover of the business has decreased by 1.81% to £10.53m (2024 - £10.72m).

A higher gross margin of 12.02% (2024 11.52%) is a result of the fluctuation in the motor vehicle market.

A profit before tax of £22k (2024 - £78k) has been achieved.

Future performance

The directors consider the future plans of the business to include the maintenance of the Isuzu franchise in sales and after sales service. Whilst also focusing on growing the used market side of the trade. The company has recently entered into a partnership with Xpeng which is promising to show significant growth in turnover.

 

On behalf of the board

Mrs T L Marson-Holland
Director
23 April 2026
Marson Garages (Wolstanton) Limited
Directors' report
For the year ended 31 July 2025
- 2 -

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

Principal activities

The principal activity of the company continued to be the provision of motor vehicle sales.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £148,000. 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:

Mrs P J Marson
Mr B P Marson
Mr D S P Marson
Mr R B S Marson
Mrs T L Marson-Holland
Statement of directors' responsibilities

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 financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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, the directors are required to:

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.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

Marson Garages (Wolstanton) Limited
Directors' report (continued)
For the year ended 31 July 2025
- 3 -
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.

On behalf of the board
Mrs T L Marson-Holland
Director
23 April 2026
Marson Garages (Wolstanton) Limited
Independent auditor's report
To the members of Marson Garages (Wolstanton) Limited
- 4 -
Opinion

We have audited the financial statements of Marson Garages (Wolstanton) Limited (the 'company') for the year ended 31 July 2025 which comprise the income statement, the statement of comprehensive income, the statement of financial position, the statement of changes in equity 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.

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.

Marson Garages (Wolstanton) Limited
Independent auditor's report (continued)
To the members of Marson Garages (Wolstanton) Limited
- 5 -

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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Marson Garages (Wolstanton) Limited
Independent auditor's report (continued)
To the members of Marson Garages (Wolstanton) Limited
- 6 -

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

 

To address the risk of fraud through management bias and override of controls, we:

 

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or 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.

Marson Garages (Wolstanton) Limited
Independent auditor's report (continued)
To the members of Marson Garages (Wolstanton) Limited
- 7 -

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.

Stacey Parr FCCA
Senior Statutory Auditor
For and on behalf of DJH Audit Limited
23 April 2026
Accountants
Statutory Auditor
The Glades
Festival Way
Festival Park
Stoke-on-Trent
Staffordshire
ST1 5SQ
Marson Garages (Wolstanton) Limited
Income statement
For the year ended 31 July 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
10,529,369
10,723,909
Cost of sales
(9,263,883)
(9,488,711)
Gross profit
1,265,486
1,235,198
Administrative expenses
(1,218,324)
(1,247,426)
Other operating income
38,207
35,968
Operating profit
4
85,369
23,740
Interest receivable and similar income
-
0
138,000
Interest payable and similar expenses
7
(82,633)
(83,858)
Other gains and losses
8
19,444
-
Profit before taxation
22,180
77,882
Tax on profit
9
63,608
54,836
Profit for the financial year
85,788
132,718
Marson Garages (Wolstanton) Limited
Statement of comprehensive income
For the year ended 31 July 2025
- 9 -
2025
2024
£
£
Profit for the year
85,788
132,718
Other comprehensive income
Revaluation of tangible fixed assets
1,213,639
-
0
Tax relating to other comprehensive income
(303,400)
-
0
Total other comprehensive income for the year
910,239
-
0
Total comprehensive income for the year
996,027
132,718
Marson Garages (Wolstanton) Limited
Statement of financial position
As at 31 July 2025
31 July 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
3,322,446
2,105,960
Investment property
12
330,000
1,093,820
Investments
13
2
2
3,652,448
3,199,782
Current assets
Stocks
15
2,814,921
2,880,497
Debtors
16
511,707
188,254
Cash at bank and in hand
676,854
354,636
4,003,482
3,423,387
Creditors: amounts falling due within one year
17
(4,054,127)
(4,021,749)
Net current liabilities
(50,645)
(598,362)
Total assets less current liabilities
3,601,803
2,601,420
Creditors: amounts falling due after more than one year
18
(5,578)
(9,422)
Provisions for liabilities
Deferred tax liability
21
384,600
228,400
(384,600)
(228,400)
Net assets
3,211,625
2,363,598
Capital and reserves
Called up share capital
23
100,100
100,100
Revaluation reserve
910,239
-
0
Capital redemption reserve
24
11,000
11,000
Other reserves
131,200
656,714
Distributable profit and loss reserves
27
2,059,086
1,595,784
Total equity
3,211,625
2,363,598
Marson Garages (Wolstanton) Limited
Statement of financial position (continued)
As at 31 July 2025
31 July 2025
- 11 -

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 23 April 2026 and are signed on its behalf by:
Mrs T L Marson-Holland
Director
Company registration number 00658042 (England and Wales)
Marson Garages (Wolstanton) Limited
Statement of changes in equity
For the year ended 31 July 2025
- 12 -
Share capital
Revaluation reserve
Capital redemption reserve
Fair Value Reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Year ended 31 July 2024:
Profit and total comprehensive income
-
-
-
-
132,718
132,718
Dividends
10
-
-
-
-
(138,000)
(138,000)
Transfers
-
-
0
-
(56,835)
56,835
-
Balance at 31 July 2024
100,100
-
0
11,000
656,714
1,595,784
2,363,598
Year ended 31 July 2025:
Profit
-
-
-
-
85,788
85,788
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,213,639
-
-
-
1,213,639
Tax relating to other comprehensive income
-
(303,400)
-
-
-
0
(303,400)
Total comprehensive income
-
910,239
-
-
85,788
996,027
Dividends
10
-
-
-
-
(148,000)
(148,000)
Transfers
-
-
0
-
(525,514)
525,514
-
Balance at 31 July 2025
100,100
910,239
11,000
131,200
2,059,086
3,211,625
Marson Garages (Wolstanton) Limited
Notes to the financial statements
For the year ended 31 July 2025
- 13 -
1
Accounting policies
Company information

Marson Garages (Wolstanton) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Madeley Heath Motors, Keele Road, Madeley Heath, Newcastle under Lyme, Staffordshire, ST5 5AL.

1.1
Basis of preparation

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 freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Marson Garages (Wolstanton) Limited is a wholly owned subsidiary of Marson Garages Holdings Limited and the results of Marson Garages (Wolstanton) Limited are included in the consolidated financial statements of Marson Garages Holdings Limited which are available from Tern Hill Hall, Tern Hill, Market Drayton, TF9 3PU.

1.2
Going concern

Atruet 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
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
1
Accounting policies
(Continued)
- 14 -

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 collection 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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
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 and buildings
2% reducing balance per annum on revalued cost
Plant and equipment
20 - 25% reducing balance/ 25% straight line per annum
Motor vehicles
25% reducing balance per annum

Freehold land is not depreciated.

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.

The company has changed its depreciation policy for freehold and buildings from historic cost to revalued cost, less any accumulated depreciation and impairment losses.

In accordance with applicable accounting standards, this policy change has been applied prospectively.

The new policy provides more reliable and relevant information as to the carrying value of the assets in this class.

The resulting policy change has had the effect of reducing depreciation charged to freehold land and buildings by an estimated amount of £38,227.

1.5
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Fixed asset 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 company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
1
Accounting policies
(Continued)
- 15 -
1.7
Impairment of fixed assets

At each reporting period end date, the company 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).

1.8
Stocks

Stocks 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 stocks to their present location and condition.

 

Stocks 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.

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.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and 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.

1.10
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 statement of financial position 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.

Basic financial assets

Basic financial assets, which include debtors, cash and bank balances and amounts due from fellow group companies are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
1
Accounting policies
(Continued)
- 16 -
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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and amounts due to fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

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.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
1
Accounting policies
(Continued)
- 17 -
1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

 

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 company 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.

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 company 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.

1.13
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.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
1
Accounting policies
(Continued)
- 18 -
1.15
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

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.

As lessor

When the company acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the company allocates the consideration in the contract to the two elements.

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.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Slow moving stock provision

Vehicle stocks are valued at the lower of cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include forecast consumer demand and the prevailing state of the market.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 19 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Vehicles
9,621,102
9,751,584
Parts
642,688
686,792
Service
265,579
285,533
10,529,369
10,723,909
2025
2024
£
£
Other revenue
Dividends received
-
138,000
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
17,828
19,843
Depreciation of tangible fixed assets
51,073
115,493
(Profit) on disposal of tangible fixed assets
(5,369)
(23,072)
5
Employees

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

2025
2024
Number
Number
Staff
24
24
Directors
1
1
Total
25
25

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
790,403
705,707
Social security costs
71,643
65,534
Pension costs
14,343
14,180
876,389
785,421
Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 20 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
9,100
9,100
Company pension contributions to defined contribution schemes
86
86
9,186
9,186

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).

7
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
22,392
25,304
Other interest on financial liabilities
58,605
55,716
Interest on finance leases and hire purchase contracts
1,636
2,755
Other interest
-
0
83
82,633
83,858
8
Other gains and losses
2025
2024
£
£
Changes in the fair value of investment properties
19,444
-
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
83,592
8,164
Deferred tax
Origination and reversal of timing differences
(147,200)
(63,000)
Total tax credit
(63,608)
(54,836)
Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
9
Taxation
(Continued)
- 21 -

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

2025
2024
£
£
Profit before taxation
22,180
77,882
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
5,545
19,471
Tax effect of expenses that are not deductible in determining taxable profit
4,622
4,147
Tax effect of income not taxable in determining taxable profit
-
0
(34,500)
Depreciation on assets not qualifying for tax allowances
-
0
10,796
Under/(over) provided in prior years
(1,407)
(54,357)
Deferred tax adjustments in respect of prior years
18,526
(298)
Tax at marginal rate
-
0
(402)
Other tax adjustments, reliefs and transfers
-
0
307
Rollover relief
(90,894)
-
0
Taxation credit for the year
(63,608)
(54,836)

In addition to the amount credited 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
303,400
-
10
Dividends
2025
2024
£
£
Interim paid
148,000
138,000
Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 22 -
11
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 August 2024
2,318,563
380,633
210,297
2,909,493
Additions
-
0
38,725
35,718
74,443
Disposals
-
0
-
0
(29,607)
(29,607)
Revaluation
806,437
-
0
-
0
806,437
At 31 July 2025
3,125,000
419,358
216,408
3,760,766
Depreciation and impairment
At 1 August 2024
407,202
319,066
77,265
803,533
Depreciation charged in the year
-
0
15,946
35,127
51,073
Eliminated in respect of disposals
-
0
-
0
(9,084)
(9,084)
Revaluation
(407,202)
-
0
-
0
(407,202)
At 31 July 2025
-
0
335,012
103,308
438,320
Carrying amount
At 31 July 2025
3,125,000
84,346
113,100
3,322,446
At 31 July 2024
1,911,361
61,567
133,032
2,105,960

Land and buildings with a carrying amount of £3,125,000 (2024 - £1,911,361) were revalued on 10 December 2024 by Louis Taylor, independent valuers not connected with the company on the basis of open market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Freehold property
2025
2024
£
£
Cost
2,318,563
2,318,563
Accumulated depreciation
(453,573)
(407,202)
Carrying value
1,864,990
1,911,361
Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 23 -
12
Investment property
2025
£
Fair value
At 1 August 2024
1,093,820
Disposals
(739,720)
Net gains or losses through fair value adjustments
(24,100)
At 31 July 2025
330,000

At the period end investment property comprises commercial property. The fair value of the investment property has been arrived at on the basis of a valuation carried out on 10 December 2024, by Louis Taylor, Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

13
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
14
2
2
14
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Showhome Properties Limited
Madeley Heath Motors Keele Road, Keele, Newcastle, Staffordshire, ST5 5AL
Ordinary
100.00
15
Stocks
2025
2024
£
£
Finished goods and goods for resale
2,814,921
2,880,497

The total carrying amount of stocks pledged as security for liabilities is £610,553 (2024 - £560,528).

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 24 -
16
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
205,941
157,991
Amounts owed by group undertakings
253,714
-
0
Other debtors
-
0
228
Prepayments and accrued income
52,052
30,035
511,707
188,254
17
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
19
569,057
780,894
Obligations under finance leases
20
3,844
24,762
Other borrowings
19
610,553
560,528
Trade creditors
1,040,844
1,040,894
Amounts owed to group undertakings
1,644,408
1,275,746
Corporation tax
83,592
8,164
Other taxation and social security
51,210
55,016
Other creditors
7,954
210,351
Accruals and deferred income
42,665
65,394
4,054,127
4,021,749

Bank loans and overdrafts are secured by a debenture and first legal charge over certain fixed assets and a floating charge over all of the assets of the company.

 

Other loans are secured on the related stock items.

 

The liability in respect of net obligations under finance leases is secured on the related assets.

18
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
20
5,578
9,422

Bank loans and overdrafts are secured by a debenture and first legal charge over certain fixed assets and a floating charge over all of the assets of the company.

 

The liability in respect of net obligations under finance leases is secured on the related assets.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 25 -
19
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
569,057
780,894
Other loans
610,553
560,528
1,179,610
1,341,422
Payable within one year
1,179,610
1,341,422

Long term debt b/fwd was in the form of bank loans. During the period these loans were discharged and refinanced via a consolidated inter-company with the parent company Marson Garages Holdings Limited.

 

Bank loans were secured by a debenture and first legal charge over certain fixed assets and a floating charge over all of the assets of the company.

20
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
3,844
24,762
After more than one year
5,578
9,422
9,422
34,184
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
9,422
24,762
In two to five years
-
0
9,422
9,422
34,184

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 26 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
37,700
40,864
Freehold property revaluations
303,400
187,536
Retirement benefit obligations
(300)
-
Investment property fair value adjustments
43,800
-
384,600
228,400
2025
Movements in the year:
£
Liability at 1 August 2024
228,400
Credit to profit or loss
(147,200)
Charge to other comprehensive income
303,400
Liability at 31 July 2025
384,600
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
14,343
14,180

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. The pension cost charge represents contributions payable by the Company to the fund and amounted to £14,343 (2024 - £14,180). Contributions totalling £1,178 (2024 - £2,862) were payable to the fund at the balance sheet date and are included in creditors.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 27 -
23
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 10p each
275,275
275,275
27,527
27,527
Ordinary B shares of 10p each
275,275
275,275
27,528
27,528
Ordinary C shares of 10p each
150,150
150,150
15,015
15,015
Ordinary D shares of 10p each
150,150
150,150
15,015
15,015
Ordinary E shares of 10p each
150,150
150,150
15,015
15,015
1,001,000
1,001,000
100,100
100,100

All shares are entitled to one vote in any circumstances and each share is also entitled pari passu to dividend payments or any other distribution, including a distribution arising from a winding up of the company.

24
Capital redemption reserve

This reserve records the nominal value of shares repurchased by the company.

25
Fair Value Reserve
2025
2024
£
£
At the beginning of the year
656,714
713,549
Disposals
(525,514)
(56,835)
At the end of the year
131,200
656,714
26
Non-distributable reserve

The non-distributable reserve represents the historic cumulative uplift on the fair value of the investment properties, less the deferred tax liability recognised on the potential capital gain on such investment property.

27
Profit and loss reserves

Retained earnings are made up of accumulated profits less accumulated losses and distributions. This is a distributable reserve.

28
Cross guarantees

There are unlimited cross guarantees between the company, Martec Training Limited and Tern Hill Hall Limited. At the period end, debt subject to the guarantee amounted to £569,057 (2024 - £780,895). These amounts are included in bank overdrafts and bank loans within the company balance sheet under creditor falling due within 1 year and falling due after more than 1 year.

Marson Garages (Wolstanton) Limited
Notes to the financial statements (continued)
For the year ended 31 July 2025
- 28 -
29
Financial commitments, guarantees and contingent liabilities

At the balance sheet date, the company had guaranteed borrowings of fellow group undertakings. At 31 July 2025 these borrowings amounted to £754,843 (2024 - £818,306). As at the date of approval of these financial statements, the directors do not anticipate that the guarantees will be called upon.

30
Ultimate controlling party

The company's immediate and ultimate parent undertaking is Marson Garages Holdings Limited, a company incorporated in England and Wales. Its registered office is Tern Hill Hall, Tern Hill, Market Drayton, England, TF9 3PU.

The ultimate controlling party is B P and P J Marson.

The largest and smallest group in which the results of the company are consolidated is that headed by Marson garages Holdings Limited, incorporated in England and Wales, registered office Tern Hill Hall, Tern Hill, Market Drayton, TF9 3PU. The consolidated accounts of this company are available to the public and may be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ. No other group accounts include the results of the company.

2025-07-312024-08-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr B P MarsonMr D S P MarsonMr R B S MarsonMrs T L Marson-HollandMrs T L Marson-HollandMrs P J Marson006580422024-08-012025-07-3100658042bus:CompanySecretaryDirector12024-08-012025-07-3100658042bus:Director12024-08-012025-07-3100658042bus:Director22024-08-012025-07-3100658042bus:Director32024-08-012025-07-3100658042bus:Director42024-08-012025-07-3100658042bus:CompanySecretary12024-08-012025-07-3100658042bus:Director52024-08-012025-07-3100658042bus:RegisteredOffice2024-08-012025-07-31006580422025-07-31006580422023-08-012024-07-3100658042core:RetainedEarningsAccumulatedLosses2023-08-012024-07-3100658042core:RetainedEarningsAccumulatedLosses2024-08-012025-07-3100658042core:RevaluationReserve2024-08-012025-07-31006580422024-07-3100658042core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-3100658042core:PlantMachinery2025-07-3100658042core:MotorVehicles2025-07-3100658042core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3100658042core:PlantMachinery2024-07-3100658042core:MotorVehicles2024-07-3100658042core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-3100658042core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3100658042core:Non-currentFinancialInstrumentscore:AfterOneYear2025-07-3100658042core:Non-currentFinancialInstrumentscore:AfterOneYear2024-07-3100658042core:ShareCapital2025-07-3100658042core:ShareCapital2024-07-3100658042core:RevaluationReserve2025-07-3100658042core:RevaluationReserve2024-07-3100658042core:CapitalRedemptionReserve2025-07-3100658042core:CapitalRedemptionReserve2024-07-3100658042core:OtherMiscellaneousReserve2025-07-3100658042core:OtherMiscellaneousReserve2024-07-3100658042core:RetainedEarningsAccumulatedLosses2025-07-3100658042core:RetainedEarningsAccumulatedLosses2024-07-3100658042core:ShareCapitalOrdinaryShareClass12025-07-3100658042core:ShareCapitalOrdinaryShareClass12024-07-3100658042core:ShareCapitalOrdinaryShareClass22025-07-3100658042core:ShareCapitalOrdinaryShareClass22024-07-3100658042core:ShareCapitalOrdinaryShareClass32025-07-3100658042core:ShareCapitalOrdinaryShareClass32024-07-3100658042core:ShareCapitalOrdinaryShareClass42025-07-3100658042core:ShareCapitalOrdinaryShareClass42024-07-3100658042core:ShareCapitalOrdinaryShareClass52025-07-3100658042core:ShareCapitalOrdinaryShareClass52024-07-3100658042core:ShareCapitalOrdinaryShares2025-07-3100658042core:ShareCapitalOrdinaryShares2024-07-3100658042core:RevaluationReserve2023-08-012024-07-3100658042core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-012025-07-3100658042core:PlantMachinery2024-08-012025-07-3100658042core:MotorVehicles2024-08-012025-07-310065804212024-08-012025-07-310065804212023-08-012024-07-3100658042core:UKTax2024-08-012025-07-3100658042core:UKTax2023-08-012024-07-310065804222024-08-012025-07-310065804222023-08-012024-07-310065804232024-08-012025-07-310065804232023-08-012024-07-310065804242024-08-012025-07-310065804242023-08-012024-07-310065804252024-08-012025-07-310065804252023-08-012024-07-3100658042core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3100658042core:PlantMachinery2024-07-3100658042core:MotorVehicles2024-07-31006580422024-07-3100658042core:Non-currentFinancialInstruments2025-07-3100658042core:Non-currentFinancialInstruments2024-07-3100658042core:Subsidiary12024-08-012025-07-3100658042core:Subsidiary112024-08-012025-07-3100658042core:CurrentFinancialInstruments2025-07-3100658042core:CurrentFinancialInstruments2024-07-3100658042core:WithinOneYear2025-07-3100658042core:WithinOneYear2024-07-3100658042core:BetweenTwoFiveYears2025-07-3100658042core:BetweenTwoFiveYears2024-07-3100658042bus:OrdinaryShareClass12024-08-012025-07-3100658042bus:OrdinaryShareClass22024-08-012025-07-3100658042bus:OrdinaryShareClass32024-08-012025-07-3100658042bus:OrdinaryShareClass42024-08-012025-07-3100658042bus:OrdinaryShareClass52024-08-012025-07-3100658042bus:OrdinaryShareClass12025-07-3100658042bus:OrdinaryShareClass12024-07-3100658042bus:OrdinaryShareClass22025-07-3100658042bus:OrdinaryShareClass22024-07-3100658042bus:OrdinaryShareClass32025-07-3100658042bus:OrdinaryShareClass32024-07-3100658042bus:OrdinaryShareClass42025-07-3100658042bus:OrdinaryShareClass42024-07-3100658042bus:OrdinaryShareClass52025-07-3100658042bus:OrdinaryShareClass52024-07-3100658042bus:AllOrdinaryShares2025-07-3100658042bus:AllOrdinaryShares2024-07-3100658042bus:PrivateLimitedCompanyLtd2024-08-012025-07-3100658042bus:FRS1022024-08-012025-07-3100658042bus:Audited2024-08-012025-07-3100658042bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP