Company registration number 1278558 (England and Wales)
Hazelcroft Garage Limited
Financial Statements
For the year ended 31 January 2025
Hazelcroft Garage Limited
Contents
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
Hazelcroft Garage Limited
Statement of financial position
As at 31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,384,339
1,981,443
Current assets
Stocks
52,304
38,300
Debtors
5
456,712
322,796
Cash at bank and in hand
42,220
58,171
551,236
419,267
Creditors: amounts falling due within one year
6
(2,638,727)
(1,367,213)
Net current liabilities
(2,087,491)
(947,946)
Total assets less current liabilities
(703,152)
1,033,497
Creditors: amounts falling due after more than one year
7
(363,907)
(773,708)
Net (liabilities)/assets
(1,067,059)
259,789
Capital and reserves
Called up share capital
490
490
Capital redemption reserve
1,500
1,500
Profit and loss reserves
(1,069,049)
257,799
Shareholders' funds
(1,067,059)
259,789
The notes on pages 3 to 10 form part of these financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 15 April 2026 and are signed on its behalf by:
Mr R A Lomas
Director
Company registration number 1278558 (England and Wales)
Hazelcroft Garage Limited
Statement of changes in equity
For the year ended 31 January 2025
- 2 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Period ended 31 January 2024:
Loss and total comprehensive income
-
-
(742,900)
(742,900)
Balance at 31 January 2024
490
1,500
257,799
259,789
Year ended 31 January 2025:
Loss and total comprehensive income
-
-
(1,326,848)
(1,326,848)
Balance at 31 January 2025
490
1,500
(1,069,049)
(1,067,059)
The notes on pages 3 to 10 form part of these financial statements.
Hazelcroft Garage Limited
Notes to the financial statements
For the year ended 31 January 2025
- 3 -
1
Accounting policies
Company information
Hazelcroft Garage Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Waterswallows Industrial Park, Waterswallows Road, Buxton, Derbyshire, England, SK17 7JB.
1.1
Reporting period
The financial statements are presented for the 12 month period ended 31 January 2025. The comparative information is for the 18 month period ended 31 January 2024 and is therefore not entirely comparable.
1.2
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.3
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.
The company is currently loss making and is reliant upon financial support from related companies with common control. The company directors have agreed to fully support the company financially for the foreseeable future and will not seek repayment of related company balances due to them above that of which the company can afford. They have also confirmed that there are no plans to close the company.
1.4
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.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
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:
Leasehold improvements
10% on a straight line basis
Plant and equipment
10% on reducing balance
Fixtures and fittings
10% on reducing balance
Motor vehicles
at varying rates on reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
- 5 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises fuel and consumables held for the maintenance and running of the vehicle fleet.
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, 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 and cash and bank balances, 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.
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
- 6 -
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 loans from 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.
1.11
Taxation
The tax expense represents the sum of the tax currently payable.
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.
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.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies
(Continued)
- 7 -
1.14
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
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
34
57
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
- 8 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 February 2024 and 31 January 2025
55,000
Amortisation and impairment
At 1 February 2024 and 31 January 2025
55,000
Carrying amount
At 31 January 2025
At 31 January 2024
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 February 2024
248,992
294,353
28,569
6,410,372
6,982,286
Disposals
(516,165)
(516,165)
At 31 January 2025
248,992
294,353
28,569
5,894,207
6,466,121
Depreciation and impairment
At 1 February 2024
149,527
187,360
21,806
4,642,150
5,000,843
Depreciation charged in the year
24,889
11,300
797
383,831
420,817
Eliminated in respect of disposals
(339,878)
(339,878)
At 31 January 2025
174,416
198,660
22,603
4,686,103
5,081,782
Carrying amount
At 31 January 2025
74,576
95,693
5,966
1,208,104
1,384,339
At 31 January 2024
99,465
106,993
6,763
1,768,222
1,981,443
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
359,614
282,838
Other debtors
97,098
39,958
456,712
322,796
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
- 9 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
10
1,335
Trade creditors
213,127
177,908
Taxation and social security
29,545
34,898
Other creditors
2,396,045
1,153,072
2,638,727
1,367,213
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
363,907
773,708
8
Security
The bank loans are secured by a fixed and floating charge over the assets of the company.
Included within other creditors are amounts due under finance leases totalling £754,523 (2024 - £1,359,968). The balances are secured against the assets to which they relate.
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 January 2025 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Christopher Abbott FCA
Statutory Auditor:
DJH Audit Limited
Date of audit report:
15 April 2026
Hazelcroft Garage Limited
Notes to the financial statements (continued)
For the year ended 31 January 2025
- 10 -
10
Related party transactions
Transactions with related parties
During the year the following related party transactions occurred between the company and companies which two of the directors of the company have control of. The transactions were carried out on an arms length basis.
Services provided to companies under common control
Services received from companies under common control
2025
2024
2025
2024
£
£
£
£
Companies in which two directors have common control over
1,665,405
4,385,226
1,085,782
1,679,849
Balances included in other creditors totalled £1,933,910 (2024 - £478,131). These amounts are interest free, unsecured and repayable on demand.
At the balance sheet date, a loan due to a company under common control of £1,845,213 was reassigned to another company under common control of the directors. The reassignment was carried out at the carrying value with no gain no loss arising from the transaction. No amounts have been written off, waived or provided for in respect of this transaction.
11
Parent company
The parent company and ultimate controlling party is LD Transport Services Limited which owns 100% of the ordinary share capital of the company. LD Transport Services Limited is incorporated in England and the registered office is 1 Waterswallows Business Park, Waterswallows Road, Buxton, Derbyshire, SK17 7JB.
Copies of the group financial statements may be available on request from the parent company registered office.
2025-01-312024-02-01falsefalsefalse15 April 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Richard Anthony LomasMrs Lynne Beverley Lomas12785582024-02-012025-01-3112785582025-01-3112785582024-01-311278558core:LeaseholdImprovements2025-01-311278558core:PlantMachinery2025-01-311278558core:FurnitureFittings2025-01-311278558core:MotorVehicles2025-01-311278558core:LeaseholdImprovements2024-01-311278558core:PlantMachinery2024-01-311278558core:FurnitureFittings2024-01-311278558core:MotorVehicles2024-01-311278558core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-311278558core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-311278558core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-311278558core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-311278558core:ShareCapital2025-01-311278558core:ShareCapital2024-01-311278558core:CapitalRedemptionReserve2025-01-311278558core:CapitalRedemptionReserve2024-01-311278558core:RetainedEarningsAccumulatedLosses2025-01-311278558core:RetainedEarningsAccumulatedLosses2024-01-311278558bus:Director12024-02-012025-01-311278558core:RetainedEarningsAccumulatedLosses2022-08-012024-01-3112785582022-08-012024-01-311278558core:RetainedEarningsAccumulatedLosses2024-02-012025-01-311278558core:Goodwill2024-02-012025-01-311278558core:LeaseholdImprovements2024-02-012025-01-311278558core:PlantMachinery2024-02-012025-01-311278558core:FurnitureFittings2024-02-012025-01-311278558core:MotorVehicles2024-02-012025-01-311278558core:NetGoodwill2024-01-311278558core:NetGoodwill2025-01-311278558core:NetGoodwill2024-01-311278558core:LeaseholdImprovements2024-01-311278558core:PlantMachinery2024-01-311278558core:FurnitureFittings2024-01-311278558core:MotorVehicles2024-01-3112785582024-01-311278558core:CurrentFinancialInstruments2025-01-311278558core:CurrentFinancialInstruments2024-01-311278558core:Non-currentFinancialInstruments2025-01-311278558core:Non-currentFinancialInstruments2024-01-311278558bus:PrivateLimitedCompanyLtd2024-02-012025-01-311278558bus:SmallCompaniesRegimeForAccounts2024-02-012025-01-311278558bus:FRS1022024-02-012025-01-311278558bus:Audited2024-02-012025-01-311278558bus:Director22024-02-012025-01-311278558bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP