Combellack Vehicle Recyclers Limited 03816293 false 2024-09-01 2025-08-31 2025-08-31 The principal activity of the company is recovery, recycling and sale of damaged vehicles Digita Accounts Production Advanced 6.30.9574.0 true true 03816293 2024-09-01 2025-08-31 03816293 2025-08-31 03816293 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-08-31 03816293 core:CurrentFinancialInstruments 2025-08-31 03816293 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 03816293 core:Non-currentFinancialInstruments core:AfterOneYear 2025-08-31 03816293 core:FurnitureFittings 2025-08-31 03816293 core:LandBuildings core:OwnedOrFreeholdAssets 2025-08-31 03816293 core:MotorVehicles 2025-08-31 03816293 core:PlantMachinery 2025-08-31 03816293 bus:SmallEntities 2024-09-01 2025-08-31 03816293 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 03816293 bus:FilletedAccounts 2024-09-01 2025-08-31 03816293 bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 03816293 bus:RegisteredOffice 2024-09-01 2025-08-31 03816293 bus:Director1 2024-09-01 2025-08-31 03816293 bus:Director2 2024-09-01 2025-08-31 03816293 bus:Director3 2024-09-01 2025-08-31 03816293 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 03816293 core:Goodwill 2024-09-01 2025-08-31 03816293 core:FurnitureFittings 2024-09-01 2025-08-31 03816293 core:LandBuildings 2024-09-01 2025-08-31 03816293 core:LandBuildings core:OwnedOrFreeholdAssets 2024-09-01 2025-08-31 03816293 core:MotorVehicles 2024-09-01 2025-08-31 03816293 core:OfficeEquipment 2024-09-01 2025-08-31 03816293 core:PlantMachinery 2024-09-01 2025-08-31 03816293 countries:AllCountries 2024-09-01 2025-08-31 03816293 2024-08-31 03816293 core:FurnitureFittings 2024-08-31 03816293 core:LandBuildings core:OwnedOrFreeholdAssets 2024-08-31 03816293 core:MotorVehicles 2024-08-31 03816293 core:PlantMachinery 2024-08-31 03816293 2023-09-01 2024-08-31 03816293 2024-08-31 03816293 core:CurrentFinancialInstruments 2024-08-31 03816293 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 03816293 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 03816293 core:FurnitureFittings 2024-08-31 03816293 core:LandBuildings core:OwnedOrFreeholdAssets 2024-08-31 03816293 core:MotorVehicles 2024-08-31 03816293 core:PlantMachinery 2024-08-31 iso4217:GBP xbrli:pure

Registration number: 03816293

Combellack Vehicle Recyclers Limited
Unaudited Filleted Financial Statements
for the Year Ended 31 August 2025

Combellack Vehicle Recyclers Limited

Contents

Company Information | 1
Balance Sheet | 2 to 3
Notes to the Unaudited Financial Statements | 4 to 10

Combellack Vehicle Recyclers Limited

Company Information

Directors | Nicola Jane Martyn Darren James Combellack Sally Anne Combellack

Registered office | Trendale Industrial Park Trezaise Roche St. Austell Cornwall PL26 8HY

Accountants | M Ball & Co Limited The Hemington Millhouse Business Centre Station Road Castle Donington Derby DE74 2NJ

Combellack Vehicle Recyclers Limited

(Registration number: 03816293)
Balance Sheet as at 31 August 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Tangible assets | 5 | 1,152,397 | 1,187,717
Other financial assets | 6 | 12,000 | 12,000
|  | 1,164,397 | 1,199,717
Current assets |  |  |
Stocks | 7 | 88,240 | 131,085
Debtors | 8 | 2,843,829 | 2,423,166
Cash at bank and in hand |  | 651,208 | 760,001
|  | 3,583,277 | 3,314,252
Creditors: Amounts falling due within one year | 9 | (813,631) | (768,872)
Net current assets |  | 2,769,646 | 2,545,380
Total assets less current liabilities |  | 3,934,043 | 3,745,097
Creditors: Amounts falling due after more than one year | 9 | (134,679) | (72,924)
Provisions for liabilities |  | (152,278) | (156,964)
Net assets |  | 3,647,086 | 3,515,209
Capital and reserves |  |  |
Called up share capital |  | 100 | 100
Retained earnings |  | 3,646,986 | 3,515,109
Shareholders' funds |  | 3,647,086 | 3,515,209

Combellack Vehicle Recyclers Limited

(Registration number: 03816293)
Balance Sheet as at 31 August 2025

For the financial year ending 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and
• | The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 18 May 2026 and signed on its behalf by:

......................................... Nicola Jane Martyn Director
......................................... Darren James Combellack Director
......................................... Sally Anne Combellack Director

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

1 | General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Trendale Industrial Park Trezaise
Roche
St. Austell
Cornwall
PL26 8HY

These financial statements were authorised for issue by the Board on 18 May 2026.

2 | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Plant and Machinery | 15% Reducing Balance
Office Equipment | 25% Reducing Balance
Motor Vehicles | 25% Reducing Balance
Freehold Buildings | 2% Straight Line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3 | Staff numbers

The average number of persons employed by the company (including directors) during the year, was 52 (2024 - 48).

4 | Profit before tax

Arrived at after charging/(crediting)

| 2025 £ | 2024 £
Depreciation expense | 167,293 | 185,581

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

5 | Tangible assets

| Land and buildings £ | Fixtures and fittings £ | Plant and machinery £ | Motor vehicles £ | Total £
Cost or valuation
At 1 September 2024 | 614,655 | 167,077 | 1,164,918 | 1,141,692 | 3,088,342
Additions | - | 12,821 | 119,652 | - | 132,473
Disposals | - | - | (500) | - | (500)
At 31 August 2025 | 614,655 | 179,898 | 1,284,070 | 1,141,692 | 3,220,315
Depreciation
At 1 September 2024 | 80,782 | 127,890 | 882,881 | 809,072 | 1,900,625
Charge for the year | 12,293 | 11,666 | 60,179 | 83,155 | 167,293
At 31 August 2025 | 93,075 | 139,556 | 943,060 | 892,227 | 2,067,918
Carrying amount
At 31 August 2025 | 521,580 | 40,342 | 341,010 | 249,465 | 1,152,397
At 31 August 2024 | 533,873 | 39,187 | 282,037 | 332,620 | 1,187,717

Included within the net book value of land and buildings above is £521,579 (2024 - £533,872) in respect of freehold land and buildings.

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

6 | Other financial assets (current and non-current)

| Financial assets at cost less impairment £ | Total £
Non-current financial assets
Cost or valuation
At 1 September 2024 | 12,000 | 12,000
At 31 August 2025 | 12,000 | 12,000
Impairment
Carrying amount
At 31 August 2025 | 12,000 | 12,000

7 | Stocks

| 2025 £ | 2024 £
Other inventories | 88,240 | 131,085

8 | Debtors

Current |  | 2025 £ | 2024 £
Trade debtors |  | 187,508 | 86,290
Amounts owed by related parties |  | 2,175,122 | 2,058,989
Prepayments |  | 84,868 | 87,753
Other debtors |  | 396,331 | 190,134
|  | 2,843,829 | 2,423,166

Combellack Vehicle Recyclers Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2025

9 | Creditors

Creditors: amounts falling due within one year

|  | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings |  | 47,313 | 55,487
Trade creditors |  | 203,451 | 162,324
Taxation and social security |  | 219,420 | 194,353
Accruals and deferred income |  | 325,024 | 325,024
Other creditors |  | 18,423 | 31,684
|  | 813,631 | 768,872

Creditors: amounts falling due after more than one year

|  | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings |  | 134,679 | 72,924