Company registration number 02344338 (England and Wales)
TRACTOR HIRE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
TRACTOR HIRE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 13
TRACTOR HIRE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
FIXED ASSETS
Intangible assets
3
11,652
12,159
Tangible assets
4
5,526,005
3,637,555
Investment property
5
1,205,890
2,040,837
Investments
6
3,117,196
3,002,700
9,860,743
8,693,251
CURRENT ASSETS
Stocks
407,053
251,620
Debtors
7
1,606,647
1,351,940
Cash at bank and in hand
227,763
440,794
2,241,463
2,044,354
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
8
(1,599,645)
(1,328,186)
NET CURRENT ASSETS
641,818
716,168
TOTAL ASSETS LESS CURRENT LIABILITIES
10,502,561
9,409,419
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
9
(1,752,363)
(1,486,338)
PROVISIONS FOR LIABILITIES
(1,742,840)
(1,653,786)
NET ASSETS
7,007,358
6,269,295
CAPITAL AND RESERVES
Called up share capital
101,000
101,000
Revaluation reserve
10
219,859
Non-distributable profits reserve
11
2,200,341
2,114,470
Distributable profit and loss reserves
12
4,486,158
4,053,825
TOTAL EQUITY
7,007,358
6,269,295
TRACTOR HIRE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 1 June 2026 and are signed on its behalf by:
Mr C E Hopkins
Director
Company registration number 02344338 (England and Wales)
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
ACCOUNTING POLICIES
Company information
Tractor Hire Limited is a private company limited by shares incorporated in England and Wales. The registered office is Little Ty Coch, St Brides Wentloog, Newport, NP10 8SR.
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 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, modified to include the revaluation of freehold and investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
1.2
Turnover
Turnover is measured at the fair value of consideration received or receivable and represents amounts receivable for the sale and hire of machinery and labour, stated net of discounts and of Value Added Tax.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
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 dispatch 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 hire of machinery and labour 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 it is probable will be recovered.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 4 -
1.3
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Debentures
Straight line over 30 years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
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 Property
4% straight line
Long Leasehold Property
4% straight line
Plant and machinery
25% reducing balance
Fixtures and fittings
25% 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.
1.5
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 transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in profit or loss. Transaction costs are expensed to profit or loss as incurred.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 5 -
Investments in subsidiary undertakings are included within fixed asset investments. Investments in subsidiary undertakings held as part of an investment strategy are measured at fair value through profit or loss at each reporting date.
Where a subsidiary undertaking is an investment property entity, fair value is determined by reference to the net asset value of that subsidiary. The directors consider this basis to be appropriate because the subsidiary’s value is derived principally from the fair value of the underlying investment properties held. In assessing fair value, regard is had to the fair value of the underlying investment properties together with the subsidiary’s other assets and liabilities and any relevant entity-specific adjustments. Changes in fair value are recognised in profit or loss.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.7
Impairment of fixed assets
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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.
1.9
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 balance sheet 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.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 6 -
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.
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, loans from fellow group companies and preference shares that are classified as debt, 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.
1.10
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.
1.11
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 profit and loss account 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.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 7 -
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.
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 profit and loss account, 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.
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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 balance sheet 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.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2
EMPLOYEES
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
3
3
3
INTANGIBLE FIXED ASSETS
Debentures
£
Cost
At 1 January 2025 and 31 December 2025
15,200
Amortisation and impairment
At 1 January 2025
3,041
Amortisation charged for the year
507
At 31 December 2025
3,548
Carrying amount
At 31 December 2025
11,652
At 31 December 2024
12,159
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
4
TANGIBLE FIXED ASSETS
Freehold Property
Long Leasehold Property
Plant and machinery
Fixtures and fittings
Total
£
£
£
£
£
Cost or valuation
At 1 January 2025
339,858
73,900
8,605,815
4,698
9,024,271
Additions
1,869,917
1,869,917
Disposals
(563,099)
(563,099)
Revaluation
60,142
60,142
Transfer from investment property
917,188
917,188
At 31 December 2025
1,317,188
73,900
9,912,633
4,698
11,308,419
Depreciation and impairment
At 1 January 2025
233,004
17,736
5,131,278
4,698
5,386,716
Depreciation charged in the year
2,956
1,080,848
1,083,804
Eliminated in respect of disposals
(455,102)
(455,102)
Revaluation
(233,004)
(233,004)
At 31 December 2025
20,692
5,757,024
4,698
5,782,414
Carrying amount
At 31 December 2025
1,317,188
53,208
4,155,609
5,526,005
At 31 December 2024
106,854
56,164
3,474,537
3,637,555
A freehold property with a carrying amount of £106,854 was revalued at £400,000 by the directors during the year on the basis of open market value.
5
INVESTMENT PROPERTY
2025
£
Fair value
At 1 January 2025
2,040,837
Additions
82,241
Transfer to freehold property
(917,188)
At 31 December 2025
1,205,890
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
INVESTMENT PROPERTY
(Continued)
- 10 -
The fair value of the investment property has been arrived at on the basis of a valuation carried out at the balance sheet date by the directors. The directors consider that the carrying value at 31 December 2025 is not materially different to the open market value at that date.
6
FIXED ASSET INVESTMENTS
2025
2024
£
£
Shares in group undertakings and participating interests
3,117,196
3,002,700
Fixed asset investments revalued
The company measures investments in subsidiary undertakings at fair value through profit or loss. Where those subsidiary undertakings are investment property entities, fair value is determined by reference to the net asset value of the subsidiary at the reporting date.
The significant assumptions applied in this valuation technique are that the underlying investment properties are stated at fair value, that other assets and liabilities are stated at amounts approximating their recoverable or settlement values, and that net asset value is an appropriate proxy for the market value of the investment unless specific circumstances indicate otherwise.
The fair value of investments in subsidiary undertakings measured on this basis at the balance sheet date was £3,117,196 (2024: £3,002,700). The change in fair value recognised in the profit and loss account in the year was £114,495 gain (2024: £74,718 gain).
MOVEMENTS IN FIXED ASSET INVESTMENTS
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
3,002,700
Additions
1
Valuation changes
114,495
At 31 December 2025
3,117,196
Carrying amount
At 31 December 2025
3,117,196
At 31 December 2024
3,002,700
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
7
DEBTORS
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
94,787
150,690
Amounts owed by group undertakings
500,000
500,000
Other debtors
1,011,860
701,250
1,606,647
1,351,940
8
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
£
£
Bank loans
60,322
156,376
Trade creditors
11,811
1,948
Corporation tax
76,828
39,665
Other taxation and social security
66,599
35,574
Other creditors
1,384,085
1,094,623
1,599,645
1,328,186
The above includes secured creditors of £1,423,527 (2024: £1,236,096). These balances are secured over the assets to which they relate.
9
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025
2024
£
£
Bank loans and overdrafts
341,098
304,896
Other creditors
1,411,265
1,181,442
1,752,363
1,486,338
The above includes secured creditors of £1,252,363 (2024: £982,171). These balances are secured over the assets to which they relate.
Included within creditors due after more than one year is an amount of £181,499 (2024: £177,292) in respect of liabilities payable or repayable by instalments which fall due for payment more than five years from the reporting date.
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
10
REVALUATION RESERVE
2025
2024
£
£
At the beginning of the year
Revaluation surplus arising in the year
293,146
Deferred tax on revaluation of tangible assets
(73,287)
-
At the end of the year
219,859
-
11
NON-DISTRIBUTABLE PROFITS RESERVE
2025
2024
£
£
At the beginning of the year
2,114,470
2,058,432
Non distributable profits in the year
85,871
56,038
At the end of the year
2,200,341
2,114,470
12
PROFIT AND LOSS RESERVES
2025
2024
£
£
At the beginning of the year
4,053,825
3,662,429
Adjusted balance
4,053,825
3,662,429
Profit for the year
518,204
447,434
Current year profits transferred to non-distributable reserve
(85,871)
(56,038)
At the end of the year
4,486,158
4,053,825
TRACTOR HIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
13
RELATED PARTY TRANSACTIONS
Included within debtors is a balance of £1,000,000 (2024 - £700,000) due from Ted Hopkins Limited, a company registered in England & Wales.
This company is related by common control.
The company has taken advantage of the exemption provided by Section 33 of Financial Reporting Standard 102 from the requirement to disclose transactions between wholly owned members of the same group.
14
DIRECTORS' TRANSACTIONS
The company's bank overdraft facility is guaranteed personally by a director and by charges over the company properties.
Included within creditors due over one year is a balance of £500,000 (2024: £500,000) due to the directors. Interest is being charged on this balance at a rate of 4% per annum from 1 April 2025.
2025-12-312025-01-01falsefalsefalse01 June 2026CCH SoftwareCCH Accounts Production 2026.100The principal activity of the company was the rental and lease of machinery and equipment.
Mr E W HopkinsMr C E HopkinsMrs J E Hopkins023443382025-01-012025-12-31023443382025-12-31023443382024-12-3102344338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-12-3102344338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3102344338core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3102344338core:PlantMachinery2025-12-3102344338core:FurnitureFittings2025-12-3102344338core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102344338core:LandBuildings2024-12-3102344338core:PlantMachinery2024-12-3102344338core:FurnitureFittings2024-12-3102344338core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102344338core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102344338core:ShareCapital2025-12-3102344338core:ShareCapital2024-12-3102344338core:RevaluationReserve2025-12-3102344338core:RevaluationReserve2024-12-3102344338core:FurtherSpecificReserve1ComponentTotalEquity2025-12-3102344338core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3102344338core:RetainedEarningsAccumulatedLosses2025-12-3102344338core:RetainedEarningsAccumulatedLosses2024-12-3102344338core:RevaluationReserve2024-12-3102344338core:RevaluationReserve2023-12-3102344338core:RetainedEarningsAccumulatedLosses2024-12-3102344338core:RetainedEarningsAccumulatedLosses2023-12-3102344338bus:Director22025-01-012025-12-3102344338core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3102344338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3102344338core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3102344338core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3102344338core:PlantMachinery2025-01-012025-12-3102344338core:FurnitureFittings2025-01-012025-12-31023443382024-01-012024-12-3102344338core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3102344338core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102344338core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102344338core:PlantMachinery2024-12-3102344338core:FurnitureFittings2024-12-31023443382024-12-3102344338core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3102344338core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3102344338core:CurrentFinancialInstruments2025-12-3102344338core:CurrentFinancialInstruments2024-12-3102344338core:Non-currentFinancialInstruments2025-12-3102344338core:Non-currentFinancialInstruments2024-12-3102344338core:RevaluationReserve2025-01-012025-12-3102344338bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102344338bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3102344338bus:FRS1022025-01-012025-12-3102344338bus:AuditExemptWithAccountantsReport2025-01-012025-12-3102344338bus:Director12025-01-012025-12-3102344338bus:Director32025-01-012025-12-3102344338bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP