BrightAccountsProduction v1.0.0 v1.0.0 2024-09-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is gearbox remanufacturing. 31 May 2026 10 11 03070849 2025-08-31 03070849 2024-08-31 03070849 2023-08-31 03070849 2024-09-01 2025-08-31 03070849 2023-09-01 2024-08-31 03070849 uk-bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 03070849 uk-curr:PoundSterling 2024-09-01 2025-08-31 03070849 uk-bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 03070849 uk-bus:FullAccounts 2024-09-01 2025-08-31 03070849 uk-bus:Director1 2024-09-01 2025-08-31 03070849 uk-bus:RegisteredOffice 2024-09-01 2025-08-31 03070849 uk-bus:Agent1 2024-09-01 2025-08-31 03070849 uk-core:ShareCapital 2025-08-31 03070849 uk-core:ShareCapital 2024-08-31 03070849 uk-core:RetainedEarningsAccumulatedLosses 2025-08-31 03070849 uk-core:RetainedEarningsAccumulatedLosses 2024-08-31 03070849 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-08-31 03070849 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-08-31 03070849 uk-bus:FRS102 2024-09-01 2025-08-31 03070849 uk-core:Buildings 2024-09-01 2025-08-31 03070849 uk-core:PlantMachinery 2024-09-01 2025-08-31 03070849 uk-core:FurnitureFittingsToolsEquipment 2024-09-01 2025-08-31 03070849 uk-core:MotorVehicles 2024-09-01 2025-08-31 03070849 uk-core:CurrentFinancialInstruments 2025-08-31 03070849 uk-core:CurrentFinancialInstruments 2024-08-31 03070849 uk-core:WithinOneYear 2025-08-31 03070849 uk-core:WithinOneYear 2024-08-31 03070849 uk-core:WithinOneYear 2025-08-31 03070849 uk-core:WithinOneYear 2024-08-31 03070849 uk-core:AfterOneYear 2025-08-31 03070849 uk-core:AfterOneYear 2024-08-31 03070849 uk-core:BetweenOneTwoYears 2025-08-31 03070849 uk-core:BetweenOneTwoYears 2024-08-31 03070849 uk-core:EmployeeBenefits 2024-08-31 03070849 uk-core:EmployeeBenefits 2024-09-01 2025-08-31 03070849 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-08-31 03070849 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-08-31 03070849 uk-core:OtherDeferredTax 2025-08-31 03070849 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-08-31 03070849 uk-core:EmployeeBenefits 2025-08-31 03070849 2024-09-01 2025-08-31 03070849 uk-bus:AuditExempt-NoAccountantsReport 2024-09-01 2025-08-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
 
 
 
 
 
 
 
 
Gear Change Limited
 
Unaudited Financial Statements
 
for the financial year ended 31 August 2025



Gear Change Limited
Director and Other Information

 
Director Mrs Joanne Mary Roberts
 
 
Company Registration Number 03070849
 
 
Registered Office 34 Boulevard
Weston-super-Mare
North Somerset
BS23 1NF
United Kingdom
 
 
Business Address Unit 2
Mill Batch Farm Industrial Estate
Bristol Road
Highbridge
Somerset
TA9 4JN
United Kingdom
 
 
Accountants Four Fifty Partnership
Chartered Accountants
34 Boulevard
Weston-super-Mare
Somerset
BS23 1NF
United Kingdom



Gear Change Limited
Company Registration Number: 03070849
Balance Sheet
as at 31 August 2025

2025 2024
Notes £ £
 
Fixed Assets
Tangible assets 4 31,781 22,343
───────── ─────────
 
Current Assets
Stocks 5 22,135 21,250
Debtors 6 72,727 40,844
Cash at bank and in hand 22,438 23,048
───────── ─────────
117,300 85,142
───────── ─────────
Creditors: amounts falling due within one year 7 (144,351) (93,579)
───────── ─────────
Net Current Liabilities (27,051) (8,437)
───────── ─────────
Total Assets less Current Liabilities 4,730 13,906
 
Creditors:
amounts falling due after more than one year 8 - (7,499)
 
Provisions for liabilities 9 (4,028) (4,925)
───────── ─────────
Net Assets 702 1,482
═════════ ═════════
 
Capital and Reserves
Called up share capital 100 100
Retained earnings 602 1,382
───────── ─────────
Shareholders' Funds 702 1,482
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Director's Report.
           
For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The director confirms that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The director acknowledges her responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Director and authorised for issue on 29 May 2026
           
           
           
________________________________          
Mrs Joanne Mary Roberts          
Director          
           



Gear Change Limited
Notes to the Financial Statements
for the financial year ended 31 August 2025

   
1. General Information
 

Gear Change Limited is a company limited by shares incorporated and registered in the England and Wales.

The registered number of the company is 03070849.

The registered office of the company is 34 Boulevard, Weston-super-Mare, North Somerset, BS23 1NF, United Kingdom.

The financial statements have been presented in Pound (£) which is also the functional currency of the company.

         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the financial year ended 31 August 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover
Turnover comprises the fair value of goods supplied by the company, exclusive of trade discounts and value added tax. 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.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. Cost comprises purchase price and other directly attributable costs. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Short leasehold property - 10 years straight line.
  Plant and machinery - 25% reducing balance.
  Fixtures, fittings and equipment - 25% reducing balance and 3 years straight line.
  Motor vehicles - 25% reducing balance.
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Stocks
Stocks are valued at the lower of cost and net realisable value. Stocks are determined on a first-in first-out basis. Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade debtors are amounts due from customers for services performed in the ordinary course of business. Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Cash at bank and in hand
Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the Balance Sheet bank overdrafts are shown within Creditors.
 
Borrowing costs
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.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation

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. Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated 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 on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date.

 
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.
 
Ordinary 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.
       
3. Employees
 
The average monthly number of employees, including director, during the financial year was:
 
  2025 2024
  Number Number
 
Employee 10 11
  ═════════ ═════════
             
4. Tangible assets
  Short Plant and Fixtures, Motor Total
  leasehold machinery fittings and vehicles  
  property   equipment    
  £ £ £ £ £
Cost
At 1 September 2024 6,363 27,973 15,660 9,324 59,320
Additions - 924 5,609 14,026 20,559
  ───────── ───────── ───────── ───────── ─────────
At 31 August 2025 6,363 28,897 21,269 23,350 79,879
  ───────── ───────── ───────── ───────── ─────────
Depreciation
At 1 September 2024 2,437 17,691 11,309 5,540 36,977
Charge for the financial year 636 2,802 3,231 4,452 11,121
  ───────── ───────── ───────── ───────── ─────────
At 31 August 2025 3,073 20,493 14,540 9,992 48,098
  ───────── ───────── ───────── ───────── ─────────
Net book value
At 31 August 2025 3,290 8,404 6,729 13,358 31,781
  ═════════ ═════════ ═════════ ═════════ ═════════
At 31 August 2024 3,926 10,282 4,351 3,784 22,343
  ═════════ ═════════ ═════════ ═════════ ═════════
       
5. Stocks 2025 2024
  £ £
 
Finished goods and goods for resale 22,135 21,250
  ═════════ ═════════
       
6. Debtors 2025 2024
  £ £
 
Trade debtors 10,857 9,249
Other debtors 26,866 13,556
Director's current account  (Note 11) 31,608 14,742
Prepayments and accrued income 3,396 3,297
  ───────── ─────────
  72,727 40,844
  ═════════ ═════════
       
7. Creditors 2025 2024
Amounts falling due within one year £ £
 
Bank loan 7,500 10,000
Capital On Tap Card 37,770 -
Trade creditors 53,470 46,848
Taxation 42,408 33,638
Other creditors 1,803 674
Accruals 1,400 2,419
  ───────── ─────────
  144,351 93,579
  ═════════ ═════════
 
Creditors include bank loans which are secured by the Government of £7,500 (2024 - £10,000).
       
8. Creditors 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan - 7,499
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 7) 45,270 10,000
Repayable between one and two years - 7,499
  ───────── ─────────
  45,270 17,499
  ═════════ ═════════
 
 
Creditors include bank loans which are secured by the Government of £Nil (2024 - £7,499).
       
9. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total
  allowances  
     
  2025 2024
  £ £
 
At financial year start 4,925 4,220
Released during the financial year (897) 705
  ───────── ─────────
At financial year end 4,028 4,925
  ═════════ ═════════
           
10. Related party transactions
 

Automatic Gear Change Limited

A company under common control of the director.

As at the balance sheet date, the company was owed £7,645 by Automatic Gear Change Limited (2024 - £3,650). The company considers this loan to be interest free and repayable on demand. All transactions are made on an arms length basis.

   
11. Director's advances, credits and guarantees
 

As at the balance sheet date, the director owed the company £31,608 (2024 - £14,742).

The company has charged interest on this loan at the approved HMRC beneficial loan interest rates. Section 455 tax has been provided for on this balance due to the loan not being repaid within 9 months of the year end.