Total Buggy Services Ltd 13378267 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is hire and sale of golf carts and jet skis Digita Accounts Production Advanced 6.30.9574.0 true true 13378267 2025-01-01 2025-12-31 13378267 2025-12-31 13378267 bus:OrdinaryShareClass1 2025-12-31 13378267 core:RetainedEarningsAccumulatedLosses 2025-12-31 13378267 core:ShareCapital 2025-12-31 13378267 core:CurrentFinancialInstruments 2025-12-31 13378267 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 13378267 core:Non-currentFinancialInstruments 2025-12-31 13378267 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 13378267 core:FurnitureFittings 2025-12-31 13378267 core:MotorVehicles 2025-12-31 13378267 core:OfficeEquipment 2025-12-31 13378267 core:OtherPropertyPlantEquipment 2025-12-31 13378267 core:PlantMachinery 2025-12-31 13378267 bus:SmallEntities 2025-01-01 2025-12-31 13378267 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 13378267 bus:FullAccounts 2025-01-01 2025-12-31 13378267 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 13378267 bus:RegisteredOffice 2025-01-01 2025-12-31 13378267 bus:Director1 2025-01-01 2025-12-31 13378267 bus:Director2 2025-01-01 2025-12-31 13378267 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 13378267 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 13378267 core:FurnitureFittings 2025-01-01 2025-12-31 13378267 core:MotorVehicles 2025-01-01 2025-12-31 13378267 core:OfficeEquipment 2025-01-01 2025-12-31 13378267 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 13378267 core:PlantMachinery 2025-01-01 2025-12-31 13378267 countries:EnglandWales 2025-01-01 2025-12-31 13378267 2024-12-31 13378267 core:FurnitureFittings 2024-12-31 13378267 core:MotorVehicles 2024-12-31 13378267 core:OfficeEquipment 2024-12-31 13378267 core:OtherPropertyPlantEquipment 2024-12-31 13378267 core:PlantMachinery 2024-12-31 13378267 2024-01-01 2024-12-31 13378267 2024-12-31 13378267 bus:OrdinaryShareClass1 2024-12-31 13378267 core:RetainedEarningsAccumulatedLosses 2024-12-31 13378267 core:ShareCapital 2024-12-31 13378267 core:CurrentFinancialInstruments 2024-12-31 13378267 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 13378267 core:Non-currentFinancialInstruments 2024-12-31 13378267 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 13378267 core:FurnitureFittings 2024-12-31 13378267 core:MotorVehicles 2024-12-31 13378267 core:OfficeEquipment 2024-12-31 13378267 core:OtherPropertyPlantEquipment 2024-12-31 13378267 core:PlantMachinery 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 13378267

Total Buggy Services Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2025

 

Total Buggy Services Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Total Buggy Services Ltd

Company Information

Directors

Mr T J Morgan

Mrs W J Rees-Morgan

Registered office

Heol Y Parc
Llangennech
Llanelli
SA14 8UU

 

Total Buggy Services Ltd

(Registration number: 13378267)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

702,457

593,865

Current assets

 

Stocks

7

8,000

8,000

Debtors

8

59,800

41,946

Cash at bank and in hand

 

6,294

62,663

 

74,094

112,609

Creditors: Amounts falling due within one year

9

(350,040)

(426,995)

Net current liabilities

 

(275,946)

(314,386)

Total assets less current liabilities

 

426,511

279,479

Creditors: Amounts falling due after more than one year

9

(160,965)

(148,759)

Net assets

 

265,546

130,720

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

265,446

130,620

Total equity

 

265,546

130,720

For the financial year ending 31 December 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 and the option not to file the Profit and Loss Account has been taken.

 

Total Buggy Services Ltd

(Registration number: 13378267)
Balance Sheet as at 31 December 2025

Approved and authorised by the Board on 12 June 2026 and signed on its behalf by:
 

.........................................
Mr T J Morgan
Director

.........................................
Mrs W J Rees-Morgan
Director

 
     
 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

1

General information

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

The address of its registered office is:
Heol Y Parc
Llangennech
Llanelli
SA14 8UU

These financial statements were authorised for issue by the Board on 12 June 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.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

Tax

The tax expense for the period comprises current 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.

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

10% Reducing balance

Fixtures and fittings

20% Reducing balance

Motor vehicles

20% Reducing balance

Buggy fleet

10% Reducing balance

Jet ski fleet

10% Reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

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.

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 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.

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.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 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 4 (2024 - 3).

4

Profit before tax

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

80,772

72,113

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Buggy fleet
£

Motor vehicles
 £

Jet Ski fleet
 £

Total
£

Cost or valuation

At 1 January 2025

306

33,997

443,291

157,642

30,742

665,978

Additions

-

8,681

180,682

-

-

189,363

At 31 December 2025

306

42,678

623,973

157,642

30,742

855,341

Depreciation

At 1 January 2025

61

3,400

39,852

27,856

944

72,113

Charge for the year

49

3,403

48,383

25,957

2,979

80,771

At 31 December 2025

110

6,803

88,235

53,813

3,923

152,884

Carrying amount

At 31 December 2025

196

35,875

535,738

103,829

26,819

702,457

At 31 December 2024

245

30,597

403,439

129,786

29,798

593,865

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

6

Investment properties

2025
£

Additions

121,891

Disposals

(121,891)

At 31 December

-

There has been no valuation of investment property by an independent valuer.

7

Stocks

2025
£

2024
£

Stocks

8,000

8,000

8

Debtors

2025
£

2024
£

Trade debtors

59,800

41,946

59,800

41,946

9

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Bank loans and overdrafts

11

43,635

43,318

Trade creditors

 

18,615

48,231

Taxation and social security

 

31,476

8,102

Directors' loan accounts

12

254,010

325,799

Other creditors

 

2,304

1,545

 

350,040

426,995

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

11

160,965

148,759

 

Total Buggy Services Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

10

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

11

Loans and borrowings

2025
£

2024
£

Non-current loans and borrowings

HP and finance lease liabilities

160,965

148,759

2025
£

2024
£

Current loans and borrowings

HP and finance lease liabilities

43,635

43,318

12

Related party transactions

Other transactions with directors

At the balance sheet date, the directors were owed £250,010 (2024: £325,799) from the company. This is an interest free loan repayable on demand.