Caseware UK (AP4) 2024.0.164 2024.0.164 2025-10-312025-10-3145111 - Sale of new cars and light motor vehicles2024-11-01false7472falsefalsefalse SC083633 2024-11-01 2025-10-31 SC083633 2023-11-01 2024-10-31 SC083633 2025-10-31 SC083633 2024-10-31 SC083633 2023-11-01 SC083633 1 2024-11-01 2025-10-31 SC083633 1 2023-11-01 2024-10-31 SC083633 6 2024-11-01 2025-10-31 SC083633 6 2023-11-01 2024-10-31 SC083633 d:CompanySecretary1 2024-11-01 2025-10-31 SC083633 d:Director1 2024-11-01 2025-10-31 SC083633 d:Director2 2024-11-01 2025-10-31 SC083633 d:Director3 2024-11-01 2025-10-31 SC083633 d:RegisteredOffice 2024-11-01 2025-10-31 SC083633 e:Buildings 2024-11-01 2025-10-31 SC083633 e:Buildings 2025-10-31 SC083633 e:Buildings 2024-10-31 SC083633 e:Buildings e:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 SC083633 e:Buildings e:LongLeaseholdAssets 2024-11-01 2025-10-31 SC083633 e:Buildings e:LongLeaseholdAssets 2025-10-31 SC083633 e:Buildings e:LongLeaseholdAssets 2024-10-31 SC083633 e:PlantMachinery 2024-11-01 2025-10-31 SC083633 e:PlantMachinery 2025-10-31 SC083633 e:PlantMachinery 2024-10-31 SC083633 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 SC083633 e:MotorVehicles 2024-11-01 2025-10-31 SC083633 e:MotorVehicles 2025-10-31 SC083633 e:MotorVehicles 2024-10-31 SC083633 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 SC083633 e:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 SC083633 e:FreeholdInvestmentProperty 2024-11-01 2025-10-31 SC083633 e:FreeholdInvestmentProperty 2025-10-31 SC083633 e:CurrentFinancialInstruments 2025-10-31 SC083633 e:CurrentFinancialInstruments 2024-10-31 SC083633 e:CurrentFinancialInstruments e:WithinOneYear 2025-10-31 SC083633 e:CurrentFinancialInstruments e:WithinOneYear 2024-10-31 SC083633 e:ReportableOperatingSegment1 2024-11-01 2025-10-31 SC083633 e:ReportableOperatingSegment1 2023-11-01 2024-10-31 SC083633 e:ReportableOperatingSegment2 2024-11-01 2025-10-31 SC083633 e:ReportableOperatingSegment2 2023-11-01 2024-10-31 SC083633 e:ReportableOperatingSegment3 2024-11-01 2025-10-31 SC083633 e:ReportableOperatingSegment3 2023-11-01 2024-10-31 SC083633 e:ReportableOperatingSegment5 2024-11-01 2025-10-31 SC083633 e:ReportableOperatingSegment5 2023-11-01 2024-10-31 SC083633 e:UKTax 2024-11-01 2025-10-31 SC083633 e:UKTax 2023-11-01 2024-10-31 SC083633 e:ShareCapital 2024-11-01 2025-10-31 SC083633 e:ShareCapital 2025-10-31 SC083633 e:ShareCapital 2023-11-01 2024-10-31 SC083633 e:ShareCapital 2024-10-31 SC083633 e:ShareCapital 2023-11-01 SC083633 e:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 SC083633 e:RetainedEarningsAccumulatedLosses 2025-10-31 SC083633 e:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 SC083633 e:RetainedEarningsAccumulatedLosses 2024-10-31 SC083633 e:RetainedEarningsAccumulatedLosses 2023-11-01 SC083633 e:AcceleratedTaxDepreciationDeferredTax 2025-10-31 SC083633 e:AcceleratedTaxDepreciationDeferredTax 2024-10-31 SC083633 e:TaxLossesCarry-forwardsDeferredTax 2025-10-31 SC083633 e:TaxLossesCarry-forwardsDeferredTax 2024-10-31 SC083633 d:OrdinaryShareClass1 2024-11-01 2025-10-31 SC083633 d:OrdinaryShareClass1 2025-10-31 SC083633 d:OrdinaryShareClass1 2024-10-31 SC083633 d:FRS102 2024-11-01 2025-10-31 SC083633 d:Audited 2024-11-01 2025-10-31 SC083633 d:FullAccounts 2024-11-01 2025-10-31 SC083633 d:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 SC083633 e:EntityControlledByKeyManagementPersonnel1 2024-11-01 2025-10-31 SC083633 e:EntityControlledByKeyManagementPersonnel1 2023-11-01 2024-10-31 SC083633 e:EntityControlledByKeyManagementPersonnel2 2024-11-01 2025-10-31 SC083633 e:EntityControlledByKeyManagementPersonnel2 2023-11-01 2024-10-31 SC083633 f:PoundSterling 2024-11-01 2025-10-31 iso4217:GBP xbrli:shares xbrli:pure
Company Registration Number:  SC083633



















JIM'S GARAGE (SHETLAND) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
 31 OCTOBER 2025













img60e2.png

 
JIM'S GARAGE (SHETLAND) LIMITED
 

COMPANY INFORMATION


Directors
J Manson 
M Manson 
R Smith 




Company secretary
M Manson



Registered number
SC083633



Registered office
4 Gremista Industrial Estate

Lerwick

Shetland

ZE1 0PX




Independent auditors
Armstrong Watson Audit Limited

89 Seaward Street

Glasgow

G41 1HJ





 
JIM'S GARAGE (SHETLAND) LIMITED
 

CONTENTS



Page
Strategic report
 
1 - 2
Directors' report
 
3 - 5
Independent auditors' report
 
6 - 9
Statement of comprehensive income
 
10
Statement of financial position
 
11
Statement of changes in equity
 
12
Statement of cash flows
 
13
Analysis of net debt
 
14
Notes to the financial statements
 
15 - 28


 
JIM'S GARAGE (SHETLAND) LIMITED
 

STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

Introduction
 
The Directors present their strategic report for the year ended 31 October 2025.

Business review
 
Turnover has increased by £1,283,976 to £31,611,477 in 2025. Gross profit increased to 6.8% (2024: 6.2%).

The Company is reporting a profit before tax of £245,678 for the year ending 31 October 2025 compared to £219,220 in 2024. 

Principal risks and uncertainties
 
The management of the business and the nature of the Company's strategy are subject to a number of risks. The Directors have set out below the principal risks facing the business.

General economic conditions 

The general economic environment and levels of consumer and business confidence have a direct impact on levels of demand in the motor retail sector. In addition, fuel prices, interest rates, and levels of unemployment can all significantly impact sales levels. Demand levels are closely monitored by the business on an on-going basis (via sales and enquiry analysis) and action taken accordingly if these measures deviate from expectation.

Manufacturer supply of new and improved products
 
The Company is reliant on new vehicle products from the manufacturers. This exposes the Company to risks in a number of areas as the Company is dependent on its manufacturers/suppliers in respect of: 

- Availability of new vehicle product 
- Quality of new vehicle product 
- Pricing of new vehicle product  

The Directors are confident that future new products from its manufacturers and suppliers will continue to be competitively priced and high quality and therefore consider that this "manufacturer risk" is minimal. It is, in any case, mitigated by other core business areas of the Company, including used vehicle sales, parts sales and service work.

Manufacturer relationships 

The Company relies on the strength of its relationships with vehicle manufacturers to deliver a significant component of profitability. Changes in the fortunes and strategy of the Company's key manufacturer partners could directly and materially impact the Company's result. This risk is mitigated by the fact that the Company represents three major brands, thereby reducing exposure to any one manufacturer partner. 

Page 1

 
JIM'S GARAGE (SHETLAND) LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025

Used vehicle price variation  

Used vehicle prices can decline significantly. As a significant proportion of the business comprises used vehicle sales, these declines can have a material impact on the business. The impact of declines in used vehicle prices can result in reduced profits on sales and also write-downs in the value of used vehicle stock.
 
Company, people and reputation
  
The Company has invested heavily in its people and its reputation over a number of years. It is therefore reliant on these individuals to a degree in delivering the Company result and reinforcing the underlying brand. The Company undertakes a regular review of remuneration and packages to ensure that it attracts and retains the best people.

Competition

The Company competes with other franchised vehicle dealerships, independent used vehicle sellers, private buyers and sellers, internet based dealers, independent service and repair shops and vehicle manufacturers who have entered the retail market. The Company competes for the sale of new and used vehicles. Performance of warranty repairs, non-warranty repairs, routine maintenance business and for the provision of spare parts. The principal competitive factors in service and parts sales are price, familiarity with a manufacturer's brands and models and the quality of customer service.

Environmental policy

The management continue to work towards the development of the Company's environmental policy and it is the managements' objective to continually improve performance in this area. When assessing the environmental performance of the Company management consider various measures, including reducing waste, recycling and introducing more efficient lighting etc.

Key performance indicators
 
The business produces internal monthly management information including key performance indicators, which are benchmarked against well performing, similar businesses within the sector. These are scrutinised monthly, by the board, who will rapidly implement changes within the business to improve performance. Financial key performance indicators have been discussed above in the Review of Business.
 
The employees are considered a major asset to the business therefore staff turnover is monitored closely by the Company. 


This report was approved by the board and signed on its behalf.



J Manson
Director

Date: 18 June 2026

Page 2

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

The Directors present their report and the financial statements for the year ended 31 October 2025.

Directors' responsibilities statement

The Directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the Directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £174,412 (2024 - £158,735).

Directors

The Directors who served during the year were:

J Manson 
M Manson 
R Smith 

Page 3

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025

Financial risk management policies and objectives

The Company uses various financial instruments, other than derivatives, which include bank and stocking loans, cash and various items, such as consignment stock, trade debtors and trade creditors that arise directly from operations. The main purpose of these financial instruments is to raise finance for the Company's operations. Their existence exposes the Company to a number of financial risks.
 
The main risks arising from the Company's financial instruments are interest rate risk, liquidity risk and credit risk. The Directors review and agree policies for managing each of these risks which are summarised below. These policies have remained unchanged from previous years.

Interest rate risk
 
Given the current level of Bank of England base rate, the Directors consider the fluctuation in interest rate a risk and will continue to monitor this and consider the impact on the Company.
 
Liquidity risk

The Company makes efforts to manage the financial risk by the monitoring of cashflow to ensure that the Company is able to meet its foreseeable debts as they fall due.
 
Credit risk 

The Company's principal financial assets are cash and trade debtors. The credit risk associated with cash is limited and therefore the principal credit risk arises from its trade debtors.
 
In order to manage credit risk, the Directors set limits for customers based on a combination of payment history and third party credit references. These credit limits are reviewed regularly by the Directors together with the aged debtors and collection history.
 
Disclosure in the strategic report

The Directors' review of the business, and their consideration of the risks and uncertainties surrounding the business may be found in the Strategic Report.

Page 4

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025


Disclosure of information to auditors

Each of the persons who are Directors at the time when this Directors' report is approved has confirmed that:
 
so far as the Director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Auditors

Under section 487(2) of the Companies Act 2006Armstrong Watson Audit Limited will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

This report was approved by the board and signed on its behalf.
 





J Manson
Director

Date: 18 June 2026

Page 5

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JIM'S GARAGE (SHETLAND) LIMITED
 

Opinion


We have audited the financial statements of Jim's Garage (Shetland) Limited (the 'Company') for the year ended 31 October 2025, which comprise the Statement of comprehensive income, the Statement of financial position, the Statement of changes in equity, the Statement of cash flows and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 October 2025 and of its profit 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the Directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the Directors with respect to going concern are described in the relevant sections of this report.


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The Directors are responsible for the other information contained within the Annual ReportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Page 6

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JIM'S GARAGE (SHETLAND) LIMITED (CONTINUED)


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of Directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of Directors
 

As explained more fully in the Directors' responsibilities statement set out on page 3, the Directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the Directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.


Page 7

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JIM'S GARAGE (SHETLAND) LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below;

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

-  the engagement partner ensured that the engagement team collectively had the appropriate competence,   capabilities and knowledge of the Company to identify or recognise non-compliance with applicable laws    and regulations;

-  we identified the laws and regulations applicable to the Company through discussions with Directors and    other management and review of appropriate industry knowledge. Key laws and regulations we identified      during the audit were the UK Companies Act 2006, UK tax legislation and FCA regulations;

-  we assessed the extent of compliance with the laws and regulations identified above by making enquiries   of  management; and

-  identified laws and regulations were communicated within the audit team regularly and the team remained   alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the Company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

-  making enquiries of management as to where they considered there was susceptibility to fraud, their    knowledge of actual, suspected and alleged fraud; and

-  considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and    regulations.

To address the risk of fraud through management bias and override of controls, we:

-  performed analytical procedures as a risk assessment tool to identify any unusual or unexpected     relationships;

-  tested journal entries recorded on the Company's finance system to identify unusual transactions that may  indicate override of controls;

-  reviewed key judgements and estimates for any evidence of management bias; and

-  reviewed the application of accounting policies with focus on those with heightened estimation uncertainty.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: 

-  agreeing financial statement disclosures to underlying supporting documentation; and

-  enquiring of management to identify actual and potential litigation and claims.
 
Page 8

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JIM'S GARAGE (SHETLAND) LIMITED (CONTINUED)



Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remains a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Martin Johnston (Senior statutory auditor)
for and on behalf of
Armstrong Watson Audit Limited
Chartered Accountants & Statutory Auditors

18 June 2026
Page 9

 
JIM'S GARAGE (SHETLAND) LIMITED
 

STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
31,611,477
30,327,501

Cost of sales
  
(29,472,866)
(28,451,193)

Gross profit
  
2,138,611
1,876,308

Administrative expenses
  
(1,901,912)
(1,808,005)

Other operating income
 5 
22,265
163,502

Operating profit
 6 
258,964
231,805

Interest payable and similar expenses
 9 
(13,286)
(12,585)

Profit before tax
  
245,678
219,220

Tax on profit
 10 
(71,266)
(60,485)

Profit for the financial year
  
174,412
158,735

There were no recognised gains and losses for 2025 or 2024 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2025 (2024:£NIL).

The notes on pages 15 to 28 form part of these financial statements.

Page 10

 
JIM'S GARAGE (SHETLAND) LIMITED
REGISTERED NUMBER: SC083633

STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 11 
2,540,909
2,430,466

Investment property
 12 
188,104
-

  
2,729,013
2,430,466

Current assets
  

Stocks
 13 
5,253,639
5,792,092

Debtors: amounts falling due within one year
 14 
726,984
453,082

Cash at bank and in hand
 15 
124,922
121,124

  
6,105,545
6,366,298

Creditors: amounts falling due within one year
 16 
(4,217,540)
(4,341,347)

Net current assets
  
 
 
1,888,005
 
 
2,024,951

Total assets less current liabilities
  
4,617,018
4,455,417

Provisions for liabilities
  

Deferred tax
 18 
(79,583)
(92,394)

  
 
 
(79,583)
 
 
(92,394)

Net assets
  
4,537,435
4,363,023


Capital and reserves
  

Called up share capital 
 19 
50,000
50,000

Profit and loss account
 20 
4,487,435
4,313,023

  
4,537,435
4,363,023


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




J Manson
Director

Date: 18 June 2026

The notes on pages 15 to 28 form part of these financial statements.

Page 11

 
JIM'S GARAGE (SHETLAND) LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 November 2023
50,000
4,154,288
4,204,288


Comprehensive income for the year

Profit for the year
-
158,735
158,735
Total comprehensive income for the year
-
158,735
158,735



At 1 November 2024
50,000
4,313,023
4,363,023


Comprehensive income for the year

Profit for the year
-
174,412
174,412
Total comprehensive income for the year
-
174,412
174,412


At 31 October 2025
50,000
4,487,435
4,537,435


The notes on pages 15 to 28 form part of these financial statements.

Page 12

 
JIM'S GARAGE (SHETLAND) LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
245,678
219,220

Adjustments for:

Depreciation of tangible assets
215,096
168,078

Gain on disposal of tangible assets
(2,755)
(933)

Interest paid
13,286
12,585

Decrease/(increase) in stocks
538,452
(15,682)

(Increase) in debtors
(273,903)
(52,819)

Increase in creditors
230,704
290,580

Corporation tax (paid)
(45,320)
(136,565)

Net cash generated from operating activities

921,238
484,464


Cash flows from investing activities

Purchase of tangible fixed assets
(345,517)
(205,698)

Sale of tangible fixed assets
22,733
69,087

Purchase of investment properties
(188,104)
-

Net cash from investing activities

(510,888)
(136,611)

Cash flows from financing activities

Interest paid
(13,286)
(12,585)

Net cash used in financing activities
(13,286)
(12,585)

Net increase in cash and cash equivalents
397,064
335,268

Cash and cash equivalents at beginning of year
(272,142)
(607,410)

Cash and cash equivalents at the end of year
124,922
(272,142)


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
124,922
121,124

Bank overdrafts
-
(393,266)

124,922
(272,142)


The notes on pages 15 to 28 form part of these financial statements.

Page 13

 
JIM'S GARAGE (SHETLAND) LIMITED
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 OCTOBER 2025




At 1 November 2024
Cash flows
At 31 October 2025
£

£

£

Cash at bank and in hand

121,124

3,798

124,922

Bank overdrafts

(393,266)

393,266

-


(272,142)
397,064
124,922

The notes on pages 15 to 28 form part of these financial statements.

Page 14

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

1.


General information

Jim's Garage (Shetland) Limited is a private Company, limited by shares, registered in Scotland. The Company's registered office address is 4 Gremista Industrial Estate, Lerwick, Shetland, ZE1 0PX. The Company number is SC083633. 

The principal place of business is 4 Gremista Industrial Estate, Lerwick, Shetland.

The presentation currency of the financial statements is Pound Sterling (£). 

The principal activity of Company in the year under review was that of a motor vehicle retailer and ancillary services. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Going concern

Based on current bank balances and facilities, current funding and current trading, the Directors believe that the Company will be able to meet its debts as they fall due for the period of 12 months after the approval of these financial statements. They have therefore prepared the financial statements on a going concern basis. 

  
2.3

Turnover

Turnover from the sale of goods is recognised in the Statement of Comprehensive lncome, net of discounts and value added tax, when the significant risks and rewards of ownership have been transferred to the buyer. ln general this occurs when vehicles or parts have been supplied or when a service has been completed.

Commission income is recognised on a receivable basis.

Rental income from short-term vehicle hire is recognised on an accruals basis, over the period in which the vehicles are hired.

 
2.4

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Page 15

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.5

Pensions

Pension costs and other post-retirement benefits

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.6

Current and deferred taxation

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

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 16

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)


2.7
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold property
-
2% on cost
Long-term leasehold property
-
Over the period of the lease
Plant and machinery
-
20% on cost
Motor vehicles
-
Useful life of 7 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.8

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 the statement of comprehensive income.

 
2.9

Stocks

Stocks are stated at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items.

At each reporting date, stocks are assessed for impairment. lf stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the Statement of Comprehensive lncome.

Consignment vehicles are regarded as being under the control of the Company when significant risks and responsibilities of ownership are deemed to have passed to the Company in accordance with FRS 102. These values are included within stocks on the statement of financial position, although legal title has not passed to the Company. The corresponding liability is included within creditors.

 
2.10

Debtors

Short term debtors are measured at transaction price less any impairment.

 
2.11

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities are measured at amortised cost.

Page 17

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.12

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially
Page 18

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)


2.12
Financial instruments (continued)

recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

Page 19

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the reporting date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements:

Stock valuation

Stock valuation is regularly monitored against age profile and market demand. Management use a number of market tools during the appraisal process including Glass' and CAP valuation guides. The Directors maintain oversight of ageing stock profiles and a monthly review of any provision required is performed. 

lncentives and other rebates from brand partners

The Company receives income in the form of various incentives which are determined by the brand partners. The amount received is generally based on achieving specific objectives such as a specified sales volume, as well as other objectives including maintaining brand partner standards which may include, but are not limited to, retail centre image and design requirements, customer satisfaction survey results and training standards. Objectives are generally set and measured on either a quarterly or annual basis.

Where incentives are based on a specific sales volume or number of registrations, the related income is
recognised as a reduction in cost of sales when it is reasonably certain that the income has been earned. This is generally the later of the date the related vehicles are sold or registered or when it is reasonably certain that the related target will be met. Where incentives are linked to retail centre image and design requirements, customer satisfaction survey results or training standards, they are recognised as a reduction in cost of sales when it is reasonably certain that the incentive will be received for the relevant period.

The Company may also receive contributions towards advertising, promotional and rent expenditure. Where such contributions are received they are recognised as a reduction in the related expenditure in the period to which they relate. 


4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Sale of goods
27,265,371
26,621,021

Rendering of services
3,968,086
3,645,227

Commissions
73,290
61,253

Rental income
304,730
-

31,611,477
30,327,501


All turnover arose within the United Kingdom.

Page 20

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

5.


Other operating income

2025
2024
£
£

Other income
22,265
13,691

Rental income
-
149,811

22,265
163,502


Rental income arising from the motor vehicle rental fleet has been reclassified in the current year from other operating income to turnover.

This reclassification has arisen as rental income in the current financial year represents a primary revenue stream for the company.

This is in line with FRS 102 requirements, being income arising from the principle activities of the business to be classified as turnover.

There has been no change in the overall profit figure or net asset position as a result of the above reclassification.


6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Depreciation
215,096
168,078

Auditors remuneration
18,000
14,500

Fees payable to the Company's auditors for the preparation of the financial statements
1,600
1,500

Fees payable to the Company's auditors for tax compliance services
3,775
3,750

Page 21

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

7.


Employees

2025
2024
£
£

Wages and salaries
2,792,470
2,518,050

Social security costs
302,449
257,079

Cost of defined contribution scheme
75,099
76,962

3,170,018
2,852,091


The average monthly number of employees, including the Directors, during the year was as follows:


        2025
        2024
            No.
            No.







Administration
14
13



Management
9
9



Sales
8
8



Aftersales
43
42

74
72


8.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
153,400
153,400

Company contributions to defined contribution pension schemes
4,602
4,602

158,002
158,002



9.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
13,286
12,585

Page 22

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

10.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
84,077
43,947


84,077
43,947


Total current tax
84,077
43,947

Deferred tax


Origination and reversal of timing differences
(12,811)
16,538

Total deferred tax
(12,811)
16,538


Taxation on profit on ordinary activities
71,266
60,485

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
245,678
219,220


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
61,420
54,805

Effects of:


Capital allowances for year in excess of depreciation
9,863
5,830

Movement in deferred tax not recognised
(1,719)
-

Adjustments to tax charge in respect of prior periods
1,223
-

Expenses not deductible for tax purposes
479
476

Marginal relief
-
(626)

Total tax charge for the year
71,266
60,485

Page 23

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

11.


Tangible fixed assets


Freehold property
Long leasehold
Plant, machinery and fittings
Motor vehicles
Total

£
£
£
£
£



Cost or valuation


At 1 November 2024
1,925,744
493,513
1,038,718
835,621
4,293,596


Additions
-
-
56,917
288,600
345,517


Disposals
-
-
-
(23,950)
(23,950)



At 31 October 2025

1,925,744
493,513
1,095,635
1,100,271
4,615,163



Depreciation


At 1 November 2024
522,756
172,847
932,904
234,623
1,863,130


Charge for the year on owned assets
37,683
1,970
30,196
145,247
215,096


Disposals
-
-
-
(3,972)
(3,972)



At 31 October 2025

560,439
174,817
963,100
375,898
2,074,254



Net book value



At 31 October 2025
1,365,305
318,696
132,535
724,373
2,540,909



At 31 October 2024
1,402,988
320,666
105,814
600,998
2,430,466

Page 24

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

12.


Investment property


Freehold investment property

£



Valuation


Additions at cost
188,104



At 31 October 2025
188,104

Investment property is comprised of a building held for rental or capital appreciation purposes.  Investment property is held at cost upon initial measurement and subsequently is measured at fair value at each reporting end date. 
   
The Directors are satisfied that there have been no material change to the valuation of the investment property from the acquisition date in the year, and therefore the year end valuation remains appropriate.  



If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2025
2024
£
£


Historic cost
188,104
-

Accumulated depreciation and impairments
(941)
-

187,163
-


13.


Stocks

2025
2024
£
£

Vehicles
4,495,214
5,092,192

Work in progress
122,043
104,265

Parts and fuel stock
636,382
595,635

5,253,639
5,792,092


Consignment stock is included within vehicle stock of £Nil (2024: £Nil). 

Page 25

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

14.


Debtors

2025
2024
£
£


Trade debtors
649,926
448,615

Prepayments and accrued income
77,058
4,467

726,984
453,082



15.


Cash and cash equivalents

2025
2024
£
£

Cash at bank and in hand
124,922
121,124

Less: bank overdrafts
-
(393,266)

124,922
(272,142)



16.


Creditors: Amounts falling due within one year

2025
2024
£
£

Bank overdrafts
-
393,266

Trade creditors
3,074,220
3,090,266

Corporation tax
86,101
44,097

Other taxation and social security
463,453
250,478

Other creditors
125,840
166,888

Accruals and deferred income
467,926
396,352

4,217,540
4,341,347


Page 26

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

17.


Secured debts

The following secured debts are included within creditors:


2025
2024
£
£



Vehicle stocking facilities
2,885,715
2,889,305

2,885,715
2,889,305

The bank borrowings are secured by:

A legal first charge over 3 Chanonry Industrial Estate, Elgin;

A legal first charge over 4 Gremista Industrial Estate, Lerwick;

A legal first charge over Sutherland Garage & Filling Station, Blackhill Industrial Estate, Lerwick; 

A legal first charge over 6 Gremista Industrial Estate and; 

A floating charge over the assets and undertakings of the Company.

The trade creditors balance contains an amount relating to vehicle stocking facilities noted above. These creditors are secured over the vehicles to which they relate.


18.


Deferred taxation




2025
2024


£

£






At beginning of year
(92,394)
(75,856)


Charged to profit or loss
12,811
(16,538)



At end of year
(79,583)
(92,394)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
92,394
95,486

Other short term timing differences
(12,811)
(3,092)

79,583
92,394

Page 27

 
JIM'S GARAGE (SHETLAND) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

19.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



50,000 (2024 - 50,000) Ordinary shares of £1.00 each
50,000
50,000



20.


Reserves

Profit and loss account

This reserve includes all current and prior period retained profits and losses less dividends.


21.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £75,099 (2024: £76,962). Contributions totalling £16,266 (2024: £12,369) were payable to the fund at the reporting date.


22.


Related party transactions

Jamieson Wallace Securities Limited, a Company with common directorships provided services to the Company totalling £10,400 (2024: £10,400). There was no balance outstanding at either year end to or from Jamieson Wallace Securities Limited.

The Company and Brudolff Hotels Limited are related by virtue of common directorships. Sales made to Brudolff Hotels Limited during the year amounted to £1,373 (2024: £2,787). No purchases were made to Brudolff Hotels Limited during the current or prior year. There was a balance of £60 due from Brudolff Hotels Limited at the year end (2024: £Nil).


23.


Controlling party

JW Manson is deemed to be the ultimate controlling party by virtue of his shareholding of the Company.


Page 28