| Page | |
|---|---|
| Strategic Report | 1—2 |
| Directors' Report | 3—4 |
| Independent Auditor's Report | 5—8 |
| Statement of Income and Retained Earnings | 9 |
| Balance Sheet | 10 |
| Notes to the Financial Statements | 11—19 |
|
2025
|
2024
|
||
|
Revenue
|
£33,880,698
|
£25,152,460
|
|
|
Gross Profit
|
£3,509,312
|
£2,829,772
|
|
|
Gross profit %
|
10%
|
11%
|
|
|
Operating (Loss)/Profit
|
(£873,982)
|
£244,973
|
|
|
(Loss)/Profit Before Tax
|
(£877,385)
|
£244,927
|
|
|
Net Assets
|
£3,679,830
|
£4,597,033
|
|
Director
|
Director
|
|
3 August 2026
|
|
|
||
|
|
Appointed |
|
|
|
Resigned |
|
|
|
Resigned |
|
|
Director
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
T/A Sumer Audit
69 High Street
Bideford
EX39 2AT
|
| 30 September 2025 | 31 March 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING (LOSS)/PROFIT | 4 |
( |
|
|
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| (LOSS)/PROFIT BEFORE TAXATION |
( |
|
||
| Tax on (Loss)/profit | 11 |
|
( |
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL PERIOD |
( |
|
||
| RETAINED EARNINGS | ||||
| As at 1 April 2024 |
|
|
||
| Dividends paid | (139,337) | - | ||
| As at 30 September 2025 |
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
|
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 18 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 20 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 3,679,830 | 4,597,033 | |||
|
Director
|
Director
|
|
|
| Long-term leasehold property |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 33,880,698 | 25,152,460 | ||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| Other Services | |||
| Other non-audit services |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 30 September 2025 | 31 March 2024 | ||
|---|---|---|---|
| Directors |
|
|
|
| Garage personnel |
|
|
|
|
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
( |
|
|
| Deferred Tax | |||
| Deferred taxation |
( |
|
|
| Total tax charge for the period |
( |
|
|
| 30 September 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit before tax | (877,385) | 244,927 | |
| Tax on profit at 25% (UK standard rate) |
( |
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Tax losses utilised |
|
|
|
| Capital allowances |
( |
( |
|
| Group relief |
|
|
|
| Deferred tax from unrecognised timing difference from a prior period |
( |
|
|
| Tax losses unutilised carried forward |
( |
|
|
| Current tax from unrecognised timing difference from a prior period |
|
|
|
| Total tax charge for the period | (99,519) | 61,276 | |
| Land & Property | ||||
|---|---|---|---|---|
| Long-term leasehold property | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
( |
|
( |
| As at 30 September 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
( |
|
( |
| As at 30 September 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 September 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Finished goods and goods for resale |
|
|
|
| Work in progress | - |
|
|
|
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 2,380,076 | 1,034,307 | |
| Other debtors | 3,514,361 | 11,385 | |
|
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 4,229,722 | 2,727,831 | |
| Corporation tax | - |
|
|
| Taxation and social security | 339,086 | 370,689 | |
| Accruals and deferred income | 148,481 | 184,737 | |
|
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Amounts owed to participating interests |
|
|
|
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 121,958 | 178,416 | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 April 2024 |
|
178,416 |
| Deferred taxation |
( |
( |
| Balance at 30 September 2025 |
|
121,958 |
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years |
|
|
|
|
|
|
||
| 30 September 2025 | 31 March 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|