Company registration number 05803118 (England and Wales)
JAGA BROTHERS TRANSPORT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
JAGA BROTHERS TRANSPORT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
JAGA BROTHERS TRANSPORT LIMITED
BALANCE SHEET
AS AT
31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
FIXED ASSETS
Tangible assets
3
3,340,000
3,431,350
Investment property
4
915,000
715,000
4,255,000
4,146,350
CURRENT ASSETS
Stocks
55,080
31,255
Debtors
5
1,675,210
1,958,301
Cash at bank and in hand
1,653
48,413
1,731,943
2,037,969
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
6
(2,810,454)
(3,172,754)
NET CURRENT LIABILITIES
(1,078,511)
(1,134,785)
TOTAL ASSETS LESS CURRENT LIABILITIES
3,176,489
3,011,565
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
7
(942,755)
(1,028,171)
PROVISIONS FOR LIABILITIES
(828,806)
(711,455)
NET ASSETS
1,404,928
1,271,939
CAPITAL AND RESERVES
Called up share capital
4
4
Revaluation reserve
482,897
377,196
Profit and loss reserves
922,027
894,739
TOTAL EQUITY
1,404,928
1,271,939
JAGA BROTHERS TRANSPORT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2025
31 May 2025
- 2 -

For the financial year ended 31 May 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 13 August 2026 and are signed on its behalf by:
Mr J Hill
Director
Company registration number 05803118 (England and Wales)
JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
1
ACCOUNTING POLICIES
Company information

Jaga Brothers Transport Limited is a private company limited by shares incorporated in England and Wales. The registered office is Gwent Euro Park, Greenmoor Arch Way, Magor, Newport, NP26 3GA.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

 

1.3
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depredation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depredation and subsequent accumulated impairment losses.

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
15% reducing balance
Motor vehicles
15% reducing balance
Land and Buildings
5-10% straight line
JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
ACCOUNTING POLICIES
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Investment property

Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure.

Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.

 

1.5
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

 

1.6
Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
ACCOUNTING POLICIES
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

.

1.10
Provisions

Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the balance sheet and the amount of the provision as an expense.

Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.

1.11
Retirement benefits

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
ACCOUNTING POLICIES
(Continued)
- 6 -
1.12
Leases
As lessee

Assets held under finance leases and hire purchase contracts are recognised in the balance sheet as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.

Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

As lessor

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
EMPLOYEES

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
44
45
JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
3
TANGIBLE FIXED ASSETS
Fixtures and fittings
Motor vehicles
Land and Buildings
Total
£
£
£
£
Cost or valuation
At 1 June 2024
134,877
5,137,900
205,750
5,478,527
Additions
-
0
390,736
-
0
390,736
Disposals
-
0
(10,000)
-
0
(10,000)
At 31 May 2025
134,877
5,518,636
205,750
5,859,263
Depreciation and impairment
At 1 June 2024
43,678
1,985,294
18,205
2,047,177
Depreciation charged in the year
13,335
449,140
13,288
475,763
Eliminated in respect of disposals
-
0
(3,677)
-
0
(3,677)
At 31 May 2025
57,013
2,430,757
31,493
2,519,263
Carrying amount
At 31 May 2025
77,864
3,087,879
174,257
3,340,000
At 31 May 2024
91,199
3,152,606
187,545
3,431,350

In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:

Investment property
2025
2024
£
£
Cost
337,804
337,804
4
INVESTMENT PROPERTY
2025
£
Fair value
At 1 June 2024
715,000
Revaluations
200,000
At 31 May 2025
915,000
JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
4
INVESTMENT PROPERTY
(Continued)
- 8 -

Investment property comprises £915,000. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 May 2025. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
DEBTORS
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
868,023
307,622
Other debtors
807,187
1,650,679
1,675,210
1,958,301
6
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
£
£
Bank loans and overdrafts
91,881
14,975
Trade creditors
854,692
1,135,869
Corporation tax
1,890
1,709
Other taxation and social security
401,554
134,094
Other creditors
1,460,437
1,886,107
2,810,454
3,172,754

Included within other creditors due within one year is £542,423 (2024 - £655,505) in relation to finance leases and hire purchase contracts. These balances are secured against the assets they relate to.

 

7
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025
2024
£
£
Bank loans and overdrafts
193,036
124,183
Other creditors
749,719
903,988
942,755
1,028,171
JAGA BROTHERS TRANSPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
7
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
(Continued)
- 9 -

Included within other creditors due after more than one year is £749,719 (2024 - £903,988) in relation to finance leases and hire purchase contracts. These balances are secured against the assets they relate to.

8
RELATED PARTY TRANSACTIONS
Transactions with related parties

Included within other creditors is £580,613 (2024 - £573,065) due to parties where the directors have participating interest.

9
DIRECTORS' TRANSACTIONS
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Director
-
(187,757)
176,196
(305,553)
(317,114)
Director
-
3,593
90,259
(39,000)
54,852
Director
-
38,348
100,431
(104,400)
34,379
(145,816)
366,886
(448,953)
(227,883)
2025-05-312024-06-01falsefalsefalse20 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr D HillMr G HillMr J HillMrs M HillMr D HillMrs M HillMr G D Hill058031182024-06-012025-05-31058031182025-05-31058031182024-05-3105803118core:FurnitureFittings2025-05-3105803118core:MotorVehicles2025-05-3105803118core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-05-3105803118core:FurnitureFittings2024-05-3105803118core:MotorVehicles2024-05-3105803118core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-05-3105803118core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3105803118core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3105803118core:ShareCapital2025-05-3105803118core:ShareCapital2024-05-3105803118core:RevaluationReserve2025-05-3105803118core:RevaluationReserve2024-05-3105803118core:RetainedEarningsAccumulatedLosses2025-05-3105803118core:RetainedEarningsAccumulatedLosses2024-05-3105803118bus:Director32024-06-012025-05-3105803118core:FurnitureFittings2024-06-012025-05-3105803118core:MotorVehicles2024-06-012025-05-3105803118core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-06-012025-05-31058031182023-06-012024-05-3105803118core:FurnitureFittings2024-05-3105803118core:MotorVehicles2024-05-3105803118core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-05-31058031182024-05-3105803118core:CurrentFinancialInstruments2025-05-3105803118core:CurrentFinancialInstruments2024-05-3105803118core:Non-currentFinancialInstruments2025-05-3105803118core:Non-currentFinancialInstruments2024-05-3105803118bus:PrivateLimitedCompanyLtd2024-06-012025-05-3105803118bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-3105803118bus:FRS1022024-06-012025-05-3105803118bus:AuditExemptWithAccountantsReport2024-06-012025-05-3105803118bus:Director12024-06-012025-05-3105803118bus:Director22024-06-012025-05-3105803118bus:Director42024-06-012025-05-3105803118bus:Director52024-06-012025-05-3105803118bus:Director62024-06-012025-05-3105803118bus:Director72024-06-012025-05-3105803118bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP