PANDA MOTORS (SWANSEA) LIMITED

Company Registration Number:
02006524 (England and Wales)

Unaudited abridged accounts for the year ended 31 December 2025

Period of accounts

Start date: 01 January 2025

End date: 31 December 2025

PANDA MOTORS (SWANSEA) LIMITED

Contents of the Financial Statements

for the Period Ended 31 December 2025

Balance sheet
Notes

PANDA MOTORS (SWANSEA) LIMITED

Balance sheet

As at 31 December 2025


Notes

2025

2024


£

£
Fixed assets
Tangible assets: 3 614,305 589,525
Total fixed assets: 614,305 589,525
Current assets
Stocks: 825,902 931,282
Debtors:   80,087 55,662
Cash at bank and in hand: 300 300
Total current assets: 906,289 987,244
Creditors: amounts falling due within one year: 4 (530,167) (544,799)
Net current assets (liabilities): 376,122 442,445
Total assets less current liabilities: 990,427 1,031,970
Creditors: amounts falling due after more than one year: 5 (107,179) (134,352)
Total net assets (liabilities): 883,248 897,618
Capital and reserves
Called up share capital: 100 100
Revaluation reserve:6296,800296,800
Profit and loss account: 586,348 600,718
Shareholders funds: 883,248 897,618

The notes form part of these financial statements

PANDA MOTORS (SWANSEA) LIMITED

Balance sheet statements

For the year ending 31 December 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 25 August 2026
and signed on behalf of the board by:

Name: ANTHONY JONES
Status: Director

The notes form part of these financial statements

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Turnover policy

Turnover is measured at the fair value of consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer, usually on dispatch of the goods. The amount of the revenue can be measured reliably. It is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of transactions can be measured reliably.

Tangible fixed assets and depreciation policy

Tangible assets are initially recorded at cost and are subsequently stated at cost less any accumulated depreciation 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 depreciation 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 capital and reserves, 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 a revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss. Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows: Plant and machinery – 10-20% reducing balance Fittings fixtures and equipment – 10-20% reducing balance Motor vehicles – 25% straight line If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.

Valuation and information policy

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 stocks to their present location and condition.

Other accounting policies

Basis of Preparation - The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured a fair value through profit or loss. Taxation - the taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference. The financial statements are prepared in sterling, which is functional currency of the entity. Impairment - The review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash generating unit to which the asset belongs. The cash generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Financial Instruments - A financial asset or a financial liability is recognised only when the company becomes party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non convertible preference shares and non puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with exception of hedging instruments in a designated hedging relationship. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised. Financial Instruments The carrying amount of each category of financial instrument is as follows: Financial assets that are debt instruments measured at amortised cost 2025 Trade debtors £56,565 Other debtors £23,522 Cash at bank and in hand £300 Totals £80,387 2024 Trade debtors £53,886 Other debtors £1,776 Cash at bank and in hand £300 Totals £55,962 Financial liabilities measured at amortised cost 2025 Bank and other loans £261,444 Trade creditors £233,511 Other creditors £108,857 Crown Liabilities £33,534 Total £637,346 2021 Bank and other loans £279,367 Trade creditors £227,819 Other creditors £116,377 Crown Liabilities £55,588 Total £679,151 Defined contribution plans - 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 in finance costs in profit or loss in the period in which it arises.

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

2. Employees

2025 2024
Average number of employees during the period 13 15

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

3. Tangible Assets

Total
Cost £
At 01 January 2025 802,073
Additions 30,780
At 31 December 2025 832,853
Depreciation
At 01 January 2025 212,548
Charge for year 6,000
At 31 December 2025 218,548
Net book value
At 31 December 2025 614,305
At 31 December 2024 589,525

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

4. Creditors: amounts falling due within one year note

Creditors: Amounts falling due within one year 2025 Bank Loans and Overdrafts £261,444 Trade creditors £233,511 Corporation Tax £- Social Security and other taxes £33,534 Other creditors £1,678 TOTAL £530,167 2024 Bank Loans and Overdrafts £256,867 Trade creditors £227,819 Corporation Tax £2,365 Social Security and other taxes £53,223 Other creditors £4,525 Total £544,799

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

5. Creditors: amounts falling due after more than one year note

Creditors: Amounts falling due after more than one year 2025 Bank loans and overdrafts £- Other creditors £107,179 TOTAL £107,179 2024 Bank loans and overdrafts £22,500 Other creditors £111,852 TOTAL £134,352

PANDA MOTORS (SWANSEA) LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2025

6. Revaluation reserve

2025
£
Balance at 01 January 2025 296,800
Surplus or deficit after revaluation 0
Balance at 31 December 2025 296,800