Company registration number 00791927 (England and Wales)
KEITH MOTORS (CHRISTCHURCH) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2025
KEITH MOTORS (CHRISTCHURCH) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 26
KEITH MOTORS (CHRISTCHURCH) LIMITED
COMPANY INFORMATION
Directors
Mr R E Keith
Mrs J M Keith
Mrs B M Keith
Mr R C Keith
Mrs T M O'Connell
Ms S M Keith
Mr J S O'Connell
Company number
00791927
Registered office
Lyndhurst Rd
Christchurch
Dorset
UK
BH23 4SB
Auditor
Schofields
Chartered Accountants and Statutory Auditors
Unit 1, St Stephens Court
15-17 St Stephens Road
Bournemouth
Dorset
BH2 6LA
KEITH MOTORS (CHRISTCHURCH) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 1 -

The directors present the strategic report for the year ended 28 February 2025.

Review of the business

The company's main activities continue to be the provision of new and used vehicles, parts and servicing. Turnover from continuing activities for the year ended 28 February 2025 was £33,854,871 (2024 - £39,233,956). Profit before tax was £53,896 (2024 - £385,143). The key financial highlights are shown as follows:

 

 

 

2025

2024

2023

 

 

£000

£000

£000

 

 

 

 

 

Vehicle sales

29,856

35,380

32,278

After sales and other income

Total sales

Gross profit

Net profit before tax

 

3,999

33,855

2,485

54

 

%

3,854

39,234

2,644

385

 

%

3,194

35,472

2,826

643

 

%

Turnover growth (%)

 

(13.71)

10.60

6.04

Gross profit margin

 

7.34

6.74

7.97

Net profit margin

 

0.16

0.98

1.81

 

 

 

 

 

 

The year presented significant challenges for both new and used car sales, largely due to a reduced product range from Ford, limited availability of used vehicles following a contraction in the new car market in prior years and a continued decline in used vehicle values. Despite these conditions, the company remained resilient and delivered a profit. Strong performance from the aftersales departments played a key role in mitigating the impact of weaker vehicle sales.

 

The company continues to maintain high levels of customer satisfaction, achieving positive results in ‘Mystery Shop’ assessments and securing several Ford incentive program awards. Management remains committed to ongoing investment in staff training, health, and wellbeing to ensure the business continues to meet and exceed customer expectations.

 

Amidst persistently high inflation and rising costs, management have remained focused on cost control and closely monitors key performance indicators and financial ratios. This proactive approach enables the business to adapt effectively and manage working capital efficiently, helping to navigate both industry-specific and broader economic challenges.

 

Given the market conditions, the Board are pleased with the company’s performance and remains optimistic for the year ahead as the market shows signs of recovery.

KEITH MOTORS (CHRISTCHURCH) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 2 -
Principal risks and uncertainties

The board closely monitors and identifies mitigating actions to limit the exposure of material risks and uncertainties that are fundamental to the operation of the company. Principal risks have been identified as follows:

 

Economic risk

The board continually monitors economic risk whereby negative economic conditions may affect the company's operations. This risk is carefully considered when factoring in the current economy with high inflation and a rise in costs generally.

 

The company also operates a defined benefit pension scheme. Assumptions adopted in its valuation, including RPI/CPI inflation and discount rates, are largely impacted by economic conditions.

 

The impact of changing economic conditions is carefully managed through close engagement with Ford and the Trustees of the defined benefit pension scheme, along with strong working capital management.

 

Operational risk

The board recognise the continued importance of a strong relationship and the supply of new vehicles from our franchisor. We further recognise the motor retail market in which the company operates is highly competitive.

 

The company is committed to providing the highest levels of customer service and provide regular staff training in order to continually meet these standards. Our dedication to this has resulted in a number of awards in recent years, including the Ford Chairman's award for excellent customer service.

 

We further mitigate operational risk through focusing on our other core business areas including used vehicle sales, parts and service sales.

 

Financial risk

The company's operations expose it to a variety of financial risks that include the effects of credit risk and interest rate fluctuations on company loans.

 

Credit risk is limited to after sales invoices raised to trade customers whereby bad debts will detrimentally affect the cash flow and ultimate profitability of the company. Credit risk is mitigated through determining the credit worthiness of each customer and setting appropriate credit limits.

 

Fluctuating interest rates can potentially give the company uncertainty over the amount of debt servicing cash payments. Vehicle stocking loans are funded through a Ford credit facility. Exposure to the rise in short-term interest rates is reduced through prompt repayment of credit provided.

On behalf of the board

Mr R C Keith
Director
14 November 2025
KEITH MOTORS (CHRISTCHURCH) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 3 -

The directors present their annual report and financial statements for the year ended 28 February 2025.

Principal activities

The principal activity of the company was that of the sale of new and used motor vehicles, together with provision of after-sales services, including servicing, repairs, and parts supply.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R E Keith
Mrs J M Keith
Mrs B M Keith
Mr R C Keith
Mrs T M O'Connell
Ms S M Keith
Mr J S O'Connell
Post reporting date events

The company will be surrendering the new car sales element of its Ford franchise from January 2026 but will retain full Ford Authorised Repairer status. This will enable the business to continue providing Ford-approved servicing, repairs, warranty work, and parts supply. All aftersales staff will maintain Ford-accredited training standards, and the site will continue to comply with Ford facility requirements, retaining its full Ford identity.

 

The directors do not believe this change will have a material impact on profitability.

Future developments

Despite the uncertain economic outlook over the foreseeable future, the board are confident that the company's policies and strategies in place will ensure that it can positively adapt and embrace the forthcoming challenges and changes in the industry.

Auditor

The auditors, Schofields, will be proposed for re-appointment at the forthcoming Annual General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the annual 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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:

KEITH MOTORS (CHRISTCHURCH) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 4 -

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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr R C Keith
Director
14 November 2025
KEITH MOTORS (CHRISTCHURCH) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KEITH MOTORS (CHRISTCHURCH) LIMITED
- 5 -
Opinion

We have audited the financial statements of Keith Motors (Christchurch) Limited (the 'company') for the year ended 28 February 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The 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:

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 Auditor's 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 UK, including the FRC’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 auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our 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.

Opinions on other matters prescribed by the Companies Act 2006

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

KEITH MOTORS (CHRISTCHURCH) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KEITH MOTORS (CHRISTCHURCH) LIMITED (CONTINUED)
- 6 -
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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

Auditor's 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 auditor's 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.

 

We considered the potential for non-compliance with laws and regulations, including fraud, that could have a material effect on the financial statements. Our audit procedures were designed to respond to the risk of material misstatement in the financial statements, whether due to fraud or error. However, the primary responsibility for the prevention and detection of fraud rests with those charged with governance.

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, we considered the nature of the company, the sector in which it operates, its control environment, and the company’s policies and procedures regarding compliance with laws and regulations. We also made enquiries of management and those charged with governance concerning any actual or suspected non-compliance and considered whether there was any evidence of such through our audit procedures.

Based on our understanding of the company and its environment, we assessed the areas of the financial statements most susceptible to material misstatement due to fraud to be:

 

 

These areas were considered susceptible either due to the level of management judgement involved or the opportunity for intentional misstatement. Our audit procedures were designed accordingly to respond to these risks.

KEITH MOTORS (CHRISTCHURCH) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KEITH MOTORS (CHRISTCHURCH) LIMITED (CONTINUED)
- 7 -

As part of this process, we considered both those laws and regulations that have a direct impact on the preparation of the financial statements (such as the Companies Act 2006 and UK tax legislation) and those with an indirect effect that are fundamental to the entity’s operations. These included regulations relevant to the motor vehicle sales and service industry, such as health and safety legislation, employment law, and regulations relating to vehicle sales and servicing. We also considered other relevant laws, including data protection legislation and consumer protection laws, to the extent that non-compliance might reasonably be expected to impact the financial statements.

Our audit procedures included:

 

 

Because of 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 our audit was properly planned and performed in accordance with auditing standards. This is particularly the case in relation to irregularities involving collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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 2006. Our 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 auditor's 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.

Daniel Leatham FCA FCCA (Senior Statutory Auditor)
For and on behalf of Schofields, Statutory Auditor
Chartered Accountants
Unit 1, St Stephens Court
15-17 St Stephens Road
Bournemouth
Dorset
BH2 6LA
14 November 2025
KEITH MOTORS (CHRISTCHURCH) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
33,854,871
39,233,956
Cost of sales
(31,370,228)
(36,590,081)
Gross profit
2,484,643
2,643,875
Administrative expenses
(2,460,796)
(2,278,732)
Other operating income
20,000
20,000
Operating profit
4
43,847
385,143
Interest receivable and similar income
7
10,049
-
0
Profit before taxation
53,896
385,143
Tax on profit
8
(13,609)
(81,165)
Profit for the financial year
40,287
303,978

The profit and loss account has been prepared on the basis that all operations are continuing operations.

KEITH MOTORS (CHRISTCHURCH) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 9 -
2025
2024
£
£
Profit for the year
40,287
303,978
Other comprehensive income
Actuarial loss on defined benefit pension schemes
(3,000)
(59,750)
Total comprehensive income for the year
37,287
244,228
KEITH MOTORS (CHRISTCHURCH) LIMITED
BALANCE SHEET
AS AT
28 FEBRUARY 2025
28 February 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
214,823
249,302
Current assets
Stocks
12
4,081,670
4,716,869
Debtors
13
162,928
187,856
Cash at bank and in hand
571,689
445,655
4,816,287
5,350,380
Creditors: amounts falling due within one year
14
(4,420,048)
(5,020,112)
Net current assets
396,239
330,268
Total assets less current liabilities
611,062
579,570
Provisions for liabilities
Deferred tax liability
16
21,432
27,227
(21,432)
(27,227)
Net assets excluding pension liability
589,630
552,343
Defined benefit pension liability
18
-
0
-
0
Net assets
589,630
552,343
Capital and reserves
Called up share capital
19
35,332
35,332
Share premium account
20
41,590
41,590
Capital redemption reserve
21
700
700
Profit and loss reserves
512,008
474,721
Total equity
589,630
552,343

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 14 November 2025 and are signed on its behalf by:
Mrs B M Keith
Mr R C Keith
Director
Director
Company registration number 00791927 (England and Wales)
KEITH MOTORS (CHRISTCHURCH) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 11 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 March 2023
35,332
41,590
700
430,493
508,115
Year ended 29 February 2024:
Profit
-
-
-
303,978
303,978
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
(59,750)
(59,750)
Total comprehensive income
-
-
-
244,228
244,228
Dividends
9
-
-
-
(200,000)
(200,000)
Balance at 29 February 2024
35,332
41,590
700
474,721
552,343
Year ended 28 February 2025:
Profit
-
-
-
40,287
40,287
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
(3,000)
(3,000)
Total comprehensive income
-
-
-
37,287
37,287
Balance at 28 February 2025
35,332
41,590
700
512,008
589,630
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 12 -
1
Accounting policies
Company information

Keith Motors (Christchurch) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lyndhurst Rd, Christchurch, Dorset, UK, BH23 4SB.

1.1
Accounting convention

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.

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. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Birchclaim Limited. These consolidated financial statements are available from its registered office, Lyndhurst Rd, Christchurch, Dorset BH23 4SB.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on delivery to the customer), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 13 -

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and has been fully amortised on a systematic basis over its expected life.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Leasehold land and buildings
15% on cost
Plant and equipment
at varying rates on cost
Motor vehicles
33% on cost

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 14 -
1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

 

Consignment stock is recognised in the balance sheet when the company bears the risk and responsibilities of ownership following shipment from the manufacturer holding centre.

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.

1.8
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.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 15 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of 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 deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Taxation

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

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.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 16 -
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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

The cost of providing benefits under defined benefit plans is determined separately for each plan using the projected unit credit method, and is based on actuarial advice.

 

The change in the net defined benefit liability arising from employee service during the year is recognised as an employee cost. The cost of plan introductions, benefit changes, settlements and curtailments are recognised as an expense in measuring profit or loss in the period in which they arise.

The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.

 

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.

The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Pensions

The company operates a defined benefit pension scheme in the UK. This is a separate trustee administered fund holding the pension scheme assets to meet the long term pension liabilities, which requires estimates of the present value of projected future payments to all participants. The assumptions adopted for disclosure are appropriate to meet the requirements of Section 28 of FRS102. The assumptions have been set consistently with previous years, using the same market indices and adjustments unless there is a major plan event change. The assumptions include mortality projections, retirement rates, RPI and CPI inflation, discount rates and expected contributions which are all disclosed in the financial statements

Stocks

In determining the net realisable value of stocks, management take into account the most reliable evidence available at the dates estimates are made. Future realisation of the carrying amounts of stocks is affected by price changes in different market segments. The directors have used guidance from valuation tools and their knowledge of the industry when assessing the level of provisions required.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Vehicle sales
29,855,975
35,379,651
After sales and other income
3,998,896
3,854,305
33,854,871
39,233,956
2025
2024
£
£
Other revenue
Interest income
10,049
-
Management charges
20,000
20,000

All turnover arose within the United Kingdom.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 18 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
18,750
18,000
Depreciation of owned tangible fixed assets
80,116
54,944
Profit on disposal of tangible fixed assets
(13,089)
(8,172)
Operating lease charges
58,118
56,403
5
Employees

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

2025
2024
Number
Number
Workshop
41
41
Sales
20
22
Administration
9
9
Total
70
72

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,290,882
2,291,193
Social security costs
282,904
281,631
Pension costs
39,507
38,288
2,613,293
2,611,112
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
391,313
431,625
Company pension contributions to defined contribution schemes
2,363
2,307
393,676
433,932

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).

The number of directors for whom retirement benefits are accruing under defined benefit schemes amounted to 3 (2024 - 3).

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
6
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
102,744
105,014
Company pension contributions to defined contribution schemes
1,309
-
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
7,049
-
0
Interest on the net defined benefit asset
3,000
-
0
Total income
10,049
-
0
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
19,404
83,539
Deferred tax
Origination and reversal of timing differences
(5,795)
(2,374)
Total tax charge
13,609
81,165
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
8
Taxation
(Continued)
- 20 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
53,896
385,143
Expected tax charge based on the standard rate of corporation tax in the UK of 24.17% (2024: 24.49%)
13,024
94,329
Tax effect of expenses that are not deductible in determining taxable profit
-
0
375
Tax effect of income not taxable in determining taxable profit
(725)
-
0
Depreciation in excess of capital allowances
1,503
1,145
Allowable pension contributions
-
0
(14,634)
Tax rate differential
(193)
(50)
Taxation charge for the year
13,609
81,165
9
Dividends
2025
2024
£
£
Interim paid
-
0
200,000
10
Intangible fixed assets
Goodwill
£
Cost
At 1 March 2024 and 28 February 2025
10,000
Amortisation and impairment
At 1 March 2024 and 28 February 2025
10,000
Carrying amount
At 28 February 2025
-
0
At 29 February 2024
-
0
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 21 -
11
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 March 2024
20,346
817,895
134,208
972,449
Additions
-
0
17,381
30,367
47,748
Disposals
-
0
-
0
(18,643)
(18,643)
At 28 February 2025
20,346
835,276
145,932
1,001,554
Depreciation and impairment
At 1 March 2024
20,345
660,056
42,746
723,147
Depreciation charged in the year
-
0
32,613
47,503
80,116
Eliminated in respect of disposals
-
0
-
0
(16,532)
(16,532)
At 28 February 2025
20,345
692,669
73,717
786,731
Carrying amount
At 28 February 2025
1
142,607
72,215
214,823
At 29 February 2024
1
157,839
91,462
249,302
12
Stocks
2025
2024
£
£
Raw materials and consumables
166,605
154,549
Work in progress
39,051
20,474
Finished goods
3,876,014
4,541,846
4,081,670
4,716,869
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
32,740
135,617
Prepayments and accrued income
130,188
52,239
162,928
187,856
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 22 -
14
Creditors: amounts falling due within one year
2025
2024
£
£
Vehicle stocking loans
1,734,312
1,875,037
Trade creditors
516,578
451,697
Amounts owed to group undertakings
1,379,285
1,747,516
Corporation tax
19,404
83,539
Other taxation and social security
148,952
303,996
Other creditors
260,934
222,326
Accruals and deferred income
360,583
336,001
4,420,048
5,020,112
15
Secured debts

Vehicle stocking loans amounting to £1,734,312 (2024 - £1,875,037) relate to new vehicles that the company bears the risk and rewards of ownership. The vehicle stocking loans hold security over all new and used vehicle stock.

 

The bank overdraft facility is secured by way of a debenture and a fixed and floating charge over all of the company's assets.

16
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
21,432
27,227
2025
Movements in the year:
£
Liability at 1 March 2024
27,227
Credit to profit or loss
(5,795)
Liability at 28 February 2025
21,432

No material reversal of deferred liabilities is expected to occur in the year beginning after the reporting period.

17
Operating lease commitments
As lessee
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
17
Operating lease commitments
(Continued)
- 23 -

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
58,950
58,079
Years 2-5
108,075
167,025
167,025
225,104
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
39,507
38,288

The company operates a defined contribution 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. The amount recognised as an expense in the period for the defined contribution pension plan was £39,507 (2024 - £38,288).

Defined benefit schemes

The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out at 5 April 2022 with an update carried out at 28 February 2025 for FRS 102 reporting purposes by a qualified actuary. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.

2025
2024
Key assumptions
%
%
Discount rate
5.50
5.20
Inflation (RPI)
3.20
3.20
Inflation (CPI)
2.70
2.70
Mortality assumptions
2025
2024

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
21.8
21.8
- Females
23.1
23.0
Retiring in 20 years
- Males
24.0
23.9
- Females
25.5
25.4

The best estimate of contributions to be paid by the company to the plan for the period commencing 1 March 2025 is £71,700.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
18
Retirement benefit schemes
(Continued)
- 24 -
Amounts recognised in the profit and loss account
2025
2024
Costs/(income):
£
£
Net interest on net defined benefit liability/(asset)
(3,000)
-
Amounts recognised in other comprehensive income
2025
2024
Costs/(income):
£
£
Actual return on scheme assets
142,000
(20,000)
Less: calculated interest element
142,000
137,000
Return on scheme assets excluding interest income
284,000
117,000
Actuarial changes related to obligations
(102,000)
(93,000)
Other gains and losses
(87,000)
(12,250)
Effect of changes in the amount of surplus that is not recoverable
(92,000)
48,000
Total costs
3,000
59,750

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

2025
2024
Liabilities/(assets):
£
£
Present value of defined benefit obligations
2,652,000
2,732,000
Fair value of plan assets
(2,843,000)
(3,015,000)
Surplus in scheme
(191,000)
(283,000)
Restriction on scheme assets
191,000
283,000
Total liability recognised
-
-
2025
Movements in the present value of defined benefit obligations
£
Liabilities at 1 March 2024
2,732,000
Benefits paid
(117,000)
Actuarial gains and losses
(102,000)
Interest cost
139,000
At 28 February 2025
2,652,000
KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
18
Retirement benefit schemes
(Continued)
- 25 -
2025
Movements in the fair value of plan assets
£
Fair value of assets at 1 March 2024
3,015,000
Interest income
142,000
Return on plan assets (excluding amounts included in net interest)
(284,000)
Benefits paid
(117,000)
Other
87,000
At 28 February 2025
2,843,000

The actual return on plan assets was £142,000 (2024 - £20,000).

2025
2024
Fair value of plan assets
£
£
Debt instruments
2,774,000
2,970,000
Cash and cash equivalents
69,000
45,000
2,843,000
3,015,000
19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary 'A' of £1 each
35,332
35,332
35,332
35,332
20
Share premium account

The share premium reserve records the amount above the nominal value received for shares sold, less transaction costs.

21
Capital redemption reserve

The capital redemption reserve records the nominal value of the shares repurchased by the company.

22
Financial commitments, guarantees and contingent liabilities

The company has provided a cross guarantee in respect of bank loans held in the parent company Birchclaim Limited. As at 28 February 2025 the outstanding bank loan balances in Birchclaim Limited amounted to £565,143 (2024 - £625,424).

 

The parent company has provided a cross guarantee with Barclays Bank in respect of the overdraft in the company.

KEITH MOTORS (CHRISTCHURCH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 26 -
23
Related party transactions
Remuneration of key management personnel
2025
2024
£
£
Aggregate compensation
705,056
973,436

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

24
Ultimate controlling party

Birchclaim Limited is both the company's ultimate parent company and the parent undertaking of the group for which consolidated financial statements are prepared. These financial statements, along with registered office details, are available at Companies House.

There is no ultimate controlling party in the parent company.

2025-02-282024-03-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr R E KeithMrs J M KeithMrs B M KeithMr R C KeithMrs T M O'ConnellMs S M KeithMr J S O'Connell007919272024-03-012025-02-2800791927bus:Director12024-03-012025-02-2800791927bus:Director22024-03-012025-02-2800791927bus:Director32024-03-012025-02-2800791927bus:Director42024-03-012025-02-2800791927bus:Director52024-03-012025-02-2800791927bus:Director62024-03-012025-02-2800791927bus:Director72024-03-012025-02-2800791927bus:RegisteredOffice2024-03-012025-02-28007919272025-02-28007919272023-03-012024-02-2900791927core:RetainedEarningsAccumulatedLosses2023-03-012024-02-2900791927core:RetainedEarningsAccumulatedLosses2024-03-012025-02-28007919272024-02-2900791927core:LandBuildings2025-02-2800791927core:PlantMachinery2025-02-2800791927core:MotorVehicles2025-02-2800791927core:LandBuildings2024-02-2900791927core:PlantMachinery2024-02-2900791927core:MotorVehicles2024-02-2900791927core:CurrentFinancialInstruments2025-02-2800791927core:CurrentFinancialInstruments2024-02-2900791927core:ShareCapital2025-02-2800791927core:ShareCapital2024-02-2900791927core:SharePremium2025-02-2800791927core:SharePremium2024-02-2900791927core:CapitalRedemptionReserve2025-02-2800791927core:CapitalRedemptionReserve2024-02-2900791927core:RetainedEarningsAccumulatedLosses2025-02-2800791927core:RetainedEarningsAccumulatedLosses2024-02-2900791927core:ShareCapital2023-02-2800791927core:SharePremium2023-02-2800791927core:CapitalRedemptionReserve2023-02-2800791927core:RetainedEarningsAccumulatedLosses2023-02-2800791927core:ShareCapitalOrdinaryShareClass12025-02-2800791927core:ShareCapitalOrdinaryShareClass12024-02-2900791927core:Goodwill2024-03-012025-02-2800791927core:LandBuildingscore:LongLeaseholdAssets2024-03-012025-02-2800791927core:PlantMachinery2024-03-012025-02-2800791927core:MotorVehicles2024-03-012025-02-2800791927core:UKTax2024-03-012025-02-2800791927core:UKTax2023-03-012024-02-290079192712024-03-012025-02-280079192712023-03-012024-02-290079192722024-03-012025-02-280079192722023-03-012024-02-290079192732024-03-012025-02-280079192732023-03-012024-02-2900791927core:Goodwill2024-02-2900791927core:Goodwill2025-02-2800791927core:Goodwill2024-02-2900791927core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-02-2900791927core:PlantMachinery2024-02-2900791927core:MotorVehicles2024-02-29007919272024-02-2900791927core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-02-2800791927core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-012025-02-2800791927core:WithinOneYear2025-02-2800791927core:WithinOneYear2024-02-2900791927core:BetweenTwoFiveYears2025-02-2800791927core:BetweenTwoFiveYears2024-02-2900791927bus:OrdinaryShareClass12024-03-012025-02-2800791927bus:OrdinaryShareClass12025-02-2800791927bus:OrdinaryShareClass12024-02-2900791927bus:PrivateLimitedCompanyLtd2024-03-012025-02-2800791927bus:FRS1022024-03-012025-02-2800791927bus:Audited2024-03-012025-02-2800791927bus:FullAccounts2024-03-012025-02-28xbrli:purexbrli:sharesiso4217:GBP