CAR_SPARES_(DISTRIBUTION) - Accounts


Company Registration No. 09068436 (England and Wales)
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
ANNUAL REPORT AND
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2019
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY INFORMATION
Directors
M J Gardner Jnr
A Tuby
M J Gardner Snr
Secretary
T Gardner
Company number
09068436
Registered office
90 Summer Lane
Newtown
Birmingham
B19 3ND
Auditor
Cheesmans
4 Aztec Row
Berners Road
London
N1 0PW
Bankers
HSBC Bank Plc
34 Poplar Road
Solihull
West Midlands
B91 3AF
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 28
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The directors present the strategic report for the year ended 31 December 2019.

Fair review of the business

The directors are delighted with the results for the year which are in part due to carrying higher stock levels which coincided with a very cold winter and related increased sales.

 

Subsequent to the year end the Group has been impacted by the restrictions imposed by the COVID-19 pandemic. Assistance was taken from the Government schemes available however the impact on the results of the Group have not been as detrimental as originally projected and the expectations are for consistent or improved performance for the year ended 31 December 2020.

Principal risks and uncertainties

In a competitive market and with the uncertainty of Brexit, the directors continue to consider and act upon, the risks and uncertainties relevant to the business.

 

In order to mitigate such now the directors continue to focus on both cost reductions and increasing the gross profit margin of the group.

Key performance indicators

The group results and financial position at the year end, is shown on pages 7 to 28 of the financial statements. The directors consider that the key performance indicators for the group are as follows:

 

-    Ability to maintain/ improve gross profit margin

-     Staff efficiency per branch

-    Ability to retain and incentivise all members of staff

By order of the Board

M J Gardner Snr
Director
10 November 2020
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2019.

Principal activities

The principal activity of the company and group continued to be that of retailing and wholesaling of motor accessories.

Directors

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

M J Gardner Jnr
A Tuby
M J Gardner Snr
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £24,000. The directors do not recommend payment of a further dividend.

Auditor

The auditor, Cheesmans, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
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 auditor of the company 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 auditor of the company is aware of that information.

By order of the Board
T Gardner
Secretary
10 November 2020
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 4 -
Opinion

We have audited the financial statements of Car Spares (Distribution) Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2019 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 group's and the parent company's affairs as at 31 December 2019 and of the group's 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 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

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our 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 group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

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

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company 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, 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 group's and the parent 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 group or the parent 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.

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

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
- 6 -

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.

Carol Cheesman (Senior Statutory Auditor)
for and on behalf of Cheesmans
10 November 2020
Chartered Accountants
Statutory Auditor
4 Aztec Row
Berners Road
London
N1 0PW
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
16,071,685
16,066,347
Cost of sales
(9,065,078)
(9,116,247)
Gross profit
7,006,607
6,950,100
Distribution costs
(379,054)
(397,839)
Administrative expenses
(5,524,768)
(5,412,797)
Other operating income
200,366
33,897
Operating profit
4
1,303,151
1,173,361
Interest receivable and similar income
7
23,357
2,695
Interest payable and similar expenses
8
(541)
(1,100)
Profit before taxation
1,325,967
1,174,956
Tax on profit
9
(281,818)
(218,315)
Profit for the financial year
1,044,149
956,641
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

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

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2019
31 December 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,058,601
555,202
Investments
12
1
-
1,058,602
555,202
Current assets
Stocks
14
2,723,891
2,379,440
Debtors
15
2,553,291
2,096,777
Cash at bank and in hand
547,665
530,268
5,824,847
5,006,485
Creditors: amounts falling due within one year
16
(2,211,410)
(1,986,915)
Net current assets
3,613,437
3,019,570
Total assets less current liabilities
4,672,039
3,574,772
Provisions for liabilities
17
(132,394)
(55,277)
Net assets
4,539,645
3,519,495
Capital and reserves
Called up share capital
19
100
100
Capital redemption reserve
50
50
Profit and loss reserves
4,539,495
3,519,345
Total equity
4,539,645
3,519,495
The financial statements were approved by the Board of Directors and authorised for issue on
10 November 2020
10 November 2020
and are signed on its behalf by:
M J Gardner Jnr
Director
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2019
31 December 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
874,207
381,879
Investments
12
54
53
874,261
381,932
Current assets
Stocks
14
2,723,891
2,379,440
Debtors
15
1,882,689
1,586,714
Cash at bank and in hand
61,411
52,618
4,667,991
4,018,772
Creditors: amounts falling due within one year
16
(1,354,584)
(1,083,932)
Net current assets
3,313,407
2,934,840
Total assets less current liabilities
4,187,668
3,316,772
Provisions for liabilities
17
(107,126)
(55,277)
Net assets
4,080,542
3,261,495
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
4,080,442
3,261,395
Total equity
4,080,542
3,261,495

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £843,046 (2018 - £163,438 profit).

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

The financial statements were approved by the Board of Directors and authorised for issue on 10 November 2020 and are signed on its behalf by:
10 November 2020
M J Gardner Jnr
Director
Company Registration No. 09068436
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2018
100
50
2,608,704
2,608,854
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
-
956,641
956,641
Dividends
10
-
-
(46,000)
(46,000)
Balance at 31 December 2018
100
50
3,519,345
3,519,495
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
1,044,149
1,044,149
Dividends
10
-
-
(24,000)
(24,000)
Balance at 31 December 2019
100
50
4,539,495
4,539,645
Check CY
100
50
4,539,494
4,539,644
Difference CY
-
-
1
1
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2018
100
3,143,957
3,144,057
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
163,438
163,438
Dividends
10
-
(46,000)
(46,000)
Balance at 31 December 2018
100
3,261,395
3,261,495
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
843,047
843,047
Dividends
10
-
(24,000)
(24,000)
Balance at 31 December 2019
100
4,080,442
4,080,542
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,137,092
1,016,908
Interest paid
(541)
(1,100)
Income taxes paid
(405,493)
(112,230)
Net cash inflow from operating activities
731,058
903,578
Investing activities
Purchase of tangible fixed assets
(699,939)
(235,809)
Proceeds on disposal of tangible fixed assets
11,779
14,230
Purchase of associates
(1)
-
Proceeds on disposal of associates
1
-
Receipts arising from loans made
(24,859)
(563,777)
Interest received
23,357
2,695
Net cash used in investing activities
(689,662)
(782,661)
Financing activities
Dividends paid to equity shareholders
(24,000)
(46,000)
Net cash used in financing activities
(24,000)
(46,000)
Net increase in cash and cash equivalents
17,396
74,917
Cash and cash equivalents at beginning of year
530,268
455,351
Cash and cash equivalents at end of year
547,665
530,268
CASH FLOW OUT OF BALANCE BY:
(1)
-
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 13 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
250,528
717,448
Interest paid
(541)
(1,100)
Income taxes paid
(191,935)
(44,720)
Net cash inflow from operating activities
58,052
671,628
Investing activities
Purchase of tangible fixed assets
(647,840)
(172,966)
Proceeds on disposal of tangible fixed assets
10,638
14,229
Purchase of associates
(1)
-
Proceeds on disposal of associates
1
-
Proceeds on disposal of investments
(1)
-
Receipts arising from loans made
(24,859)
(563,777)
Interest received
22,223
2,171
Dividends received
614,580
76,209
Net cash used in investing activities
(25,259)
(644,134)
Financing activities
Dividends paid to equity shareholders
(24,000)
(46,000)
Net cash used in financing activities
(24,000)
(46,000)
Net increase/(decrease) in cash and cash equivalents
8,793
(18,506)
Cash and cash equivalents at beginning of year
52,618
71,124
Cash and cash equivalents at end of year
61,411
52,618
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 14 -
1
Accounting policies
Company information

Car Spares (Distribution) Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 90 Summer Lane, Newtown, Birmingham, B19 3ND.

 

The group consists of Car Spares (Distribution) Holdings Limited and all of its subsidiaries.

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.

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Car Spares (Distribution) Holdings Limited and all of its subsidiaries (i.e. entities that the Group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes. All financial statements are made up to 31 December 2019.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the Group.

The consolidated financial statements incorporate those of Car Spares (Distribution) Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 December 2019. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

At 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.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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 dispatch of the goods), 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.

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.

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, with the exception of assets that have been acquired from group companies that will retain their original useful economic life, as follows:

Leasehold land and buildings
Over the length of the lease
Leasehold improvements
Over the length of the lease
Plant and machinery
Over 10 years straight line
Fixtures, fittings & equipment
Over 6 / 10 years straight line
Motor vehicles
Over 5 years straight line

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 recognised in the profit and loss account.

1.6
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Impairment of fixed assets

At each reporting period end date, the group 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.

 

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 16 -

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.

1.8
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 replacement cost and cost, adjusted where applicable for any loss of service potential.

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.

1.9
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

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 group’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.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 17 -
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.

1.13
Leases

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 leased asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.15
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.16

Trust

The Group has created a trust whose beneficiaries will include employees of the Group and their dependents. Assets held under this trust will be controlled by trustees who will be acting independently and entirely at their own discretion.

 

Where assets are held in the trust and these are considered by the Group to be in respect of services already provided by employees to the Group, the Group will account for these as assets of the Group until the earlier of it no longer having de facto control of these assets and it not obtaining future economic benefit from these assets. The value transferred will be charged in the Group's profit and loss account for the year to which it relates.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 18 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2019
2018
£
£
Turnover analysed by class of business
Sale of goods
16,071,685
16,066,347
2019
2018
£
£
Other significant revenue
Interest income
23,357
2,695
Grants received
177,181
-
4
Operating profit
2019
2018
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(30,612)
-
Government grants
(177,181)
-
Depreciation of owned tangible fixed assets
189,228
243,425
Profit on disposal of tangible fixed assets
(4,467)
(2,715)
Operating lease charges
377,500
376,292
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
8,500
13,670
Audit of the financial statements of the company's subsidiaries
14,500
11,650
23,000
25,320
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
5
Auditor's remuneration
(Continued)
- 19 -
For other services
Taxation compliance services
7,500
3,132
All other non-audit services
33,300
35,913
40,800
39,045
6
Employees

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

Group
Company
2019
2018
2019
2018
Number
Number
Number
Number
Distribution
102
114
-
-
Administration
119
108
-
-
Management
18
16
-
-
Total
239
238
-
-

Their aggregate remuneration comprised:

Group
Company
2019
2018
2019
2018
£
£
£
£
Wages and salaries
4,193,243
4,021,231
-
-
Social security costs
308,901
302,406
-
-
Pension costs
67,424
47,875
-
-
4,569,568
4,371,512
-
-
7
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
993
450
Other interest income
22,364
2,245
Total income
23,357
2,695

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
1,025
450
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
8
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
541
1,100
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
205,500
223,050
Adjustments in respect of prior periods
(799)
(9,270)
Total current tax
204,701
213,780
Deferred tax
Origination and reversal of timing differences
77,117
4,535
Total tax charge
281,818
218,315

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:

2019
2018
£
£
Profit before taxation
1,325,967
1,174,956
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
251,934
223,242
Tax effect of expenses that are not deductible in determining taxable profit
1,568
(2,594)
Tax effect of income not taxable in determining taxable profit
(33,664)
-
Permanent capital allowances in excess of depreciation
(14,615)
2,267
Other permanent differences
-
(516)
Under/(over) provided in prior years
(799)
(9,270)
Deferred Tax
77,117
4,535
Other adjustments
277
651
Taxation charge
281,818
218,315
10
Dividends
2019
2018
£
£
Interim paid
24,000
46,000
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
11
Tangible fixed assets
Group
Leasehold land and buildings
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2019
13,811
-
23,974
947,582
729,688
1,715,055
Additions
500,508
8,001
6,909
37,189
147,332
699,939
Disposals
-
-
(3,897)
(474,187)
(64,691)
(542,775)
Transfers
-
150,729
-
(150,729)
-
-
At 31 December 2019
514,319
158,730
26,986
359,855
812,329
1,872,219
Depreciation and impairment
At 1 January 2019
2,495
-
17,334
780,899
359,125
1,159,853
Depreciation charged in the year
18,420
1,432
1,000
36,133
132,243
189,228
Eliminated in respect of disposals
-
-
(3,897)
(471,724)
(59,842)
(535,463)
Transfers
-
111,295
-
(111,295)
-
-
At 31 December 2019
20,915
112,727
14,437
234,013
431,526
813,618
Carrying amount
At 31 December 2019
493,404
46,003
12,549
125,842
380,803
1,058,601
At 31 December 2018
11,316
-
6,640
166,683
370,563
555,202
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
11
Tangible fixed assets
(Continued)
- 22 -
Company
Leasehold land and buildings
Motor vehicles
Total
£
£
£
Cost
At 1 January 2019
13,811
729,688
743,499
Additions
500,508
147,332
647,840
Disposals
-
(64,691)
(64,691)
At 31 December 2019
514,319
812,329
1,326,648
Depreciation and impairment
At 1 January 2019
2,495
359,125
361,620
Depreciation charged in the year
18,420
132,243
150,663
Eliminated in respect of disposals
-
(59,842)
(59,842)
At 31 December 2019
20,915
431,526
452,441
Carrying amount
At 31 December 2019
493,404
380,803
874,207
At 31 December 2018
11,316
370,563
381,879
12
Fixed asset investments
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Investments in subsidiaries
13
-
-
53
53
Unlisted investments
1
-
1
-
1
-
54
53
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
12
Fixed asset investments
(Continued)
- 23 -
Movements in fixed asset investments
Group
Investments other than loans
£
Cost or valuation
At 1 January 2019
-
Additions
1
At 31 December 2019
1
Carrying amount
At 31 December 2019
1
At 31 December 2018
-
Movements in fixed asset investments
Company
Shares in group undertakings
Other investments other than loans
Total
£
£
£
Cost or valuation
At 1 January 2019
53
-
53
Additions
-
1
1
At 31 December 2019
53
1
54
Carrying amount
At 31 December 2019
53
1
54
At 31 December 2018
53
-
53
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2019 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Car Spares (Distribution) Limited
United Kingdom
Ordinary
100.00
Car Spares Management Limited
United Kingdom
Ordinary
100.00
Car Spares Nechells Limited
United Kingdom
Ordinary (A,B,C,D)
100.00
Car Spares Limited
United Kingdom
Ordinary
100.00
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 24 -
14
Stocks
Group
Company
2019
2018
2019
2018
£
£
£
£
Finished goods and goods for resale
2,723,891
2,379,440
2,723,891
2,379,440

The directors consider the replacement value of stock to be £170,243 (2018: £170,689) in excess of the amount stated within the financial statements.

15
Debtors
Group
Company
2019
2018
2019
2018
Amounts falling due within one year:
£
£
£
£
Trade debtors
734,236
638,956
-
-
Corporation tax recoverable
184,204
183,228
184,204
183,228
Amounts owed by group undertakings
-
-
359,129
434,917
Other debtors
975,267
708,463
972,907
699,982
Prepayments and accrued income
436,181
342,727
366,449
268,587
2,329,888
1,873,374
1,882,689
1,586,714
Amounts falling due after more than one year:
Other debtors
223,403
223,403
-
-
Total debtors
2,553,291
2,096,777
1,882,689
1,586,714
16
Creditors: amounts falling due within one year
Group
Company
2019
2018
2019
2018
£
£
£
£
Trade creditors
1,245,008
820,236
1,148,344
755,054
Corporation tax payable
206,462
406,278
11,576
192,228
Other taxation and social security
369,045
368,325
54
-
Other creditors
222,475
225,769
129,072
72,366
Accruals and deferred income
168,420
166,307
65,538
64,284
2,211,410
1,986,915
1,354,584
1,083,932
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 25 -
17
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2019
2018
Group
£
£
Accelerated capital allowances
132,394
55,277
Liabilities
Liabilities
2019
2018
Company
£
£
Accelerated capital allowances
107,126
55,277
Group
Company
2019
2019
Movements in the year:
£
£
Liability at 1 January 2019
55,277
55,277
Charge to profit or loss
77,117
51,849
Liability at 31 December 2019
132,394
107,126

The deferred tax liability set out above is expected to reverse in the foreseeable future and relates to accelerated capital allowances that are expected to mature within the same period.

18
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
67,424
47,875

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 26 -
19
Share capital
Group and company
2019
2018
Ordinary share capital
£
£
Issued and fully paid
24 A Ordinary shares of £1 each
24
24
24 B Ordinary shares of £1 each
24
24
24 C Ordinary shares of £1 each
24
24
28 D Ordinary shares of £1 each
28
28
100
100

All the shares rank pari passu in all respects, except for dividends.

20
Financial commitments, guarantees and contingent liabilities

A charge of £39,000 is secured on the assets of the group to a third party.

 

There is an unlimited multilateral guarantee between the companies of the Car Spares (Distribution) Holdings Limited group and HSBC Bank PLC whereby amounts due to and from HSBC Bank PLC can be offset, both in terms of capital and interest calculation. At 31 December 2019 there were no amounts that could be called under this arrangement.

21
Operating lease commitments
Lessee

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

Group
Company
2019
2018
2019
2018
£
£
£
£
Within one year
377,500
377,500
377,500
377,500
Between two and five years
1,510,000
1,510,000
1,510,000
1,510,000
In over five years
2,202,083
2,579,583
2,202,083
2,579,583
4,089,583
4,467,083
4,089,583
4,467,083
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 27 -
22
Directors' transactions

Dividends totalling £4,000 (2018 - £4,000) were paid in the year in respect of shares held by the company's directors.

Loans have been granted to / (from) the group to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
  M J Gardner Jnr -
2.50
565,948
5,351
13,832
(18,350)
566,781
  M J Gardner Snr -
2.50
(28,815)
68,673
182
-
40,040
  A Tuby -
-
-
6,535
-
(3,535)
3,000
537,133
80,559
14,014
(21,885)
609,821
23
Controlling party

The company is ultimately controlled by its Directors by virtue of their interest in the share capital.

 

 

 

 

24
Cash generated from group operations
2019
2018
£
£
Profit for the year after tax
1,044,149
956,641
Adjustments for:
Taxation charged
281,818
218,315
Finance costs
541
1,100
Investment income
(23,357)
(2,695)
Gain on disposal of tangible fixed assets
(4,467)
(2,715)
Depreciation and impairment of tangible fixed assets
189,228
243,425
Movements in working capital:
Increase in stocks
(344,451)
(230,643)
Increase in debtors
(430,680)
(209,631)
Increase in creditors
424,311
43,111
Cash generated from operations
1,137,092
1,016,908
CAR SPARES (DISTRIBUTION) HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 28 -
25
Cash generated from operations - company
2019
2018
£
£
Profit for the year after tax
843,047
163,438
Adjustments for:
Taxation charged
62,156
8,255
Finance costs
541
1,100
Investment income
(636,803)
(78,380)
Gain on disposal of tangible fixed assets
(5,789)
(7,334)
Depreciation and impairment of tangible fixed assets
150,663
124,363
Movements in working capital:
Increase in stocks
(344,451)
(230,643)
(Increase)/decrease in debtors
(270,140)
573,280
Increase in creditors
451,304
163,369
Cash generated from operations
250,528
717,448
26
Analysis of changes in net funds - group
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
530,268
17,397
547,665
27
Analysis of changes in net funds - company
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
52,618
8,793
61,411
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.200M J Gardner JnrA TubyM J Gardner SnrT Gardner090684362019-01-012019-12-3109068436bus:Director12019-01-012019-12-3109068436bus:Director22019-01-012019-12-3109068436bus:Director32019-01-012019-12-3109068436bus:CompanySecretary12019-01-012019-12-3109068436bus:RegisteredOffice2019-01-012019-12-3109068436bus:Agent12019-01-012019-12-3109068436bus:CompanySecretaryDirector12019-01-012019-12-31090684362019-12-3109068436bus:Consolidated2019-01-012019-12-3109068436bus:Consolidated2019-12-31090684362018-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-12-3109068436core:MotorVehicles2019-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-12-3109068436core:MotorVehicles2018-12-3109068436core:CurrentFinancialInstruments2019-12-3109068436core:CurrentFinancialInstruments2018-12-3109068436core:ShareCapital2019-12-3109068436core:ShareCapital2018-12-3109068436core:RetainedEarningsAccumulatedLosses2019-12-3109068436core:RetainedEarningsAccumulatedLosses2018-12-31090684362018-01-012018-12-310906843612019-01-012019-12-31090684362017-12-3109068436core:LandBuildingscore:LongLeaseholdAssets2019-01-012019-12-3109068436core:LeaseholdImprovements2019-01-012019-12-3109068436core:PlantMachinery2019-01-012019-12-3109068436core:FurnitureFittings2019-01-012019-12-3109068436core:MotorVehicles2019-01-012019-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-12-3109068436core:MotorVehicles2018-12-31090684362018-12-3109068436core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-01-012019-12-3109068436core:UnlistedNon-exchangeTraded2019-12-3109068436core:Subsidiary12019-01-012019-12-3109068436core:Subsidiary22019-01-012019-12-3109068436core:Subsidiary32019-01-012019-12-3109068436core:Subsidiary42019-01-012019-12-3109068436core:Subsidiary112019-01-012019-12-3109068436core:Subsidiary222019-01-012019-12-3109068436core:Subsidiary332019-01-012019-12-3109068436core:Subsidiary442019-01-012019-12-3109068436bus:PrivateLimitedCompanyLtd2019-01-012019-12-3109068436bus:FRS1022019-01-012019-12-3109068436bus:Audited2019-01-012019-12-3109068436bus:ConsolidatedGroupCompanyAccounts2019-01-012019-12-3109068436bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP