ENDURANCE_VEHICLE_SOLUTIO - Accounts


Company registration number 11836655 (England and Wales)
ENDURANCE VEHICLE SOLUTIONS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
ENDURANCE VEHICLE SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
ENDURANCE VEHICLE SOLUTIONS LIMITED
BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 1 -
2023
2022
Notes
£
£
ASSETS
Fixed assets
Tangible assets
3
36,209,002
16,368,455
Current assets
Stocks
114,680
208,392
Debtors
4
3,153,262
1,640,793
Cash at bank and in hand
276,223
43,537
3,544,165
1,892,722
Total assets
39,753,167
18,261,177
EQUITY
Capital and reserves
Called up share capital
7
2,172,548
100
Share premium account
92,399
-
0
Profit and loss reserves
2,204,017
1,118,784
Total equity
4,468,964
1,118,884
LIABILITIES
Provisions for liabilities
958,911
506,195
Creditors: amounts falling due after more than one year
6
26,281,819
12,327,759
Creditors: amounts falling due within one year
5
8,043,473
4,308,339
Total equity and liabilities
39,753,167
18,261,177

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

For the financial year ended 30 June 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

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

These financial statements have been prepared and delivered 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 18 October 2023 and are signed on its behalf by:
Mr A J Ockenden
Director
Company Registration No. 11836655
ENDURANCE VEHICLE SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2023
30 June 2023
- 2 -
1
Employees

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

2023
2022
Number
Number
Total
21
17
2
Accounting policies
Company information

Endurance Vehicle Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 6 Newhouse Farm Industrial Estate, Chepstow, Monmouthshire, NP16 6UP.

2.1
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention, The principal accounting policies adopted are set out below.

2.2
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.

Revenue from contracts for the provision of professional 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 it is probable will be recovered.

2.3
Tangible fixed assets

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

ENDURANCE VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
2
Accounting policies
(Continued)
- 3 -

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
10% on cost
Plant and equipment
10% on cost
Fixtures and fittings
20% on cost
IT equipment
20% on cost
Motor vehicles
18% on cost
Revenue earning vehicles
13% on cost

Depreciation on the Hire Fleet (Revenue Earning Vehicles) is charged straight line over 5 years to a prudent Residual Value. Residual values are very strong on Specialist commercial vehicles, and are reviewed annually.

2.4
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.

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.

2.5
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.

 

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

2.6
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.

ENDURANCE VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
2
Accounting policies
(Continued)
- 4 -
Deferred tax

Deferred tax liabilities are 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.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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

2.8
Retirement benefits

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

2.9
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

The finance leases are entirely held under hire purchase agreements.

2.10
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.

ENDURANCE VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 5 -
3
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
IT equipment
Motor vehicles
Revenue earning vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 July 2022
49,238
118,777
7,778
19,494
201,572
18,028,305
18,425,164
Additions
8,117
19,078
13,630
6,528
258,401
22,900,806
23,206,560
Disposals
-
0
-
0
-
0
-
0
(12,583)
(268,733)
(281,316)
At 30 June 2023
57,355
137,855
21,408
26,022
447,390
40,660,378
41,350,408
Depreciation and impairment
At 1 July 2022
13,372
32,090
4,139
6,915
75,758
1,924,435
2,056,709
Depreciation charged in the year
5,563
14,404
1,562
4,193
43,832
3,175,981
3,245,535
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(5,813)
(155,025)
(160,838)
At 30 June 2023
18,935
46,494
5,701
11,108
113,777
4,945,391
5,141,406
Carrying amount
At 30 June 2023
38,420
91,361
15,707
14,914
333,613
35,714,987
36,209,002
At 30 June 2022
35,866
86,687
3,639
12,579
125,814
16,103,870
16,368,455
ENDURANCE VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
3
Tangible fixed assets
(Continued)
- 6 -
4
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,729,009
964,158
Other debtors
1,354,009
590,573
Prepayments and accrued income
70,244
86,062
3,153,262
1,640,793

Included in other debtors is VAT reclaimable of £1,354,009 (2022 - £590,573). This amount is included in debtors; amounts falling due within one year.

5
Creditors: amounts falling due within one year
2023
2022
£
£
Hire purchase agreements (Hire fleet vehicles)
6,950,757
2,938,486
Director short term loan
-
0
249,865
Trade creditors
365,878
125,348
Taxation and social security
131,025
17,991
Deferred income
350,984
28,470
Other creditors
3,129
561,830
Directors loan account
-
183,000
Accruals
241,700
203,349
8,043,473
4,308,339

Included in creditors above are obligations under hire purchase agreements (hire fleet vehicles) totalling £6,950,757 (2022 - £2,938,486) secured by a fixed charge over the assets to which they relate.

6
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Hire purchase agreements (Hire fleet vehicles)
18,703,101
9,556,188
Director long term loan
7,578,718
1,589,436
Director investment loan
-
0
1,182,135
26,281,819
12,327,759

Included in other creditors above are obligations under hire purchase agreements (hire fleet vehicles) totalling £18,703,101 (2022 - £9,556,188) secured by a fixed charge over the assets to which they relate.

 

Included in Creditors: falling due over one year, A Ockenden director long term loan has no anticipated timeline for repayment.

ENDURANCE VEHICLE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 7 -
7
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
Ordinary B of £1 each
12
-
12
-
112
100
112
100
2023
2022
2023
2022
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference shares of £1 each
2,172,436
-
2,172,436
-
Preference shares classified as equity
2,172,436
-
Total equity share capital
2,172,548
100

During the period 12 Ordinary B shares of £1 were issued and fully paid. A loan of £2,172,436 was converted into Preference shares of £1 each.

2023-06-302022-07-01false18 October 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr A J OckendenMr J Mulligan118366552022-07-012023-06-30118366552023-06-30118366552022-06-3011836655core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3011836655core:PlantMachinery2023-06-3011836655core:FurnitureFittings2023-06-3011836655core:ComputerEquipment2023-06-3011836655core:MotorVehicles2023-06-3011836655core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-06-3011836655core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-06-3011836655core:PlantMachinery2022-06-3011836655core:FurnitureFittings2022-06-3011836655core:ComputerEquipment2022-06-3011836655core:MotorVehicles2022-06-3011836655core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-06-3011836655core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3011836655core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3011836655core:ShareCapital2023-06-3011836655core:ShareCapital2022-06-3011836655core:SharePremium2023-06-3011836655core:SharePremium2022-06-3011836655core:RetainedEarningsAccumulatedLosses2023-06-3011836655core:RetainedEarningsAccumulatedLosses2022-06-3011836655core:ShareCapitalOrdinaryShares2023-06-3011836655core:ShareCapitalOrdinaryShares2022-06-3011836655bus:Director12022-07-012023-06-30118366552021-07-012022-06-3011836655core:LandBuildingscore:LongLeaseholdAssets2022-07-012023-06-3011836655core:PlantMachinery2022-07-012023-06-3011836655core:FurnitureFittings2022-07-012023-06-3011836655core:ComputerEquipment2022-07-012023-06-3011836655core:MotorVehicles2022-07-012023-06-3011836655core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-07-012023-06-3011836655core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-06-3011836655core:PlantMachinery2022-06-3011836655core:FurnitureFittings2022-06-3011836655core:ComputerEquipment2022-06-3011836655core:MotorVehicles2022-06-3011836655core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-06-30118366552022-06-3011836655core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-07-012023-06-3011836655core:CurrentFinancialInstruments2023-06-3011836655core:CurrentFinancialInstruments2022-06-3011836655core:Non-currentFinancialInstruments2023-06-3011836655core:Non-currentFinancialInstruments2022-06-3011836655core:Non-currentFinancialInstruments12023-06-3011836655core:Non-currentFinancialInstruments12022-06-3011836655bus:PrivateLimitedCompanyLtd2022-07-012023-06-3011836655bus:SmallCompaniesRegimeForAccounts2022-07-012023-06-3011836655bus:FRS1022022-07-012023-06-3011836655bus:AuditExemptWithAccountantsReport2022-07-012023-06-3011836655bus:Director22022-07-012023-06-3011836655bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP