
In addition to its facilities with HSBC,
the Company also has a revolving
credit facility of £4.0 million provided by
Volkswagen Bank, reviewed annually
with the next periodic review due in
October 2025.
The term loan and revolving credit
facilities provided by HSBC include
certain covenant tests covering interest,
borrowing and security levels. In the
light of the underlying trading losses
incurred in the prior year, HSBC
implemented a new covenant test
solely for the year under review, which
required the Company to achieve
certain quarterly EBITDA hurdles, all of
which were achieved. The covenant
test relating to security levels, which
continued unchanged in the year, was
also passed at each quarter-end during
the year. The previous covenant tests
relating to interest and borrowing levels
will then be reapplied with effect from
30 June 2025. The interest covenant
will be tested quarterly on a rolling
twelve-month basis and will require the
Company to exceed stipulated EBITDA
hurdles, based on the level of interest
incurred on its bank borrowings. The
borrowing covenant will also be tested
quarterly and will require secured bank
borrowings to be maintained below
stipulated multiples of EBITDA. Any
failure of a covenant test could result,
at the option of HSBC, in the borrowing
becoming repayable on demand.
During the year, cash absorbed by
operating activities was £0.3 million
(2024: cash generated of £0.1 million),
predominantly due to the increased
contribution in the year to the
Company’s defined-benefit pension
scheme. Changes in net working
capital generated cash of £1.2 million
(2024: £0.5 million), with inventories
and payables both increasing as levels
of new cars held on consignment from
manufacturers continued to return to
more normal levels. Other significant
cash movements in the year included
disposal proceeds from the sale of
freehold properties of £4.7 million (2024:
£Nil), capital expenditure of £1.1 million
(2024: £2.6 million), net receipts
of bank term loans of £0.6 million
(2024: repayments of £0.9 million)
and dividends paid to shareholders of
£0.3 million (2024: £0.5 million). Cash
balances held at 31 March 2025 were
£3.8 million, an increase of £3.3 million
from the previous year-end.
Bank borrowings, net of cash balances,
at 31 March 2025 were £8.5 million
(2024: £11.3 million) and as a
proportion of shareholders’ funds at
31 March 2025 were 29% (2024: 39%).
This reduction in gearing level reflected
cash received from the property sale
in the year combined with a lower
requirement for capital expenditure in
the year and a positive movement in
the deficit of the Company’s defined-
benefit pension scheme. In addition
to the year-end cash balances held,
available but undrawn banking facilities
with HSBC and Volkswagen Bank
at 31 March 2025 were £6.5 million
(2024: £7.5 million).
Taxation
The year produced a tax charge against
profits of £0.1 million (2024: credit of
£0.3 million). The effective tax rate for
the year, at 28%, was higher than the
standard rate of corporation tax in force
for the year of 25% due to the effect of
items disallowable for corporation tax.
The Company has outstanding
trading losses of £0.7 million
(2024: £1.3 million) available for relief
against profits in future accounting
periods as well as a corporate interest
restriction carried forward of £1.1 million
(2024: £Nil). There are no capital losses
awaiting relief. Capital gains that remain
unrealised, where potentially taxable
gains arising from the sale of properties
and goodwill have been rolled over
into replacement assets, amounted
to £3.9 million (2024: £5.9 million),
which could equate to a future
potential tax liability of £1.0 million
(2024: £1.5 million). The Company was
unable to utilise any of its Advanced
Corporation Tax in the year, leaving an
unchanged amount carried forward to
future trading periods of £0.3 million
(2024: £0.3 million).
Pension scheme
The Company’s defined benefit scheme
was closed to future accrual in 2010.
The board has little control over the
key assumptions in the valuation
calculations as required by accounting
standards and movements in yields of
gilts and bonds can have a significant
impact on the net funding position of
the scheme. At 31 March 2025, the
deficit of the scheme was £4.5 million
(2024: £10.0 million). The deficit,
net of deferred tax, was £3.4 million
(2024: £7.5 million). During the year
the Company made cash contributions
to the scheme of £4.2 million
(2024: £0.8 million).
The Scheme operates with a fiduciary
manager and the board, together
with the independent pension fund
trustees, continues to review options
to reduce the cost of operation and
its deficit. Actions that could further
reduce the risk profile of the assets
and more closely match the nature of
the Scheme’s assets to its liabilities
continue to be considered.
The pension cost under IAS 19 is
charged as a non-underlying cost and
amounted to £0.4 million in the year
(2024: £0.4 million).
The latest triennial valuation was at
31 March 2023 and was formally
submitted to the Pensions Regulator in
June 2024. A recovery plan to address
the Scheme deficit identified from this
triennial valuation was agreed with
the trustees under which the annual
recovery plan payment was set at a
base level of £0.8 million for the year
ended 31 March 2025, along with an
additional contribution of £1.0 million,
which was paid in the year. The
recurring annual recovery plan payment
for each subsequent year thereafter
will increase by 2.25%, with additional
contributions of £0.5 million in each of
the years ending 31 March 2026 and
2027 and an additional contribution
of £125,000 in the year ended
31 March 2028. Contributions in future
years beyond 2028 would then continue
at the base level until superseded by
any future new recovery plan to be
agreed between the Company and
Our Business FinancialsGovernance Other information
05www.caffyns.co.uk
Stock code CFYN