Company registration number 07019754 (England and Wales)
INTELLIGENT MOTORING LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
INTELLIGENT MOTORING LTD
COMPANY INFORMATION
Directors
Mr R Buckley
Mr WK Duffy
Mr DB Gerrans
Mr A Kelly
Ms EM McClure Fisher
Ms S McClure Fisher
(Appointed 25 November 2024)
Ms N Waters
(Appointed 25 November 2024)
Company number
07019754
Registered office
Unit 6
60 Portman Road
Reading
UK
RG30 1EA
Auditor
Bright Grahame Murray
Emperor's Gate
114a Cromwell Road
Kensington
London
SW7 4AG
INTELLIGENT MOTORING LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 31
INTELLIGENT MOTORING LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The year ended 31 December 2024 marks another strong year of performance for Intelligent Motoring Ltd, with continued growth across all core products and services. This is the second year in which consolidated group financial statements have been prepared.
The group continues to offer a full suite of digital garage services, covering bespoke maintenance and protection products for vehicles. These are delivered across the UK and Ireland via both B2B and B2C channels, supported by a highly trained team and a strong digital infrastructure.
In 2024, the group launched a number of new strategic partnerships, further diversifying the product portfolio and expanding its reach into new and existing markets. These partnerships have strengthened the group’s market position and provided new revenue opportunities across digital garage services, software solutions, and customer service offerings.
Business performance
The directors are pleased to report another year of solid financial growth and commercial resilience. In particular, 2024 saw the group overcome the challenges presented by the FCA’s investigation into GAP insurance. The group responded proactively, enhancing its compliance, refining product design and pricing, and ultimately emerging stronger from the regulatory scrutiny that affected the whole of the supply side of the GAP market.
These actions restored stability to a key revenue stream and further reinforced customer and partner confidence. Combined with the successful rollout of new partnerships, this contributed to the group’s robust performance in 2024.
The Directors are pleased to note that the financial performance in 2024 was a significant improvement on 2023 with revenue up by 4% and pre tax profits up by 28%.
Principal risks and uncertainties
The principal risks facing the company are set out below.
Credit risk
Credit risks are those risks which expose the group to loss if another party fails to perform its financial obligations to the company.
All new business partners are subject to credit checks which are then subsequently reviewed on a regular basis.
The majority of the group’s debtors are individual consumers with relatively small debts, if one or a few individual debtors default, it will have a negligible impact on the group.
A credit control system ensures maximum debt recovery, and a cancellation provision is estimated from historical data and included in the group’s accounts.
Liquidity risk
Liquidity risk is the risk that the group although solvent, either does not have available sufficient financial resources to enable it to meet its obligations as they fall due or can secure such resources only at excessive cost.
Short and medium term cash forecasts are prepared regularly to ensure liquidity is managed.
Working capital cycles are well understood and incorporated into business plans. The group maintains good liquidity.
INTELLIGENT MOTORING LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Market risk
Market risk includes some small foreign exchange risk.
The group regularly reviews the changing market environment and associated risks.
The group ensures that it matches foreign currency assets and liabilities
Economic, regulatory and fiscal risk
The directors anticipate that the economic conditions across the UK and Europe including the impact of inflationary pressures and cost of living will continue throughout 2025 and beyond and continue to consider further initiatives and measures to address the associated impact on the demand for the group's products.
At the start of 2024 the FCA announced the findings of a recent UK wide market investigation into the sale of GAP insurance products, the main sales of which have been historically achieved via car dealerships. The sale of GAP products, direct to consumers and via partners has become a meaningful source of revenue for the group. The market concerns raised by the FCA, mainly regarding high dealership commission levels were considered in full.
Our product design and pricing has been fully reviewed and updated to ensure the product continues to fully comply with the FCA’s requirements. The product has since been reviewed by the FCA and has been approved for sale.
The group was unable to sell the product on two separate occasions for short periods in the first half of 2024 however no further interruption to sales is now anticipated.
Operational risk
Operational risk means the risk of loss arising from inadequate or failed processes, personnel or systems.
The group has identified the major sources of operational risk as fraud, both internal and external, IT security, employee practices, business continuity and process management.
The group seeks to mitigate these risks by maintaining a rigorous internal review process. As part of the Risk and Control Management Framework the group monitors and controls its operational risk through the use of an integrated risk register and events log both of which are monitored monthly and quarterly by Risk. The group uses IT systems and automation to segregate duties and ensure that processes are followed as designed throughout the business.
Development and performance
The group’s long-term strategy remains focused on growth within its existing markets, supported by continued investment in technology, people, and product innovation. The strategic objectives continue to include:
Increased penetration in UK and Ireland automotive sectors
Further expansion of the product range and services
Strengthening distribution via both direct and wholesale partnerships
Deepening integration with new partners signed in 2024
The group recognises that continued investment in R&D and talent is key to sustaining innovation and meeting future demand.
Key performance indicators
Revenue for the year ending 31 December 2024 was £11,890,691 (2023: £11,461,200).
Group Earnings Before Interest, Tax and Depreciation (EBITDA) for the year ending 31 December 2024 was £3,043,638 (2023: £2,389,802 ).
INTELLIGENT MOTORING LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The Intelligent Motoring Group of companies constantly evolves its strategy to deliver on its vision of providing exceptional customer care whilst targeting sustainable returns through a combination of delivering: great customer service, optimizing digital distribution and servicing channels, affordable pricing and improving operational efficiency.
The business continues to invest in our people and future capabilities and using data to gain greater insight to improve operational efficiency and enhance our customer experience. The group makes a conscious effort to develop and grow effective, diverse teams to foster innovation and maintain sustainable growth. The business develops a collaborative culture and invests in talented employees, so they continue to thrive in the face of transformation.
We are excited about the future prospects for our people, our customers and the group
Ms EM McClure Fisher
Director
21 August 2025
INTELLIGENT MOTORING LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of motoring services including the provision of warranty and insurance products throughout the UK and Ireland.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £2,654,644. The directors do not recommend payment of a further 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 Buckley
Mr WK Duffy
Mr DB Gerrans
Mr A Kelly
Mr DD McClure Fisher
(Resigned 25 November 2024)
Ms EM McClure Fisher
Ms S McClure Fisher
(Appointed 25 November 2024)
Ms N Waters
(Appointed 25 November 2024)
Auditor
In accordance with the company's articles, a resolution proposing that Bright Grahame Murray be reappointed as auditor of the group will be put at a 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 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 group and 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.
INTELLIGENT MOTORING LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Ms EM McClure Fisher
Director
21 August 2025
INTELLIGENT MOTORING LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF INTELLIGENT MOTORING LTD
- 6 -
Opinion
We have audited the financial statements of Intelligent Motoring Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 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 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 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.
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 group and parent 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 group's and parent 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.
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:
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.
INTELLIGENT MOTORING LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INTELLIGENT MOTORING LTD
- 7 -
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 their 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:
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 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 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.
In identifying and addressing risks of material misstatement in respect of irregularities, including fraud and noncompliance with laws and regulations, our procedures included the following:
We obtained an understanding of laws and regulations that affect the company, focusing on those that had a direct effect on the financial statements or that had a fundamental effect on its operations. Key laws and regulations that we identified included the UK Companies Act, tax legislation, employment legislation, health and safety and Financial Conduct Authority.
We enquired of the directors, reviewed correspondence with HMRC and reviewed directors meeting minutes for evidence of non-compliance with relevant laws and regulations. We also reviewed controls the directors have in place to ensure compliance.
We gained an understanding of the controls that the directors have in place to prevent and detect fraud. We enquired of the directors about any incidences of fraud that had taken place during the accounting period.
INTELLIGENT MOTORING LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF INTELLIGENT MOTORING LTD
- 8 -
The risk of fraud and non-compliance with laws and regulations and fraud was discussed within the audit team and tests were planned and performed to address these risks. We identified the potential for fraud in the following areas: revenue recognition, related parties outside normal course of business and management override.
We reviewed financial statements disclosures and tested to supporting documentation to assess compliance with relevant laws and regulations discussed above.
We enquired of the directors about actual and potential litigation and claims.
We performed analytical procedures to identify any unusual or unexpected relationships that might indicate risks of material misstatement due to fraud.
Reviewing correspondence between the Company and Financial Conduct Authority (FCA) in relation to compliance with laws and regulations.
In addressing the risk of fraud due to management override of internal controls, we tested the appropriateness of journal entries and assessed whether the judgements made in making accounting estimates were indicative of a potential bias.
Due to 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 we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.
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.
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.
William Meakin
Senior Statutory Auditor
For and on behalf of
Bright Grahame Murray
Chartered Accountants
Statutory Auditor
Emperor's Gate
114a Cromwell Road
Kensington
London
SW7 4AG
21 August 2025
INTELLIGENT MOTORING LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
11,890,964
11,461,200
Cost of sales
(1,865,722)
(2,767,251)
Gross profit
10,025,242
8,693,949
Administrative expenses
(7,335,758)
(6,606,606)
Operating profit
4
2,689,484
2,087,343
Interest receivable and similar income
7
29,032
31,763
Interest payable and similar expenses
8
(3,302)
Profit before taxation
2,718,516
2,115,804
Tax on profit
9
(685,654)
(455,647)
Profit for the financial year
2,032,862
1,660,157
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.
INTELLIGENT MOTORING LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
363,872
446,539
Other intangible assets
11
678,686
602,828
Total intangible assets
1,042,558
1,049,367
Tangible assets
12
136,691
130,811
1,179,249
1,180,178
Current assets
Debtors
15
4,857,981
6,595,455
Cash at bank and in hand
3,221,047
2,756,481
8,079,028
9,351,936
Creditors: amounts falling due within one year
16
(4,265,855)
(4,113,720)
Net current assets
3,813,173
5,238,216
Total assets less current liabilities
4,992,422
6,418,394
Creditors: amounts falling due after more than one year
17
(4,136)
(13,507)
Provisions for liabilities
Provisions
19
2,752,688
3,664,568
Deferred tax liability
21
146,054
28,993
(2,898,742)
(3,693,561)
Net assets
2,089,544
2,711,326
Capital and reserves
Called up share capital
23
500
500
Share premium account
16,269
16,269
Profit and loss reserves
2,072,775
2,694,557
Total equity
2,089,544
2,711,326
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 21 August 2025 and are signed on its behalf by:
21 August 2025
Ms EM McClure Fisher
Director
Company registration number 07019754 (England and Wales)
INTELLIGENT MOTORING LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
36,229
36,229
36,229
36,229
Current assets
Debtors
15
1,004,980
Cash at bank and in hand
4,661
7,647
4,661
1,012,627
Creditors: amounts falling due within one year
16
(17,700)
(1,029,235)
Net current liabilities
(13,039)
(16,608)
Net assets
23,190
19,621
Capital and reserves
Called up share capital
23
500
500
Share premium account
16,269
16,269
Profit and loss reserves
6,421
2,852
Total equity
23,190
19,621
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 £2,658,213 (2023 - £128,256 profit).
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 21 August 2025 and are signed on its behalf by:
21 August 2025
Ms EM McClure Fisher
Director
Company registration number 07019754 (England and Wales)
INTELLIGENT MOTORING LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
461
11,850
39
1,154,400
1,166,750
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
1,660,157
1,660,157
Issue of share capital
23
39
4,419
-
-
4,458
Dividends
10
-
-
-
(120,000)
(120,000)
Other movements
-
-
(39)
-
(39)
Balance at 31 December 2023
500
16,269
2,694,557
2,711,326
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
2,032,862
2,032,862
Dividends
10
-
-
-
(2,654,644)
(2,654,644)
Balance at 31 December 2024
500
16,269
2,072,775
2,089,544
INTELLIGENT MOTORING LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
461
11,850
39
(5,404)
6,946
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
128,256
128,256
Issue of share capital
23
39
4,419
-
-
4,458
Dividends
10
-
-
-
(120,000)
(120,000)
Other movements
-
-
(39)
-
(39)
Balance at 31 December 2023
500
16,269
2,852
19,621
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
2,658,213
2,658,213
Dividends
10
-
-
-
(2,654,644)
(2,654,644)
Balance at 31 December 2024
500
16,269
6,421
23,190
INTELLIGENT MOTORING LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
2,929,255
1,994,619
Interest paid
(3,302)
Income taxes paid
(482,190)
(191,537)
Net cash inflow from operating activities
2,447,065
1,799,780
Investing activities
Purchase of intangible assets
(312,599)
(311,424)
Purchase of tangible fixed assets
(40,899)
(98,177)
(Issue) repayment of loans
1,004,980
(1,004,980)
Interest received
29,032
31,763
Net cash generated from/(used in) investing activities
680,514
(1,382,818)
Financing activities
Proceeds from issue of shares
-
4,458
Redemption of shares
(39)
Repayment of borrowings
(9,371)
(10,648)
Dividends paid to equity shareholders
(2,654,644)
(120,000)
Net cash used in financing activities
(2,664,015)
(126,229)
Net increase in cash and cash equivalents
463,564
290,733
Cash and cash equivalents at beginning of year
2,752,841
2,462,108
Cash and cash equivalents at end of year
3,216,405
2,752,841
Relating to:
Cash at bank and in hand
3,221,047
2,756,481
Bank overdrafts included in creditors payable within one year
(4,642)
(3,640)
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Intelligent Motoring Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .
The group consists of Intelligent Motoring Ltd 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.
The 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 for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Intelligent Motoring Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. 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.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.
1.5
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.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business 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 is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software
33.33% reducing balance
Development costs
Straight line over useful economic life
Website development costs
25% Straight line
1.9
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 improvements
10% Straight line
Plant and equipment
25% Straight line
Fixtures and fittings
25% 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.
1.10
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.
1.11
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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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.
1.12
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.
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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 group 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 group 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.
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 group's contractual obligations expire or are discharged or cancelled.
1.14
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.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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 if, and only if, there is 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.
1.16
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.17
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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
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.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.20
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.
1.21
Insurance debtors and creditors
The group acts as an agent of insurance companies in broking and administering insurance products and is liable as a principal for premiums due to those underwriters. The group has followed generally accepted accounting practice for insurance brokers by showing debtors, creditors and cash balances relating to insurance business as assets and liabilities of the group itself. Revenue is recognised on such agency arrangements as set out in the turnover accounting policy.
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.
In the course of preparing the financial statements, no critical accounting judgements have been made
in the process of applying the Company’s accounting policies, other than those involving estimations as
disclosed below, that have had a significant effect on the amounts recognised in the financial
statements.
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.
Warranty risk fund provision
Management were required to consider the risk of warranty polices sold and allocate a cost of fulfilling the polices. In doing so they make assumptions about the future costs of handling claims and the expected rate of claims. Details of the provisions are set out in note 19.
Cancellation Provision
Management were required to consider the risk of warranty polices being cancelled before completion of the policy. In doing so they make assumptions about the future likelihood of cancellation and associated cost and the expected rate of claims. Details of the provisions are set out in note 19.
Claims handling provision
Management were required to consider the risk of warranty polices sold and allocate a cost of handling claims. In doing so they make assumptions about the future costs of handling claims and the expected rate of claims. Details of the provisions are set out in note 19.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Warranty services
7,955,689
7,143,922
Insurance services
2,297,328
3,155,064
Other motor related services
1,637,947
1,162,214
11,890,964
11,461,200
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
11,711,182
11,367,876
Europe
179,782
93,324
11,890,964
11,461,200
2024
2023
£
£
Other revenue
Interest income
29,032
31,763
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Exchange losses
9,538
1,515
Fees payable to the group's auditor for the audit of the group's financial statements
15,600
13,750
Depreciation of owned tangible fixed assets
35,019
29,741
Amortisation of intangible assets
319,408
272,830
Operating lease charges
114,117
75,000
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Management
6
6
-
-
Administration
77
72
-
-
Total
83
78
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,934,564
2,370,167
Social security costs
292,912
250,046
-
-
Pension costs
79,617
75,733
3,307,093
2,695,946
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
258,879
171,133
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
100,000
-
As total directors' remuneration was less than £200,000 in the prior year, no disclosure is provided for that year.
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
27,083
23,359
Other interest income
1,949
8,404
Total income
29,032
31,763
8
Interest payable and similar expenses
2024
2023
£
£
Other interest on financial liabilities
-
3,302
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
647,187
439,249
Adjustments in respect of prior periods
(78,594)
39,735
Total UK current tax
568,593
478,984
Foreign current tax on profits for the current period
13,016
Total current tax
568,593
492,000
Deferred tax
Origination and reversal of timing differences
16,799
(36,353)
Adjustment in respect of prior periods
100,262
Total deferred tax
117,061
(36,353)
Total tax charge
685,654
455,647
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 25 -
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:
2024
2023
£
£
Profit before taxation
2,718,516
2,115,804
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
679,629
528,951
Tax effect of expenses that are not deductible in determining taxable profit
2,324
2,589
Tax effect of utilisation of tax losses not previously recognised
(2,849)
(46,677)
Unutilised tax losses carried forward
5,556
4,704
Adjustments in respect of prior years
(78,594)
39,735
Amortisation on assets not qualifying for tax allowances
20,667
20,667
Other permanent differences
(55,482)
Effect of overseas tax rates
(41,341)
(13,017)
Deferred tax adjustments in respect of prior years
100,262
Tax at marginal rate
(25,823)
Taxation charge
685,654
455,647
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
2,654,644
120,000
11
Intangible fixed assets
Group
Goodwill
Software
Development costs
Website development costs
Total
£
£
£
£
£
Cost
At 1 January 2024
826,668
54,810
1,223,227
50,175
2,154,880
Additions - internally developed
312,599
312,599
At 31 December 2024
826,668
54,810
1,535,826
50,175
2,467,479
Amortisation and impairment
At 1 January 2024
380,129
54,810
620,399
50,175
1,105,513
Amortisation charged for the year
82,667
236,741
319,408
At 31 December 2024
462,796
54,810
857,140
50,175
1,424,921
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Intangible fixed assets
(Continued)
- 26 -
Carrying amount
At 31 December 2024
363,872
678,686
1,042,558
At 31 December 2023
446,539
602,828
1,049,367
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 January 2024
62,573
514
207,196
270,283
Additions
14,805
26,094
40,899
At 31 December 2024
77,378
514
233,290
311,182
Depreciation and impairment
At 1 January 2024
9,396
514
129,562
139,472
Depreciation charged in the year
7,301
27,718
35,019
At 31 December 2024
16,697
514
157,280
174,491
Carrying amount
At 31 December 2024
60,681
76,010
136,691
At 31 December 2023
53,177
77,634
130,811
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
36,229
36,229
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
36,229
Carrying amount
At 31 December 2024
36,229
At 31 December 2023
36,229
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Motoreasy Limited
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Motoreasy Services Limited
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Warranty Assist LTD
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Minster Software Limited
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Motokiki LTD
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Motor Angel Limited
Unit 6 60 Portman Road, Reading, Berkshire, England, RG30 1EA
Ordinary shares
100.00
-
Warranty Assist Ireland Limited
25 Bank Place Mallow Co Cork Ireland
Ordinary shares
0
100.00
The following subsidiaries are entitled to exemption from the audit requirements under section 479A of the Companies Act 2006 relating to subsidiary companies. A guarantee has been provided by the parent and can be found at Companies House.
Name of undertaking Registered Number
Minster Software Limited 09669182
Warranty Assist LTD 06763903
Motokiki LTD 12486091
Motor Angel Limited 08199729
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,546,853
5,331,091
Corporation tax recoverable
33,134
Other debtors
135,472
1,152,118
1,004,980
Prepayments and accrued income
175,656
79,112
4,857,981
6,595,455
-
1,004,980
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
4,642
3,640
Other borrowings
18
10,648
10,648
Trade creditors
573,664
254,140
Amounts owed to group undertakings
1,015,485
Corporation tax payable
337,688
284,419
Other taxation and social security
390,604
356,909
-
-
Other creditors
2,174,878
2,011,280
1,000
Accruals and deferred income
773,731
1,192,684
16,700
13,750
4,265,855
4,113,720
17,700
1,029,235
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
18
4,136
13,507
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank overdrafts
4,642
3,640
Other loans
14,784
24,155
19,426
27,795
-
-
Payable within one year
15,290
14,288
Payable after one year
4,136
13,507
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Loans and overdrafts
(Continued)
- 29 -
The long term is a bounce back loan obtained in May 2020. Interest is charged at 2.5% and the loan is due to be fully repaid in 2026. The loan is unsecured.
19
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Other provisions
287,036
244,306
-
-
Claims handling provision
319,541
302,230
-
-
Cancellation provision
659,412
558,432
-
-
Risk fund provision
1,486,699
2,559,600
-
-
2,752,688
3,664,568
-
-
Movements on provisions:
Other provisions
Claims handling provision
Cancellation provision
Risk fund provision
Total
Group
£
£
£
£
£
At 1 January 2024
244,306
302,230
558,432
2,559,600
3,664,568
Additional provisions in the year
42,730
23,339
732,696
1,490,267
2,289,032
Reversal of provision
-
-
-
(1,859,807)
(1,859,807)
Utilisation of provision
-
(6,028)
(631,716)
(703,361)
(1,341,105)
At 31 December 2024
287,036
319,541
659,412
1,486,699
2,752,688
20
Insurance broking assets and liabilities
Included in these financial statements are the following balances which are held by the group as an agent and which represent premiums due to underwriters or claims payable to clients.
2024
2023
Debtors
1,068,639
1,265,615
Cash at bank and in hand
556,218
744,420
Creditors
(1,624,857)
(2,010,035)
-
-
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
149,763
28,993
Retirement benefit obligations
(3,709)
-
146,054
28,993
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
28,993
-
Charge to profit or loss
117,061
-
Liability at 31 December 2024
146,054
-
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
79,617
75,733
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.
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
500
500
500
500
INTELLIGENT MOTORING LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
24
Directors' transactions
A directors loan of total value including interest of £1,012,144 was repaid in full on 9 April 2024.
Dividends totalling £2,594,645 (2023 - £120,000) were paid in the year in respect of shares held by the company's directors.
25
Cash generated from group operations
2024
2023
£
£
Profit after taxation
2,032,862
1,660,157
Adjustments for:
Taxation charged
685,654
455,647
Finance costs
3,302
Investment income
(29,032)
(31,763)
Amortisation and impairment of intangible assets
319,408
272,830
Depreciation and impairment of tangible fixed assets
35,019
29,741
Decrease in provisions
(911,880)
(19,217)
Movements in working capital:
Decrease/(increase) in debtors
699,360
(1,416,674)
Increase in creditors
97,864
1,040,596
Cash generated from operations
2,929,255
1,994,619
26
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
2,756,481
464,566
3,221,047
Bank overdrafts
(3,640)
(1,002)
(4,642)
2,752,841
463,564
3,216,405
Borrowings excluding overdrafts
(24,155)
9,371
(14,784)
2,728,686
472,935
3,201,621
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R BuckleyMr WK DuffyMr DB GerransMr A KellyMr DD McClure FisherMs EM McClure FisherMs S McClure FisherMs N Watersfalse07019754bus:Consolidated2024-01-012024-12-31070197542024-01-012024-12-3107019754bus:Director12024-01-012024-12-3107019754bus:Director22024-01-012024-12-3107019754bus:Director32024-01-012024-12-3107019754bus:Director42024-01-012024-12-3107019754bus:Director62024-01-012024-12-3107019754bus:Director72024-01-012024-12-3107019754bus:Director82024-01-012024-12-3107019754bus:Director52024-01-012024-12-3107019754bus:RegisteredOffice2024-01-012024-12-31070197542024-12-3107019754bus:Consolidated2024-12-3107019754bus:Consolidated2023-01-012023-12-31070197542023-01-012023-12-3107019754core:Goodwillbus:Consolidated2024-12-3107019754core:Goodwillbus:Consolidated2023-12-3107019754core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3107019754core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3107019754bus:Consolidated2023-12-3107019754core:ComputerSoftwarebus:Consolidated2024-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3107019754core:ComputerSoftwarebus:Consolidated2023-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3107019754core:LeaseholdImprovementsbus:Consolidated2024-12-3107019754core:PlantMachinerybus:Consolidated2024-12-3107019754core:FurnitureFittingsbus:Consolidated2024-12-3107019754core:LeaseholdImprovementsbus:Consolidated2023-12-3107019754core:PlantMachinerybus:Consolidated2023-12-3107019754core:FurnitureFittingsbus:Consolidated2023-12-31070197542023-12-3107019754core:ShareCapitalbus:Consolidated2024-12-3107019754core:ShareCapitalbus:Consolidated2023-12-3107019754core:SharePremiumbus:Consolidated2024-12-3107019754core:SharePremiumbus:Consolidated2023-12-3107019754core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3107019754core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3107019754core:ShareCapital2024-12-3107019754core:ShareCapital2023-12-3107019754core:SharePremium2024-12-3107019754core:SharePremium2023-12-3107019754core:RetainedEarningsAccumulatedLosses2024-12-3107019754core:RetainedEarningsAccumulatedLosses2023-12-3107019754core:ShareCapitalbus:Consolidated2022-12-3107019754core:SharePremiumbus:Consolidated2022-12-3107019754core:CapitalRedemptionReservebus:Consolidated2022-12-31070197542022-12-3107019754core:CapitalRedemptionReservebus:Consolidated2023-12-3107019754core:CapitalRedemptionReservebus:Consolidated2024-12-3107019754core:ShareCapital2022-12-3107019754core:SharePremium2022-12-3107019754core:CapitalRedemptionReserve2022-12-3107019754core:RetainedEarningsAccumulatedLosses2022-12-3107019754core:CapitalRedemptionReserve2023-12-3107019754core:CapitalRedemptionReserve2024-12-3107019754core:ShareCapitalbus:Consolidated2023-01-012023-12-3107019754core:SharePremiumbus:Consolidated2023-01-012023-12-3107019754core:ShareCapital2023-01-012023-12-3107019754core:SharePremium2023-01-012023-12-3107019754bus:Consolidated2022-12-3107019754core:Goodwill2024-01-012024-12-3107019754core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107019754core:ComputerSoftware2024-01-012024-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107019754core:LeaseholdImprovements2024-01-012024-12-3107019754core:PlantMachinery2024-01-012024-12-3107019754core:FurnitureFittings2024-01-012024-12-3107019754core:UKTaxbus:Consolidated2024-01-012024-12-3107019754core:UKTaxbus:Consolidated2023-01-012023-12-3107019754core:ForeignTaxbus:Consolidated2024-01-012024-12-3107019754core:ForeignTaxbus:Consolidated2023-01-012023-12-3107019754bus:Consolidated12024-01-012024-12-3107019754bus:Consolidated12023-01-012023-12-3107019754bus:Consolidated22024-01-012024-12-3107019754bus:Consolidated22023-01-012023-12-3107019754bus:Consolidated32024-01-012024-12-3107019754bus:Consolidated32023-01-012023-12-3107019754core:Goodwillbus:Consolidated2023-12-3107019754core:ComputerSoftwarebus:Consolidated2023-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3107019754bus:Consolidated2023-12-3107019754core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3107019754core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3107019754core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3107019754core:Goodwillbus:Consolidated2024-01-012024-12-3107019754core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3107019754core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-3107019754core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3107019754core:LeaseholdImprovementsbus:Consolidated2023-12-3107019754core:PlantMachinerybus:Consolidated2023-12-3107019754core:FurnitureFittingsbus:Consolidated2023-12-3107019754core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3107019754core:PlantMachinerybus:Consolidated2024-01-012024-12-3107019754core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3107019754core:Subsidiary12024-01-012024-12-3107019754core:Subsidiary22024-01-012024-12-3107019754core:Subsidiary32024-01-012024-12-3107019754core:Subsidiary42024-01-012024-12-3107019754core:Subsidiary52024-01-012024-12-3107019754core:Subsidiary62024-01-012024-12-3107019754core:Subsidiary72024-01-012024-12-3107019754core:Subsidiary112024-01-012024-12-3107019754core:Subsidiary222024-01-012024-12-3107019754core:Subsidiary332024-01-012024-12-3107019754core:Subsidiary442024-01-012024-12-3107019754core:Subsidiary552024-01-012024-12-3107019754core:Subsidiary662024-01-012024-12-3107019754core:Subsidiary772024-01-012024-12-3107019754core:CurrentFinancialInstruments2024-12-3107019754core:CurrentFinancialInstruments2023-12-3107019754core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3107019754core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3107019754core:WithinOneYearbus:Consolidated2024-12-3107019754core:WithinOneYearbus:Consolidated2023-12-3107019754core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107019754core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107019754core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3107019754core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3107019754core:Non-currentFinancialInstruments2024-12-3107019754core:Non-currentFinancialInstruments2023-12-3107019754core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3107019754core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3107019754core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3107019754core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3107019754core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107019754core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107019754bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107019754bus:FRS1022024-01-012024-12-3107019754bus:Audited2024-01-012024-12-3107019754bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3107019754bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP