Caseware UK (AP4) 2023.0.135 2023.0.135 2024-12-312024-12-312024-12-312false2024-01-01falseNo description of principal activity2falsefalse NI640262 2024-01-01 2024-12-31 NI640262 2023-01-01 2023-12-31 NI640262 2024-12-31 NI640262 2023-12-31 NI640262 2023-01-01 NI640262 c:Director1 2024-01-01 2024-12-31 NI640262 c:Director2 2024-01-01 2024-12-31 NI640262 c:RegisteredOffice 2024-01-01 2024-12-31 NI640262 d:Buildings d:LongLeaseholdAssets 2024-01-01 2024-12-31 NI640262 d:PlantMachinery 2024-01-01 2024-12-31 NI640262 d:FurnitureFittings 2024-01-01 2024-12-31 NI640262 d:ComputerEquipment 2024-01-01 2024-12-31 NI640262 d:Goodwill 2024-01-01 2024-12-31 NI640262 d:CurrentFinancialInstruments 2024-12-31 NI640262 d:CurrentFinancialInstruments 2023-12-31 NI640262 d:Non-currentFinancialInstruments 2024-12-31 NI640262 d:Non-currentFinancialInstruments 2023-12-31 NI640262 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 NI640262 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 NI640262 d:ShareCapital 2024-01-01 2024-12-31 NI640262 d:ShareCapital 2024-12-31 NI640262 d:ShareCapital 2023-01-01 2023-12-31 NI640262 d:ShareCapital 2023-12-31 NI640262 d:ShareCapital 2023-01-01 NI640262 d:RevaluationReserve 2024-01-01 2024-12-31 NI640262 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 NI640262 d:RetainedEarningsAccumulatedLosses 2024-12-31 NI640262 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 NI640262 d:RetainedEarningsAccumulatedLosses 2023-12-31 NI640262 d:RetainedEarningsAccumulatedLosses 2023-01-01 NI640262 c:OrdinaryShareClass1 2024-01-01 2024-12-31 NI640262 c:OrdinaryShareClass1 2024-12-31 NI640262 c:OrdinaryShareClass1 2023-12-31 NI640262 c:FRS102 2024-01-01 2024-12-31 NI640262 c:Audited 2024-01-01 2024-12-31 NI640262 c:FullAccounts 2024-01-01 2024-12-31 NI640262 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 NI640262 d:Subsidiary1 2024-01-01 2024-12-31 NI640262 d:Subsidiary1 1 2024-01-01 2024-12-31 NI640262 d:Subsidiary2 2024-01-01 2024-12-31 NI640262 d:Subsidiary2 1 2024-01-01 2024-12-31 NI640262 c:Consolidated 2024-12-31 NI640262 c:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 NI640262 2 2024-01-01 2024-12-31 NI640262 5 2024-01-01 2024-12-31 NI640262 6 2024-01-01 2024-12-31 NI640262 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: NI640262










WIFCO LIMITED










ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
WIFCO LIMITED
 

COMPANY INFORMATION


Directors
Joanne Houston 
Peter Houston 




Registered number
NI640262



Registered office
Suite 2.06
Custom House

Custom House Square

Belfast

BT3 1ET




Independent auditors
UHY Hacker Young Fitch Limited

Suite 2.06

Custom House

Custom House Square

Belfast

BT1 3ET





 
WIFCO LIMITED
 

CONTENTS



Page
Group Strategic Report
1 - 4
Directors' Report
5 - 6
Independent Auditors' Report
7 - 10
Consolidated Profit and Loss Account
11
Consolidated Statement of Comprehensive Income
12
Consolidated Balance Sheet
13 - 14
Company Balance Sheet
15
Consolidated Statement of Changes in Equity
16
Company Statement of Changes in Equity
17
Consolidated Statement of Cash Flows
18
Consolidated Analysis of Net Debt
19
Notes to the Financial Statements
20 - 41


 
WIFCO LIMITED
 

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
The Group is pleased to present its Strategic Report for the year ended 31st December 2024.

Business review
 
WIFCO Limited is the parent company of two subsidiary companies, Prentice Portadown Limited and Strathden Limited. 
Prentice Portadown Limited's principal activity is the sale and service of motor vehicles during the year.
Strathden Limited's principal activity is the operating and leasing of owned property to another group company. 
The trading results for the period and the financial position at the end of the year were considered to be satisfactory by the director.  Operating profits before interest of £1,564,763 (2023 : £1,319,951) were achieved, and operating profit after exceptional items and interest amounted to £1,118,309 (2023 : £938,477).  The Group finished its trading period with net current assets of £471,340 and net assets of £3,977,177.
The Group continues to manage the challenges of new car supply issues due to component shortages and also restricted used car supply, which has led to used wholesale prices growing at a high rate. This has resulted in lower used car stock holdings at times and increased stock turnaround times.
Despite the demanding trading conditions, the business continued to strengthen its balance sheet and is pleased to report contuined profitability

Page 1

 
WIFCO LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Principal risks and uncertainties
 
The process of risk acceptance and risk management is addressed through a framework of policies, procedures and internal controls.  Management have assessed the major risks to which the Group is exposed, and have set in place policies which are subject to ongoing review by management.
Compliance with regulation, legal and ethical standards is a high priority for the Group and management take on an important oversight role in this regard.
The automotive sector remains competitive. The Group seeks to maintain an advantage over competitors by offering the highest level of customer services. 
The group has identified the following risks as being a high priority for ongoing monitoring and mitigation:
1. Economic and Market Risks
Fluctuating demand due to economic downturns, interest rate changes, or consumer confidence;
Supply chain disruptions, particularly for new vehicles and parts, can delay sales and repairs.
2. Regulatory and Environmental Risks
Compliance with emissions regulations, such as the UK's Zero Emission Vehicle (ZEV) mandate, which requires a growing percentage of new car sales to be electric.
Health and safety regulations, especially in service areas where tools are used.
3. Property and Theft Risks
Theft or vandalism of vehicles, parts, or equipment, especially in outdoor lots.
4. Labour and Staffing Issues
Skilled labour shortages, particularly for technicians and sales staff.
The Group has recognised the risks posed by the the withdrawal of the used car VAT margin scheme and has implemented various contingency measures and mitigating actions to address the threat.
The success of the business is reliant on consumer spending, and an economic downturn will have a direct impact on the income of the Company. In response, the directors keep a close watch on wider global economic conditions and modify strategies to reflect the market.

Financial key performance indicators
 
The group trading company relies on various key performance indicators to measure its performance:

Revenue Growth - revenue increased by 7% in 2024.
Operating Profit Percentage - 2024 : 2.74% (2023 : 2.58%).
Net Profit Percentage - 2024 : 1.2% (2023 :1.5%).
Stock Holding Days - 2024 : 73 days (2023 : 70 days).
Additional KPIs of debtor days and debt position are reviewed on a regular basis and were all considered to be in line with the directors' expectations.

Page 2

 
WIFCO LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Other key performance indicators
 
Customer satisfaction is a key performance indicator and is measured using customer feedback and after-sales care. Customer satisfaction is reviewed regularly and considered to be at a high level by the directors. During 2024 Prentice Portadown received the acolade of becoming a BMW 30-Star Retailer, demonstrating exceptionally high performance in customer satisfaction.
Going concern
The Group's financial forecasts and sensitivities show the Group is expected to continue to be cash generative taking account of the anticipated changes in trading performance, and it will operate within its facilities and meet its obligations as they fall due. Consequently, the Directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Directors' statement of compliance with duty to promote the success of the Group
The directors are aware of their duty under s.172 of the Companies Act 2006 to act in the way they would
consider, in good faith, would be most likely to promote the success of the Group for the benefit of its members as a whole and, in doing so, to have regard (amongst other matters) to:
The likely consequences of its decisions in the long-term
 - The directors have developed plans for the business that have been designed to have a long-term beneficial impact for the group as a whole and will assist in the decision-making process to deliver a high quality of service.
The interests of the Group’s employees
 - The directors consider the employees to be fundamental to the delivery of their plans and the success of the group. The Group is a responsible employer and places the health, safety and well-being of its team members at the front of the way it conducts business.
A need to foster the Group’s business relationships with suppliers, customers and others
 - The directors recognise the relationships it has with its suppliers and customers as being the key to a successful future. We meet with our BMW and Mini partners regularly throughout the year and continuously monitors the satisfaction and experiences of our customers. The directors recognise the need to take corrective action where necessary to prevent involvement in modern slavery, corruption, bribery and breaches of competition laws.
The impact of the Group’s operations on the community and the environment
 - The directors' plans give the highest regard to the impact of the business operations on the community and the environment. Consideration is also given to our wider social responsibilities and how we comply with environmental legislation and exceed those requirements. The company is currently implementing the BMW sustainability project and its electric vehicles project as plans to reduce its environmental impact.
The desirability of the Group maintaining a reputation for high standards of business conduct and the need to act fairly as between members of the Company
 - The Directors ensure that the group as a whole behaves responsibly and that the managers operate the business as such. We intend to operate with high standards of business conduct, good corporate governance and to act fairly between each other, as we recognise this will nurture our reputation in the local community and throughout the BMW and Mini network.

Page 3

 
WIFCO LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


This report was approved by the board on 31 July 2025 and signed on its behalf.





Joanne Houston
Director

Page 4

 
WIFCO LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group 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 for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £842,768 (2023 - £713,040).



Directors

The directors who served during the year were:

Joanne Houston 
Peter Houston 

Matters covered in the Group Strategic Report

Under Schedule 7.1A "Large and Medium-Sized Companies and Groups (Accounts and Reports) Regulations 2008", the company has elected to disclose the following Directors' Report information in the Strategic Report: 
•             Principal activities and business review;
•             Principal risks and uncertainties;
•             Financial key performance indicators;

Page 5

 
WIFCO LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

The auditorsUHY Hacker Young Fitch Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 31 July 2025 and signed on its behalf.
 





Joanne Houston
Director

Page 6

 
 
 
 
INDEPENDENT AUDITORS' REPORT TO 
THE SHAREHOLDERS OF WIFCO LIMITED
 
 
 
 

Opinion


We have audited the financial statements of WIFCO Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Consolidated Profit and Loss Account, the Consolidated Statement of Comprehensive Income, the Consolidated and Company Balance Sheets, the Consolidated Statement of Cash Flows, the Consolidated and Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 of 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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.


Page 7

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WIFCO LIMITED (CONTINUED)

Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group 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 Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 set out on page 5, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 8

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WIFCO LIMITED (CONTINUED)

Auditors' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows. 
The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations. As part of the audit in accordance with ISAs (UK) we exercised professional judgement and maintained professional scepticism throughout the audit. We identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector and we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006,  Schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud and considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. We obtained an understanding of internal controls relevant to the audit in order to design audit procedures that were appropriate in the circumstances but not for the purpose of expressing an opinion of the effectiveness of the Company’s internal controls.
To address the risk of fraud through management bias and override of controls, we performed analytical procedures to identify any unusual or unexpected relationships;  tested journal entries to identify unusual transactions; evaluated the appropriateness of accounting policies used, including managements’ use of the going concern basis of accounting, and the reasonableness of accounting estimates and related disclosures made by management; and investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included but were not limited to agreeing financial statement disclosures to underlying supporting documentation; reading the minutes of meetings of those charged with governance; and enquiring of management as to actual and potential litigation and claims. In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Company's ability to operate or to avoid a material penalty. These included the Company's FCA regulatory requirements.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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


Page 9

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WIFCO LIMITED (CONTINUED)

Use of our report
 

This report is made solely to the Company's shareholders, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's shareholders those matters we are required to state to them in an Auditors' 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 shareholders, as a body, for our audit work, for this report, or for the opinions we have formed.





Michael Fitch LLB FCA (Senior Statutory Auditor)
  
for and on behalf of
UHY Hacker Young Fitch Limited, Statutory Auditors
 
Suite 2.06
Custom House
Custom House Square
Belfast
BT1 3ET

31 July 2025
Page 10

 
WIFCO LIMITED
 

CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
47,611,270
44,488,750

Cost of sales
  
(42,365,458)
(39,644,591)

Gross profit
  
5,245,812
4,844,159

Administrative expenses
  
(3,694,995)
(3,528,167)

Other operating income
 5 
13,946
3,959

Operating profit
 6 
1,564,763
1,319,951

Interest receivable and similar income
 10 
528
-

Interest payable and similar expenses
 11 
(446,982)
(381,474)

Profit before tax
  
1,118,309
938,477

Tax on profit
 12 
(275,541)
(225,437)

Profit for the financial year
  
842,768
713,040

Profit for the year attributable to:
  

Owners of the parent
  
842,768
713,040

  
842,768
713,040

The notes on pages 20 to 41 form part of these financial statements.

Page 11

 
WIFCO LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£


Profit for the financial year

  

842,768
713,040

Other comprehensive income
  


Unrealised surplus/(deficit) on revaluation of tangible fixed assets
  
-
(5,583)

Other comprehensive income for the year
  
-
(5,583)

Total comprehensive income for the year
  
842,768
707,457

Profit for the year attributable to:
  


Owners of the parent Company
  
842,768
713,040

  
842,768
713,040

Total comprehensive income attributable to:
  


Owners of the parent Company
  
842,768
707,457

  
842,768
707,457

The notes on pages 20 to 41 form part of these financial statements.

Page 12

 
WIFCO LIMITED
REGISTERED NUMBER: NI640262

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 14 
30,002
32,502

Tangible assets
 15 
5,257,731
5,234,966

  
5,287,733
5,267,468

Current assets
  

Stocks
 17 
8,545,179
7,621,368

Debtors: amounts falling due within one year
 18 
1,269,441
914,385

Cash at bank and in hand
 19 
486,226
470,435

  
10,300,846
9,006,188

Creditors: amounts falling due within one year
 20 
(9,829,506)
(8,946,422)

Net current assets
  
 
 
471,340
 
 
59,766

Total assets less current liabilities
  
5,759,073
5,327,234

Creditors: amounts falling due after more than one year
 21 
(1,105,980)
(1,362,105)

Provisions for liabilities
  

Deferred taxation
 24 
(572,100)
(565,852)

  
 
 
(572,100)
 
 
(565,852)

Net assets excluding pension asset
  
4,080,993
3,399,277

Net assets
  
4,080,993
3,399,277


Capital and reserves
  

Called up share capital 
 25 
100
100

Revaluation reserve
 26 
1,355,020
1,355,020

Profit and loss account
 26 
2,725,873
2,044,157

Equity attributable to owners of the parent Company
  
4,080,993
3,399,277

  
4,080,993
3,399,277


Page 13

 
WIFCO LIMITED
REGISTERED NUMBER: NI640262

CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 July 2025.




Joanne Houston
Director

The notes on pages 20 to 41 form part of these financial statements.

Page 14

 
WIFCO LIMITED
REGISTERED NUMBER: NI640262

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 16 
200
200

  
200
200

Current assets
  

Debtors: amounts falling due within one year
 18 
476,564
100

  
476,564
100

Creditors: amounts falling due within one year
 20 
(476,664)
(200)

Net current liabilities
  
 
 
(100)
 
 
(100)

Total assets less current liabilities
  
100
100

  

  

Net assets excluding pension asset
  
100
100

Net assets
  
100
100


Capital and reserves
  

Called up share capital 
 25 
100
100

Profit for the year
  
161,052
2,000

Other changes in the profit and loss account

  

(161,052)
(2,000)

  
 
 
100
 
 
100


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 July 2025.


Joanne Houston
Director

The notes on pages 20 to 41 form part of these financial statements.

Page 15

 
WIFCO LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Revaluation reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£
£


At 1 January 2023
100
1,360,603
1,333,117
2,693,820
2,693,820


Comprehensive income for the year

Profit for the year

-
-
713,040
713,040
713,040

Deficit on revaluation of leasehold property
-
(5,583)
-
(5,583)
(5,583)


Other comprehensive income for the year
-
(5,583)
-
(5,583)
(5,583)


Total comprehensive income for the year
-
(5,583)
713,040
707,457
707,457


Contributions by and distributions to owners

Dividends: Equity capital
-
-
(2,000)
(2,000)
(2,000)


Total transactions with owners
-
-
(2,000)
(2,000)
(2,000)



At 1 January 2024
100
1,355,020
2,044,157
3,399,277
3,399,277


Comprehensive income for the year

Profit for the year

-
-
842,768
842,768
842,768


Other comprehensive income for the year
-
-
-
-
-


Total comprehensive income for the year
-
-
842,768
842,768
842,768


Contributions by and distributions to owners

Dividends: Equity capital
-
-
(161,052)
(161,052)
(161,052)


Total transactions with owners
-
-
(161,052)
(161,052)
(161,052)


At 31 December 2024
100
1,355,020
2,725,873
4,080,993
4,080,993


The notes on pages 20 to 41 form part of these financial statements.

Page 16

 
WIFCO LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
100
-
100


Comprehensive income for the year

Profit for the year

-
2,000
2,000


Other comprehensive income for the year
-
-
-


Contributions by and distributions to owners

Dividends: Equity capital
-
(2,000)
(2,000)


Total transactions with owners
-
(2,000)
(2,000)



At 1 January 2024
100
-
100


Comprehensive income for the year

Profit for the year
-
161,052
161,052
Total comprehensive income for the year
-
161,052
161,052


Contributions by and distributions to owners

Dividends: Equity capital
-
(161,052)
(161,052)


Total transactions with owners
-
(161,052)
(161,052)


At 31 December 2024
100
-
100


The notes on pages 20 to 41 form part of these financial statements.

Page 17

 
WIFCO LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
842,768
713,040

Adjustments for:

Amortisation of intangible assets
2,500
2,500

Depreciation of tangible assets
91,790
127,430

Loss on disposal of tangible assets
(4,804)
-

Interest paid
446,982
381,474

Interest received
(528)
-

Taxation charge
275,541
225,437

(Increase) in stocks
(923,818)
(473,390)

(Increase) in debtors
(364,542)
(58,179)

Increase in creditors
789,170
41,847

Corporation tax (paid)
(165,889)
(68,127)

Net cash generated from operating activities

989,170
892,032


Cash flows from investing activities

Purchase of tangible fixed assets
(115,790)
(332,587)

Sale of tangible fixed assets
6,042
-

Interest received
528
-

Net cash from investing activities

(109,220)
(332,587)

Cash flows from financing activities

Repayment of loans
(10,125)
(10,250)

Repayment of other loans
(246,000)
(246,000)

Dividends paid
(161,052)
(2,000)

Interest paid
(446,982)
(381,474)

Net cash used in financing activities
(864,159)
(639,724)

Net increase/(decrease) in cash and cash equivalents
15,791
(80,279)

Cash and cash equivalents at beginning of year
470,435
550,714

Cash and cash equivalents at the end of year
486,226
470,435


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
486,226
470,435

486,226
470,435


Page 18

 
WIFCO LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2024




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

470,435

15,791

486,226

Debt due after 1 year

(1,362,105)

256,125

(1,105,980)

Debt due within 1 year

(269,247)

10,877

(258,370)


(1,160,917)
282,793
(878,124)

The notes on pages 20 to 41 form part of these financial statements.

Page 19

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

"The Prentice Group" is made up of three companies; WIFCO Limited a private company, limited by shares, incorporated in Northern Ireland with Company Registration Number NI640262, Prentice Portadown Limited, a private company, limited by shares, incorporated in Northern Ireland with Company Registration Number NI626334, Strathden Limited a private company, limited by shares, incorporated in Northern Ireland with Company Registration Number NI626346.
The registered office is situated at Suite 2.06, Custom House, Custom House Square, Belfast, BT1 3ET. The Group's principal activities is the sale and service of motor vehicles and the leasing of a group owned property.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Profit and Loss Account in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Profit and Loss Account from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 11 August 2016.

 
2.3

Going concern

The Group's financial forecasts and sensitivities show the Group is expected to continue to be cash generative taking account of the anticipated changes in trading performance, and it will operate within its facilities and meet its obligations as they fall due. Consequently, the Directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Page 20

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.9

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 21

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.11

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Goodwill is amortised over 20 years in line with the company's franchise agreement to which it relates.

Page 22

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.12

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
2%
Straight Line
Plant and machinery
-
2%
-10% Straight Line
Fixtures and fittings
-
2%
-10% Straight Line
Computer equipment
-
20%
Straight Line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.13

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.14

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 23

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.
Stock includes goods held on consignment. These stocks remain the property of the company until sold. As such, they are recognized as stocks on the company’s balance sheet and are valued at the lower of cost and net realisable value in accordance with FRS 102 Section 13.
Income from consignment stock is recognised only when the goods are sold to the end customer, at which point the significant risks and rewards of ownership are transferred.

 
2.16

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.17

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.18

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.19

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.20

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

The Group has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of
Page 24

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.20
Financial instruments (continued)

Sections 11 and 12 and the other presentation requirements of FRS 102.

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

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans 
Page 25

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.20
Financial instruments (continued)

due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

 
2.21

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 26

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 of the revision and future periods where the revision affects both the current and future periods. The items in the financial statements where these judgements and estimates have been made include:
Useful lives of tangible fixed assets
Long-lived assets comprising of property, plant and machinery, fixtures and fittings and motor vehicles represents a significant portion of the total assets. The annual depreciation charge depends primarily on the estimated useful lives of each type of asset and, in certain circumstances, estimates of residual values. The directors regularly review these useful lives and change them if necessary to reflect current conditions. In determining these useful lives management consider technological change, patterns of consumptions, physical condition and expected useful economic utilisation of the assets. Changes in the useful lives can have a significant impact on the depreciation charges for the financial year.
Assessing indicators of impairment
At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in profit or loss. If an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.
Establishing fair value of freehold properties
Investment properties are initially measured at cost, comprising the purchase price and any directly attributable expenditure, and are subsequently remeasured to fair value at each reporting date with changes in fair value recognised in profit or loss. When the foir value of investment properties cannot be measured based on the price of a recent transaction for an identical asset or liability, their fair value is measured using valuation techniques and models. The inputs to these models are taken from observable markets where possible, but where this is not feasible, a degree of judgement is required in establishing fair values. Judgements include considerations of inputs such as market rent, vacancy rate, yield requirement and inflation. Changes in assumptions about these factors could affect the reported fair value of investment properties.

Page 27

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Vehicle sales
37,984,109
35,648,910

Parts sales
5,233,476
4,558,718

Service sales
2,937,324
2,623,883

Other sales
1,456,361
1,657,239

47,611,270
44,488,750


Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
47,611,270
44,488,750

47,611,270
44,488,750



5.


Other operating income

2024
2023
£
£

Other operating income
13,946
3,959

13,946
3,959



6.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Depreciation of tangible fixed assets
91,790
127,430



Page 28

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Group's auditor for the audit of the Group's annual financial statements
16,155
15,530

Fees payable to the Company's auditor in respect of:

All other services
31,801
30,932


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
2,593,384
2,435,973

Social security costs
256,524
250,245

Cost of defined contribution scheme
91,596
129,496

2,941,504
2,815,714


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Admin
10
12
-
-



Sales
27
15
-
-



Parts and workshops
38
43
-
-



Directors
2
2
2
2

77
72
2
2

Page 29

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
29,747
204,990

Group contributions to defined contribution pension schemes
12,000
62,000

41,747
266,990


During the year retirement benefits were accruing to 1 directors (2023 - 1) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £29747 (2023 - £204990).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £12000 (2023 - £62000).


10.


Interest receivable

2024
2023
£
£


Other interest receivable
528
-

528
-


11.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
3,951
1,997

Other loan interest payable
443,031
379,477

446,982
381,474

Page 30

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
267,147
173,231

Adjustments in respect of previous periods
2,146
-


269,293
173,231


Total current tax
269,293
173,231

Deferred tax


Origination and reversal of timing differences
6,248
52,206

Total deferred tax
6,248
52,206


Tax on profit
275,541
225,437

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
1,118,308
938,477


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
279,577
234,619

Effects of:


Non-tax deductible amortisation of goodwill and impairment
625
475

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
2,218
3,625

Capital allowances for year in excess of depreciation
(12,410)
(53,741)

Book profit on chargeable assets
(1,201)
-

Changes in provisions leading to an increase (decrease) in the tax charge
6,248
52,205

Other differences leading to an increase (decrease) in the tax charge
-
(11,278)

Marginal relief
-
(468)

Other factors
484
-

Total tax charge for the year
275,541
225,437


Factors that may affect future tax charges

Page 31

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
12.Taxation (continued)

There were no factors that may affect future tax charges


13.


Dividends

2024
2023
£
£


Dividends
161,052
2,000

161,052
2,000


14.


Intangible assets

Group and Company





Goodwill

£



Cost


At 1 January 2024
50,003



At 31 December 2024

50,003



Amortisation


At 1 January 2024
17,501


Charge for the year on owned assets
2,500



At 31 December 2024

20,001



Net book value



At 31 December 2024
30,002



At 31 December 2023
32,502



All of the Group's intangible fixed assets are held within Prentice Portadown Limited.

Page 32

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

15.


Tangible fixed assets

Group






Freehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
4,365,448
797,341
459,238
78,738
5,700,765


Additions
-
73,459
32,645
9,687
115,791


Disposals
-
(5,500)
-
-
(5,500)



At 31 December 2024

4,365,448
865,300
491,883
88,425
5,811,056



Depreciation


At 1 January 2024
55,264
275,928
79,850
54,756
465,798


Charge for the year on owned assets
7,610
30,118
51,821
2,241
91,790


Disposals
-
(4,263)
-
-
(4,263)



At 31 December 2024

62,874
301,783
131,671
56,997
553,325



Net book value



At 31 December 2024
4,302,574
563,517
360,212
31,428
5,257,731



At 31 December 2023
4,310,184
521,413
379,387
23,982
5,234,966




The net book value of land and buildings may be further analysed as follows:


2024
2023
£
£

Freehold
4,310,184
4,310,183

Long leasehold
(7,610)
-

4,302,574
4,310,183


The 2024 valuation was made by the directors of the Company and the Group, on the basis of current market rents receivable for the property in accordance with the term of a lease agreement with the tenant of the property, with reference to a valuation report prepared by Colliers on 7th June 2021.

Page 33

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

           15.Tangible fixed assets (continued)

If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:

2024
2023
£
£

Group


Cost
2,599,933
2,599,933

Accumulated depreciation
(448,395)
(398,983)

Net book value
2,151,538
2,200,950

Page 34

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

16.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
200



At 31 December 2024
200





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Strathden Limited
Suite 2.06, Custom House, Custom House Square, Belfast, BT1 3ET
-
Ordinary
-
100%
-
Prentice Portadown Limited
Suite 2.06, Custom House, Custom House Square, Belfast, BT1 3ET
-
Ordinary
-
100%
-

The aggregate of the share capital and reserves as at 31 December 2024 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/
(Loss)
£
£

Strathden Limited
1,691,355
165,504

Prentice Portadown Limited
2,285,921
573,449

Page 35

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

17.


Stocks

Group
Group
2024
2023
£
£

Parts stock
283,668
260,483

Consignment stock
1,723,220
2,923,831

Vehicle stock
6,538,291
4,437,054

8,545,179
7,621,368



18.


Debtors

Group
Company
Company
2024
2024
2023
£
£
£

Due after more than one year

-
-
-


Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Due within one year

Trade debtors
642,212
505,556
-
-

Other debtors
598,561
372,253
476,464
-

Called up share capital not paid
100
100
100
100

Prepayments and accrued income
28,568
36,476
-
-

1,269,441
914,385
476,564
100



19.


Cash and cash equivalents

Group
Group
2024
2023
£
£

Cash at bank and in hand
486,226
470,435

486,226
470,435


Page 36

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Bank loans
10,125
10,125
-
-

Other loans
246,000
246,000
-
-

Trade creditors
8,091,961
7,743,796
-
-

Amounts owed to group undertakings
1
-
476,664
200

Corporation tax
267,146
173,231
-
-

Other taxation and social security
103,618
76,589
-
-

Other creditors
304,604
335,812
-
-

Accruals and deferred income
806,051
360,869
-
-

9,829,506
8,946,422
476,664
200



The following liabilities were secured:
Group
Group
2024
2023
£
£

Vehicle consignment creditor
1,723,220
2,923,831

1,723,220
2,923,831

Details of security provided:

The vehicle consignment creditor is secured on the consignment stock to which the liability relates.

Page 37

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

21.


Creditors: Amounts falling due after more than one year

Group
Group
2024
2023
£
£

Bank loans
9,500
19,625

Other loans
1,096,480
1,342,480

1,105,980
1,362,105



The following liabilities were secured:
Group
Group
2024
2023
£
£


Other Loans
1,342,480
1,588,480

Bank loans
19,628
29,750

1,362,108
1,618,230

Details of security provided:

Bank overdrafts and loans are secured as follows:
 - A mortgage debenture incorporating a Fixed and Floating charge over all company assets present & future.
 - Assignment of Keyman Life cover on the life of a director in the sum of £500,000.
 - A letter of Subordination signed by Prentice Portadown Limited, in respect of a director's loan given in favour of First Trust Bank.
Other loans are secured by a first ranking legal charge over the property at Carn Roundabout, Seagoe Road, Portadown and a cross company guarantee between all group companies.



Page 38

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

22.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2024
2023
£
£

Amounts falling due within one year

Bank loans
10,125
10,125

Other loans
246,000
246,000


256,125
256,125

Amounts falling due 1-2 years

Bank loans
9,500
10,125

Other loans
246,000
246,000


255,500
256,125

Amounts falling due 2-5 years

Bank loans
-
9,500

Other loans
738,000
738,000


738,000
747,500

Amounts falling due after more than 5 years

Other loans
112,480
358,480

112,480
358,480

1,362,105
1,618,230



23.


Financial instruments

Group
Group
2024
2023
£
£

Financial assets

Financial assets measured at fair value through profit or loss
486,226
470,435




Financial assets measured at fair value through profit or loss comprise cash at the bank.

Page 39

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

24.


Deferred taxation


Group



2024


£






At beginning of year
(565,851)


Charged to profit or loss
(6,249)



At end of year
(572,100)

Company


2024






At end of year
-
The provision for deferred taxation is made up as follows:

Group
Group
2024
2023
£
£

Accelerated capital allowances
(161,604)
(155,355)

Fair value movements
(410,496)
(410,496)

(572,100)
(565,851)


25.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) Ordinary Shares shares of £1.00 each
100
100



26.


Reserves

Revaluation reserve

The revaluation reserve includes all current period revaluation gains on the Long Leasehold Property.

Profit and loss account

The profit and loss account includes all current period retained profits and losses.

Page 40

 
WIFCO LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

27.


Pension commitments

Prentice Portadown Limited operates a defined contributions pension schemes. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £91,596 (2023: £129,496) There were no contributions payable to the fund at the balance sheet date.
Prentice Portadown Limited made an employer pension contribution on behalf of the director of which £nil, which was payable at the balance sheet date.


28.


Commitments under operating leases

At 31 December 2024 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
349,000
349,000

Later than 1 year and not later than 5 years
1,396,000
1,396,000

Later than 5 years
2,443,000
2,793,000

4,188,000
4,538,000

29.


Commitments under operating leases

The operating lease referred to in note 26 is an operating lease in relation to the renting of the Leasehold Property used by Prentice Portadown Limited.  This is internal to the Group with the Lessor being Strathden Limited.


30.


Related party transactions

During the year one of the group's subsidiaries made purchases of £196,561 (2023 : £nil) on agreed terms from a company associated by virtue of key management personnel. At the balance sheet date the subsidiary was owed £81,598 (2023 : £256,620) from this associated company. This amount is included in note 8 of the financial statements.
During the year one of the group's subsidiaries advanced monies to a director. At the balance sheet date £476,464 was owed to the company by the director. These amounts were repaid within 9 months of the year-end


31.


Controlling party

The ultimate controlling party is Mrs J Houston by virtue of her shareholding.


Page 41