Company registration number 00204727 (England and Wales)
PYE MOTORS, LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PYE MOTORS, LIMITED
COMPANY INFORMATION
Directors
Mr N Payne
Mrs H Morley-Pye
Mrs C J Roberts
Company number
00204727
Registered office
Ovangle Road
Morecambe
Lancashire
LA3 3PF
Auditor
MHA
14 Mannin Way
Lancaster Business Park
Lancaster
LA1 3SW
PYE MOTORS, LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Directors' responsibilities statement
7
Independent auditor's report
8 - 10
Profit and loss account
11
Group statement of comprehensive income
12
Group balance sheet
13 - 14
Company balance sheet
15 - 16
Group statement of changes in equity
17
Company statement of changes in equity
18
Group statement of cash flows
19
Notes to the financial statements
20 - 41
PYE MOTORS, LIMITED
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

As we always do the directors firstly would like to thank the whole Pye Motors team for all their hard work, commitment and resilience in delivering our 2024 performance.

 

We would also like to thank our customers who we serve, we appreciate all the support and continued business.

 

Another turbulent year for the industry, sector and our own business.

 

Headwinds around Ev transition, lack of government grants, pressures on 2nd hand values and insufficient infrastructure impacting our growth plans and financial performance.

 

We generated a profit before tax of £562k which was down on prior year and we also see a dip in turnover down from £45.8m to £42.0m. ROS still is something we are proud of as a group. We have shown our determination to dig deep and continue to out perform many in the sector.

 

2024 saw the group diversify with a new franchise partner Omoda and Jaecoo coming on board in small volume q4. We have high hopes for these Brands for many years to come and havge seen significant growth during 2025.

 

Our Abbey Road site which we bought in 2023 has seen significant investment and we largely rebuilt the building to give us a better operational solution long term with 11 workshop bays and more height to fit commercial vehicles on every ramp. As we write this we are moving in September 2025.

 

We continue to diversify and our existing IT division goes from strength to strength and we have also worked hard on our Ecommerce division which continues to grow.

We are mindful of our responsibilities around the Final salary scheme and continue to make scheduled and agreed payments to help commitments identified. The deficit is accounted for in our balance sheet which remains very healthy.

We have significant plans in the wings for 2025 our centenary year, including another franchise partner Chery in our existing James Freel site, on boarding and moving into the new premises on Abbey Road for Ford, as well as having a full 12 months with O &J and ecommerce, we feel that 2025 will be another solid year.

PYE MOTORS, LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties

In addition to the challenges described in this report, the principal risks and uncertainties to the business are detailed in the Directors’ Report.

KPIs

The directors consider turnover and gross profit to be the main KPIS . Turnover has fallen by 8% and gross margin has increased to 6.9% from 6.5% in 2023.

Future developments

The company is committed to further development and growth which is reflected in our notable post year events :

PYE MOTORS, LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Compliance with duty

This statement by the board describes how the responsibilities under S172(1)(a) to (f) of the Companies Act 2006 have been approached in the financial year ended 31st December 2024.

 

The directors consider that they have acted in good faith to promote the success of the company on behalf of the stakeholders, in relation to matters set out in S172 of the Act.

 

The stakeholders of the business include the employees, customers, and suppliers of the business.

 

The directors monitor and review strategic objectives against long term growth plans and regular reviews at departmental and board level are held across the business in the key areas.

 

The fundamental principle in the governance of Pye Motors Group Limited is the clear, fair, and trusting approach to all interactions with employees, customers, and suppliers. This is reflected in the length of service of employees and management teams and the longevity of the relationships with our customers and suppliers.

 

The company has built, and continues to grow, the business on a reputation for delivering excellent customer service. The company, through the senior management and employees, strives continuously to improve in every aspect of the products and services it provides, for the mutual benefit of all stakeholders.

 

The company enjoys good relationships with suppliers in relation to credit arrangements and takes a firm approach to debtor management. Payment terms reduce the risk to the business whilst the process for debt collection minimises the risk of non-payments.

 

The directors have overall responsibility for delivering the group’s strategy and values and for ensuring high standards of governance. The primary aim of the directors is to promote the long-term sustainable success of the company to generate benefit for the stakeholders. Throughout the next financial year, the directors will continue to review, improve, and challenge the engagement with all stakeholders. The company’s employees, customers and suppliers are critical to the success of the business and so it is recognised that engagement is an important aspect in those relationships.

 

The directors recognise and understand that it is important to keep employees informed of all matters concerning them and does this in several ways including meetings, verbal and written communications. The views and interests of employees are considered in consultation with them through working groups or forums, which evolve over time to meet the needs of all parties. The policy of the company is to consult and discuss with employees any issues that arise in accordance with relevant procedures or legislation.

 

The company is committed to employment policies which follow best practice and are based on equal opportunities for all employees, irrespective of gender, religion or belief, age, racial or ethnic origin, sexual orientation, or disability. The principal business units are committed to Investors in People and the business regards the development of staff as key to achieving its objectives. The company has an equal opportunities policy and is committed to the principles within the policy in respect of all stakeholders.

On behalf of the board

Mr N Payne
Director
30 September 2025
PYE MOTORS, LIMITED
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 acting as a Main Ford Dealer for Ford Motor Company Limited in the sales of car and commercial vehicles, the servicing of car and commercial vehicles and the sale and distribution of parts for North Lancashire and Cumbria. Ancillary services included daily rental for cars and vans, accident repair centre and a petrol forecourt.

Results and dividends

The results for the year are set out on page 11.

No ordinary dividends were paid. 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 N Payne
Mrs H Morley-Pye
Mrs C J Roberts
Financial instruments
Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The group is exposed to fair value interest rate on its borrowings and cash flow interest rate risk on bank overdrafts and loans. The group has entered into both fixed and variable interest rate agreements on its loans so as to minimise its exposure to changes in interest rates.

Credit risk

Investments of cash surpluses and borrowings are made through banks and companies which must fulfil credit rating criteria approved by the board. All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are reviewed on a regular basis and provision is made for doubtful debtors whenever considered necessary.

Research and development

The group continues to develop it's Dealership Internet software tool capabilities and functions year on year. The team continues to write new script to provide solutions and further develop this unique tool.

Post reporting date events

There have been no significant events affecting the group since the year end.

Future developments

The company has strategic plans for the future which includes organic growth and opportunities for other growth through acquisition.

PYE MOTORS, LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Auditor

The auditor, MHA, previously traded through the legal entity MacIntyre Hudson LLP. In response to regulatory changes, MacIntyre Hudson LLP ceased to hold an audit registration with the engagement transitioning to MHA Audit Services LLP.

 

MHA will be proposed for reappointment in accordance with section 485 of the Companies Act 2006. .

Energy and carbon report

The information below relates to the period 1 January 2024 - 31 December 2024. No comparative figures have been provided as this is the first year for which the group has been required to provide an energy and carbon report.

2024
Energy consumption
kWh
Aggregate of energy consumption in the year
1,026,394
2024
Emissions of CO2 equivalent
metric tonnes
Scope 1 - direct emissions
- Gas combustion
113.07
Scope 2 - indirect emissions
- Electricity purchased
84.55
Total gross emissions
197.62
Intensity ratio
Tonnes CO2e per £1m revenue
4.71
Quantification and reporting methodology

The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2024 UK Government’s Conversion Factors for Company Reporting

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per £1m revenue, the recommended ratio for the sector.

Measures taken to improve energy efficiency

The directors are committed to reducing energy consumption and carbon footprint with the following steps:

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

PYE MOTORS, LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
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.

On behalf of the board
Mr N Payne
Director
30 September 2025
PYE MOTORS, LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -

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:

 

 

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.

PYE MOTORS, LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PYE MOTORS, LIMITED
- 8 -
Opinion

We have audited the financial statements of Pye Motors, Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor 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 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.

Other information

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.

PYE MOTORS, LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PYE MOTORS, LIMITED
- 9 -

Opinions on other matters prescribed by the Companies Act 2006

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

 

In the light of the knowledge and understanding of the group and 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.

Matters on which we are required to report by exception

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:

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 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.

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 specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud, is detailed below:

PYE MOTORS, LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PYE MOTORS, LIMITED
- 10 -

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 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.

Use of our 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.

Jenny McCabe FCA
Senior Statutory Auditor
For and on behalf of MHA, Statutory Auditor
Lancaster, United Kingdom
30 September 2025
MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542)
PYE MOTORS, LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
Turnover
3
41,996,362
45,795,649
Cost of sales
(39,112,533)
(42,809,944)
Gross profit
2,883,829
2,985,705
Administrative expenses
(2,082,968)
(1,816,416)
Operating profit
4
800,861
1,169,289
Other interest payable and similar expenses
8
(239,154)
(201,658)
Profit before taxation
561,707
967,631
Tax on profit
9
(153,644)
(242,891)
Profit for the financial year
408,063
724,740
Profit for the financial year is all attributable to the owners of the parent company.
PYE MOTORS, LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
£
£
Profit for the year
408,063
724,740
Other comprehensive income
Actuarial gain/(loss) on defined benefit pension schemes
325,000
(356,000)
Tax relating to other comprehensive income
(81,250)
89,000
Other comprehensive income for the year
243,750
(267,000)
Total comprehensive income for the year
651,813
457,740
Total comprehensive income for the year is all attributable to the owners of the parent company.
PYE MOTORS, LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
4,375
5,250
Other intangible assets
11
254,163
246,738
Total intangible assets
258,538
251,988
Tangible assets
10
7,891,625
7,756,907
Investments
12
14,803
14,803
8,164,966
8,023,698
Current assets
Stocks
14
15,756,733
11,984,241
Debtors
15
1,156,071
1,086,787
Cash at bank and in hand
3,305
155,146
16,916,109
13,226,174
Creditors: amounts falling due within one year
16
(14,228,527)
(10,509,604)
Net current assets
2,687,582
2,716,570
Total assets less current liabilities
10,852,548
10,740,268
Creditors: amounts falling due after more than one year
17
(1,714,902)
(1,813,435)
Net assets excluding pension liability
9,137,646
8,926,833
Defined benefit pension liability
22
(1,962,000)
(2,403,000)
Net assets
7,175,646
6,523,833
Capital and reserves
Called up share capital
21
30,800
30,800
Profit and loss reserves
7,144,837
6,493,024
Equity attributable to owners of the parent company
7,175,637
6,523,824
Non-controlling interests
9
9
7,175,646
6,523,833
PYE MOTORS, LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 14 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr N  Payne
Director
Company registration number 00204727 (England and Wales)
PYE MOTORS, LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 15 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
4,375
5,250
Other intangible assets
11
254,163
246,738
Total intangible assets
258,538
251,988
Tangible assets
10
7,891,625
7,756,907
Investments
12
447,068
447,068
8,597,231
8,455,963
Current assets
Stocks
14
15,756,733
11,984,241
Debtors
15
1,156,071
1,086,787
Cash at bank and in hand
3,305
155,146
16,916,109
13,226,174
Creditors: amounts falling due within one year
16
(14,694,338)
(10,975,415)
Net current assets
2,221,771
2,250,759
Total assets less current liabilities
10,819,002
10,706,722
Creditors: amounts falling due after more than one year
17
(1,714,902)
(1,813,435)
Net assets excluding pension liability
9,104,100
8,893,287
Defined benefit pension liability
22
(1,962,000)
(2,403,000)
Net assets
7,142,100
6,490,287
Capital and reserves
Called up share capital
21
30,800
30,800
Profit and loss reserves
7,111,300
6,459,487
Total equity
7,142,100
6,490,287

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 £408,063 (2023 - £724,740 profit).

PYE MOTORS, LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 16 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr N  Payne
Director
Company registration number 00204727 (England and Wales)
PYE MOTORS, LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
Balance at 1 January 2023
30,800
6,035,284
6,066,084
9
6,066,093
Year ended 31 December 2023:
Profit for the year
-
724,740
724,740
-
724,740
Other comprehensive income:
Actuarial gains on defined benefit plans
-
(356,000)
(356,000)
-
(356,000)
Tax relating to other comprehensive income
-
89,000
89,000
-
89,000
Total comprehensive income
-
457,740
457,740
-
457,740
Balance at 31 December 2023
30,800
6,493,024
6,523,824
9
6,523,833
Year ended 31 December 2024:
Profit for the year
-
408,063
408,063
-
408,063
Other comprehensive income:
Actuarial gains on defined benefit plans
-
325,000
325,000
-
325,000
Tax relating to other comprehensive income
-
(81,250)
(81,250)
-
(81,250)
Total comprehensive income
-
651,813
651,813
-
651,813
Balance at 31 December 2024
30,800
7,144,837
7,175,637
9
7,175,646
PYE MOTORS, LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
30,800
6,001,747
6,032,547
Year ended 31 December 2023:
Profit for the year
-
724,740
724,740
Other comprehensive income:
Actuarial gains on defined benefit plans
-
(356,000)
(356,000)
Tax relating to other comprehensive income
-
89,000
89,000
Total comprehensive income
-
457,740
457,740
Balance at 31 December 2023
30,800
6,459,487
6,490,287
Year ended 31 December 2024:
Profit for the year
-
408,063
408,063
Other comprehensive income:
Actuarial gains on defined benefit plans
-
325,000
325,000
Tax relating to other comprehensive income
-
(81,250)
(81,250)
Total comprehensive income
-
651,813
651,813
Balance at 31 December 2024
30,800
7,111,300
7,142,100
PYE MOTORS, LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
119,841
653,858
Income taxes paid
(135,972)
(184,583)
Net cash (outflow)/inflow from operating activities
(16,131)
469,275
Investing activities
Purchase of intangible assets
(129,503)
(125,602)
Purchase of tangible fixed assets
(253,072)
(2,329,594)
Net cash used in investing activities
(382,575)
(2,455,196)
Financing activities
Proceeds of new bank loans
-
1,000,000
Repayment of bank loans
(123,402)
(74,632)
Payment of finance leases obligations
(23,551)
(68,114)
Interest paid
(138,154)
(106,658)
Net cash (used in)/generated from financing activities
(285,107)
750,596
Net decrease in cash and cash equivalents
(683,813)
(1,235,325)
Cash and cash equivalents at beginning of year
155,146
1,390,471
Cash and cash equivalents at end of year
(528,667)
155,146
Relating to:
Cash at bank and in hand
3,305
155,146
Bank overdrafts included in creditors payable within one year
(531,972)
-
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
1
Accounting policies
Company information

Pye Motors, Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Pye Motors Limited, Ovangle Road, Lancashire, Morecambe, LA3 3PF.

 

The group consists of Pye Motors, Limited and all of its subsidiaries as detailed in note 14.

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:

 

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Pye Motors, Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). 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.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. In the group financial statements, joint ventures are accounted for using the equity method.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.3
Going concern

The directors do not consider there to be a material uncertainty at this time, and there is a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Turnover from the sale of goods is recognised when the group has transferred the significant risks and rewards of ownership to the buyer, the amount can be measured reliably, it is probable the consideration will be received and any associated costs can be measured reliably. Turnover is shown net of VAT and any other associated discounts.

 

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when the amounts of turnover can be measured reliably, it is probable the consideration will be received, the stage of completion can be determined reliably and any associated costs can be measured reliably.

1.5
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, as described under the intangible assets accounting policy.

1.6
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.

 

Goodwill is assessed for impairment at least annually or more frequently when there is an indication that the unit may be impaired.

1.7
Intangible fixed assets other than goodwill

Intangible assets are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. All intangible assets are considered to have a finite useful life.

 

Development costs are capitalised within intangible assets where they can be identifiable with a specific product or project anticipated to produce future benefits, and are amortised on the straight line basis over the anticipated life of the benefits arising from the completed product or project.

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:

Development costs
3 years straight line
1.8
Tangible fixed assets

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

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -

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:

Freehold land and buildings
2% straight line
Plant and equipment
5-33% straight line
Motor vehicles
5-33% 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.

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.

 

The Companies Act requires the annual depreciation of fixed assets. The directors believe that the policy of providing depreciation on freehold property is not necessary in order for the financial statements to give a true and fair view. The buildings are maintained in good condition so that their value is not significantly impaired by the passage of time and consequently any element of depreciation would be immaterial.

1.9
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 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.

Investments in joint ventures are stated in the Group's share of net assets in the consolidated accounts. The Group's share of the profit or loss of the joint venture is included in the profit and loss account using the equity accounting basis. In the parent company balance sheet the investments in joint ventures are measured at cost less accumulated impairment.

1.10
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).

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks 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.

Impairment of financial assets

Financial assets 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.

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.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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.

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.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 25 -
1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

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.

1.17
Retirement benefits

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 the consolidated profit and loss account 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.

Defined benefit pension plan

The Group operates a defined benefit plan for certain employees. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependent upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan.

 

The liability recognised in the balance sheet in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the balance sheet date less the fair value of plan assets at the balance sheet date (if any) out of which the obligations are to be settled.

 

The defined benefit obligation is calculated using the projected unit credit method. Annually the company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling that have terms approximating to the estimated period of the future payments ('discount rate').

 

The fair value of plan assets is measured in accordance with FRS 102 fair value hierarchy and in accordance with the Group's policy for similarly held assets. This includes the use of appropriate fair valuation techniques.

 

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.

 

The cost of the defined benefit plan, recognised in profit and loss as employee costs, comprises of the increase in net pension benefit liability arising from employee service during the period, and, the cost of plan introductions, benefit changes, curtailments and settlements.

 

The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognised in profit or loss as a 'finance expense'.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 26 -
1.18
Leases

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

 

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

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.

Key sources of estimation uncertainty
Stock provision

The Group applies a stock provision to parts based on the date when the item was last sold. A provision is also applied for demonstrators, courtesy cars and hire vehicles. These are written down on a monthly basis to reflect the fall in their value before they are available for sale. These provisions are both reviewed regularly by management.

Defined benefit pension scheme

In order to adhere to the criteria of FRS 102, Section 28 'Employee benefits', the group uses the services of an independent external actuary to deliver the calculation of the defined benefit scheme deficit as at the reporting date.

 

The valuation is dependent upon, and highly sensitive to, a number of key actuarial assumptions including the life expectancy, discount rate, price inflation rate, and deferred pension increase rate. Further details of the actuarial assumptions used in respect of the 2024 valuation are provided in note 23.

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
New vehicles
20,965,209
25,396,300
Used vehicles
11,378,803
12,378,683
Parts and service
5,845,528
5,284,554
Other
3,806,822
2,736,112
41,996,362
45,795,649
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover
(Continued)
- 27 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
41,996,362
45,795,649
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
106,649
90,950
Loss on disposal of tangible fixed assets
11,705
-
Amortisation of intangible assets
122,953
120,919
Stocks impairment losses recognised or reversed
8,895
193,547
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,630
16,000
For other services
Taxation compliance services
1,300
1,200
All other non-audit services
3,750
5,650
5,050
6,850
6
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
Administrative
44
44
44
44
Sales and maintenance
80
76
80
76
Total
124
120
124
120
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 28 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,529,959
3,208,131
3,529,959
3,208,131
Social security costs
391,993
354,903
391,993
354,903
Pension costs
171,480
161,723
171,480
161,723
4,093,432
3,724,757
4,093,432
3,724,757
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
244,800
203,053
Company pension contributions to defined contribution schemes
26,525
27,753
271,325
230,806
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
118,323
106,638
Company pension contributions to defined contribution schemes
12,540
14,180

During the year retirement benefits were accruing to 3 directors (2023: 3) in respect of defined benefit pension schemes.

8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
104,937
73,127
Other interest on financial liabilities
32,407
32,640
Interest on finance leases and hire purchase contracts
810
891
Net interest on the net defined benefit liability
101,000
95,000
Total finance costs
239,154
201,658
Disclosed on the profit and loss account as follows:
Other interest payable and similar expenses
239,154
201,658
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
114,194
195,876
Adjustments in respect of prior periods
-
0
57
Total current tax
114,194
195,933
Deferred tax
Origination and reversal of timing differences
39,442
44,149
Changes in tax rates
-
0
2,777
Adjustment in respect of prior periods
8
-
0
Other adjustments
-
0
32
Total deferred tax
39,450
46,958
Total tax charge
153,644
242,891

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
561,707
967,631
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
140,427
227,592
Tax effect of expenses that are not deductible in determining taxable profit
8,611
8,695
Effect of change in corporation tax rate
-
2,777
Depreciation on assets not qualifying for tax allowances
4,598
3,738
Under/(over) provided in prior years
-
0
57
Deferred tax adjustments in respect of prior years
8
32
Taxation charge
153,644
242,891

In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2024
2023
£
£
Deferred tax arising on:
Actuarial differences recognised as other comprehensive income
81,250
(89,000)
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
10
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
8,131,496
1,928,102
14,889
10,074,487
Additions
-
0
253,072
-
0
253,072
Disposals
-
0
(29,716)
-
0
(29,716)
At 31 December 2024
8,131,496
2,151,458
14,889
10,297,843
Depreciation and impairment
At 1 January 2024
890,258
1,417,682
9,640
2,317,580
Depreciation charged in the year
17,518
88,224
907
106,649
Eliminated in respect of disposals
-
0
(18,011)
-
0
(18,011)
At 31 December 2024
907,776
1,487,895
10,547
2,406,218
Carrying amount
At 31 December 2024
7,223,720
663,563
4,342
7,891,625
At 31 December 2023
7,241,238
510,420
5,249
7,756,907
Company
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
8,131,496
1,928,102
14,889
10,074,487
Additions
-
0
253,072
-
0
253,072
Disposals
-
0
(29,716)
-
0
(29,716)
At 31 December 2024
8,131,496
2,151,458
14,889
10,297,843
Depreciation and impairment
At 1 January 2024
890,258
1,417,682
9,640
2,317,580
Depreciation charged in the year
17,518
88,224
907
106,649
Eliminated in respect of disposals
-
0
(18,011)
-
0
(18,011)
At 31 December 2024
907,776
1,487,895
10,547
2,406,218
Carrying amount
At 31 December 2024
7,223,720
663,563
4,342
7,891,625
At 31 December 2023
7,241,238
510,420
5,249
7,756,907
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Tangible fixed assets
(Continued)
- 31 -

The carrying value of land and buildings comprises:

Group
Company
2024
2023
2024
2023
£
£
£
£
Freehold
6,625,443
6,625,442
6,625,443
6,625,442
Long leasehold
598,277
617,348
598,277
617,348
7,223,720
7,242,790
7,223,720
7,242,790

Freehold land and buildings with a carrying amount of £5,297,502 (2023: £5,297,502) have been pledged to secure borrowings of the company.

Included within freehold property is land with a value amounting to £3,225,882 (2023: £3,225,882).

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
11
Intangible fixed assets
Group
Goodwill
Development costs
Total
£
£
£
Cost
At 1 January 2024
8,750
1,039,980
1,048,730
Additions - internally developed
-
0
129,503
129,503
At 31 December 2024
8,750
1,169,483
1,178,233
Amortisation and impairment
At 1 January 2024
3,500
793,242
796,742
Amortisation charged for the year
875
122,078
122,953
At 31 December 2024
4,375
915,320
919,695
Carrying amount
At 31 December 2024
4,375
254,163
258,538
At 31 December 2023
5,250
246,738
251,988
Company
Goodwill
Development costs
Total
£
£
£
Cost
At 1 January 2024
8,750
1,039,980
1,048,730
Additions - internally developed
-
0
129,503
129,503
At 31 December 2024
8,750
1,169,483
1,178,233
Amortisation and impairment
At 1 January 2024
3,500
793,242
796,742
Amortisation charged for the year
875
122,078
122,953
At 31 December 2024
4,375
915,320
919,695
Carrying amount
At 31 December 2024
4,375
254,163
258,538
At 31 December 2023
5,250
246,738
251,988

The development costs capitalised relate to a dealership software in development in the current and previous year. The costs have been capitalised as the company is able to gain an economic benefit from selling this software to other dealerships.

 

The amortisation charge of £122,953 (2023: £120,919) is included in administrative expenses in the consolidated profit and loss account.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
12
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
437,068
437,068
Investments in joint ventures
14,803
14,803
10,000
10,000
14,803
14,803
447,068
447,068
Movements in fixed asset investments
Group
Shares in joint ventures
£
Cost or valuation
At 1 January 2024 and 31 December 2024
14,803
Carrying amount
At 31 December 2024
14,803
At 31 December 2023
14,803
Movements in fixed asset investments
Company
Shares in subsidiaries and joint ventures
£
Cost or valuation
At 1 January 2024 and 31 December 2024
447,068
Carrying amount
At 31 December 2024
447,068
At 31 December 2023
447,068
13
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
Furness Motor Co Limited
England & Wales
Ordinary
100.00
-
Orlrick Limited
England & Wales
Ordinary
0
100.00
Pye Motors (Leasing) Limited
England & Wales
Ordinary
96.00
-
Pye Motors (Morecambe) Limited
England & Wales
Ordinary
100.00
-
Retail Automotive Alliance Limited
England & Wales
Ordinary
5.00
-
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Subsidiaries
(Continued)
- 34 -

Furness Motor Co Limited is 100% owned by Orlrick Limited.

 

All of the above subsidiaries are included within the consolidated financial statements. The Group's share of the net assets and liabilities of the joint venture are included in the consolidated financial statements.

14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
755,480
616,077
755,480
616,077
Finished goods and goods for resale
15,001,253
11,368,164
15,001,253
11,368,164
15,756,733
11,984,241
15,756,733
11,984,241

Consignment stock totalling £11,799,087 (2023: £7,877,377) is held as security against vehicle creditors included in other borrowings.

15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
728,913
553,424
728,913
553,424
Prepayments and accrued income
131,857
117,362
131,857
117,362
860,770
670,786
860,770
670,786
Amounts falling due after more than one year:
Deferred tax asset (note 20)
295,301
416,001
295,301
416,001
Total debtors
1,156,071
1,086,787
1,156,071
1,086,787
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
578,779
84,195
578,779
84,195
Obligations under finance leases
19
189,653
213,204
189,653
213,204
Other borrowings
18
11,799,078
7,877,377
11,799,078
7,877,377
Trade creditors
851,590
643,073
851,590
643,073
Amounts owed to group undertakings
-
0
-
0
465,811
465,811
Corporation tax payable
114,194
135,972
114,194
135,972
Other taxation and social security
435,986
575,932
435,986
575,932
Other creditors
28,261
452,861
28,261
452,861
Accruals and deferred income
230,986
526,990
230,986
526,990
14,228,527
10,509,604
14,694,338
10,975,415

Bank loans amounting to £578,779 (2023: £84,195) are secured by legal charge over the freehold property of the Group.

 

Included in other borrowings are vehicle loans amounting to £11,799,078 (2023: £7,877,377) which are secured on the new vehicle stocks of the Group.

 

Hire purchase contracts amounting to £189,653 (2023: £213,204) are secured on the assets to which they relate.

17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
1,141,550
1,227,564
1,141,550
1,227,564
Other creditors
573,352
585,871
573,352
585,871
1,714,902
1,813,435
1,714,902
1,813,435

Bank loans amounting to £1,141,550 (2023: £1,227,564) are secured by legal charge over the freehold property of the Group.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
1,188,357
1,311,759
1,188,357
1,311,759
Bank overdrafts
531,972
-
0
531,972
-
0
Other loans
11,799,078
7,877,377
11,799,078
7,877,377
13,519,407
9,189,136
13,519,407
9,189,136
Payable within one year
12,377,857
7,961,572
12,377,857
7,961,572
Payable after one year
1,141,550
1,227,564
1,141,550
1,227,564

The Group has a bank loan amounting to £1,188,357 (2023: £1,311,759) which is repayable in monthly instalments at an interest rate of 6.45%.

 

Included in other borrowings are vehicle loans amounting to £11,799,078 (2023: £7,877,377) which are repayable 12 months from the date of new vehicle purchases.

19
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
189,653
213,204
189,653
213,204

Finance lease payments represent rentals payable by the company or group for used vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 12 months. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Assets
Assets
2024
2023
Group
£
£
Accelerated capital allowances
(195,199)
(184,751)
Retirement benefit obligations
490,500
600,752
295,301
416,001
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Deferred taxation
(Continued)
- 37 -
Assets
Assets
2024
2023
Company
£
£
Accelerated capital allowances
(195,199)
(184,751)
Retirement benefit obligations
490,500
600,752
295,301
416,001
Group
Company
2024
2024
Movements in the year:
£
£
Asset at 1 January 2024
(416,001)
(416,001)
Charge to profit or loss
39,450
39,450
Charge to other comprehensive income
81,250
81,250
Asset at 31 December 2024
(295,301)
(295,301)

 

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
21
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
30,800
30,800
30,800
30,800
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
171,480
161,723

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.

Defined benefit schemes

The company operates a defined benefit scheme for qualifying employees. Under the scheme the employees are entitled to retirement benefits as a % of final salary on attainment of a retirement age of 65 . No other post retirement benefits are provided.

 

The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out at 31 March 2024 by Broadstone Corporate Benefits Limited, Fellow of the Institute of Actuaries. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.

2024
2023
Key assumptions
%
%
Discount rate
5.3
4.4
Expected rate of increase of pensions in payment
2.95-3
2.85-3
Expected rate of salary increases
3.15
2.95
3.15
2.95
Mortality assumptions
2024
2023

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
19.9
19.9
- Females
22.4
22.4
Retiring in 20 years
- Males
20.8
20.8
- Females
23.6
23.5
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Retirement benefit schemes
(Continued)
- 39 -
2024
2023

Amounts recognised in the profit and loss account

£
£
Net interest on defined benefit liability/(asset)
101,000
95,000
2024
2023

Amounts taken to other comprehensive income

£
£
Actual return on scheme assets
77,000
2,000
Less: calculated interest element
133,000
140,000
Return on scheme assets excluding interest income
210,000
142,000
Actuarial changes related to obligations
(535,000)
214,000

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Present value of defined benefit obligations
4,881,000
5,465,000
4,881,000
5,465,000
Fair value of plan assets
(2,919,000)
(3,062,000)
(2,919,000)
(3,062,000)
Deficit in scheme
1,962,000
2,403,000
1,962,000
2,403,000
Group
Company
2024
2024

Movements in the present value of defined benefit obligations

£
£
Liabilities at 1 January 2024
5,465,000
5,465,000
Benefits paid
(283,000)
(283,000)
Actuarial gains and losses
(535,000)
(535,000)
Interest cost
234,000
234,000
At 31 December 2024
4,881,000
4,881,000
Group
Company
2024
2024

The defined benefit obligations arise from plans funded as follows:

£
£
Wholly unfunded obligations
-
-
Wholly or partly funded obligations
4,881,000
4,881,000
4,881,000
4,881,000
PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Retirement benefit schemes
(Continued)
- 40 -
Group
Company
2024
2024

Movements in the fair value of plan assets

£
£
Fair value of assets at 1 January 2024
3,062,000
3,062,000
Interest income
133,000
133,000
Return on plan assets (excluding amounts included in net interest)
(210,000)
(210,000)
Benefits paid
(283,000)
(283,000)
Contributions by the employer
217,000
217,000
At 31 December 2024
2,919,000
2,919,000

Fair value of plan assets at the reporting period end

Group
Company
2024
2023
2024
2023
£
£
£
£
Equity instruments
931,000
792,000
931,000
792,000
Property
179,000
325,000
179,000
325,000
Gifts and Bonds
645,000
501,000
645,000
501,000
Cash
481,000
605,000
481,000
605,000
683,000
839,000
683,000
839,000
2,919,000
3,062,000
2,919,000
3,062,000
23
Related party transactions

During the year the Company continued to borrow funds interest free from its subsidiary undertakings. At the balance sheet date the Company owed £465,811 (2023: £465,811) to its subsidiary undertakings.

 

During the year the Group and Company continued to borrow funds from directors. In the year interest at 5.5% (2023: 5.5%) amounting to £623 (2023: £612) was paid on these loans. At the balance sheet date the Group and the Company owed £14,579 (2023: £13,986) to directors.

 

During the year the Group and Company continued to borrow funds form other shareholders. In the year interest at 5.5% (2023: 5.5%) amounting to £4,518 (2023: £4,489) . At the balance sheet date the Group and Company owed £81,550 (2023: £104,467) to other shareholders.

 

During the year the Group and Company continued to borrow funds from other related parties. In the year interest at 5.5% (2023: 5.5%) amounting to £15,196 (2023: £13,637) was paid on these loans. At the balance sheet date the Group and Company owed £327,223 (2023: £317,418) to other related parties.

24
Controlling party

There is no ultimate controlling party in either the current or previous year.

PYE MOTORS, LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 41 -
25
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
155,146
(151,841)
3,305
Bank overdrafts
-
0
(531,972)
(531,972)
155,146
(683,813)
(528,667)
Borrowings excluding overdrafts
(9,189,136)
(3,798,299)
(12,987,435)
Obligations under finance leases
(213,204)
23,551
(189,653)
(9,247,194)
(4,458,561)
(13,705,755)
26
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
408,063
724,740
Adjustments for:
Taxation charged
153,644
242,891
Finance costs
239,154
201,658
Loss on disposal of tangible fixed assets
11,705
-
Amortisation and impairment of intangible assets
122,953
120,919
Depreciation and impairment of tangible fixed assets
106,649
90,950
Pension scheme non-cash movement
(217,000)
(211,000)
Movements in working capital:
(Increase)/decrease in stocks
(3,772,492)
182,992
(Increase)/decrease in debtors
(212,984)
39,156
(Decrease)/increase in creditors
(641,552)
271,938
(decrease) / increase in vehicle loans
3,921,701
(1,010,386)
Cash generated from operations
119,841
653,858
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr N PayneMrs H Morley-PyeMrs C J Robertsfalse00204727bus:Consolidated2024-01-012024-12-31002047272024-01-012024-12-3100204727bus:Director12024-01-012024-12-3100204727bus:Director22024-01-012024-12-3100204727bus:Director32024-01-012024-12-3100204727bus:RegisteredOffice2024-01-012024-12-31002047272024-12-3100204727bus:Consolidated2024-12-3100204727bus:Consolidated2023-01-012023-12-31002047272023-01-012023-12-3100204727core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100204727core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100204727core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-01-012023-12-3100204727core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3100204727core:Goodwillbus:Consolidated2024-12-3100204727core:Goodwillbus:Consolidated2023-12-3100204727core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3100204727core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3100204727bus:Consolidated2023-12-3100204727core:Goodwill2024-12-3100204727core:Goodwill2023-12-3100204727core:OtherResidualIntangibleAssets2024-12-3100204727core:OtherResidualIntangibleAssets2023-12-31002047272023-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100204727core:PlantMachinerybus:Consolidated2024-12-3100204727core:MotorVehiclesbus:Consolidated2024-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3100204727core:PlantMachinerybus:Consolidated2023-12-3100204727core:MotorVehiclesbus:Consolidated2023-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100204727core:PlantMachinery2024-12-3100204727core:MotorVehicles2024-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100204727core:PlantMachinery2023-12-3100204727core:MotorVehicles2023-12-3100204727core:ShareCapitalbus:Consolidated2024-12-3100204727core:ShareCapitalbus:Consolidated2023-12-3100204727core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3100204727core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3100204727core:Non-controllingInterestsbus:Consolidated2024-12-3100204727core:Non-controllingInterestsbus:Consolidated2023-12-3100204727core:ShareCapital2024-12-3100204727core:ShareCapital2023-12-3100204727core:RetainedEarningsAccumulatedLosses2024-12-3100204727core:RetainedEarningsAccumulatedLosses2023-12-3100204727core:ShareCapitalbus:Consolidated2022-12-31002047272022-12-3100204727core:ShareCapital2022-12-3100204727core:RetainedEarningsAccumulatedLosses2022-12-3100204727bus:Consolidated2022-12-3100204727core:Goodwill2024-01-012024-12-3100204727core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100204727core:PlantMachinery2024-01-012024-12-3100204727core:MotorVehicles2024-01-012024-12-3100204727core:UKTaxbus:Consolidated2024-01-012024-12-3100204727core:UKTaxbus:Consolidated2023-01-012023-12-3100204727bus:Consolidated12024-01-012024-12-3100204727bus:Consolidated12023-01-012023-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3100204727core:PlantMachinerybus:Consolidated2023-12-3100204727core:MotorVehiclesbus:Consolidated2023-12-3100204727bus:Consolidated2023-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100204727core:PlantMachinery2023-12-3100204727core:MotorVehicles2023-12-31002047272023-12-3100204727core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3100204727core:PlantMachinerybus:Consolidated2024-01-012024-12-3100204727core:MotorVehiclesbus:Consolidated2024-01-012024-12-3100204727core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2024-12-3100204727core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2023-12-3100204727core:LandBuildingscore:LongLeaseholdAssets2024-12-3100204727core:LandBuildingscore:LongLeaseholdAssets2023-12-3100204727core:Goodwillbus:Consolidated2023-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3100204727core:Goodwill2023-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3100204727core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3100204727core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3100204727core:Goodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3100204727core:InternallyGeneratedIntangibleAssets2024-01-012024-12-3100204727core:Goodwillbus:Consolidated2024-01-012024-12-3100204727core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-3100204727core:Subsidiary12024-01-012024-12-3100204727core:Subsidiary22024-01-012024-12-3100204727core:Subsidiary32024-01-012024-12-3100204727core:Subsidiary42024-01-012024-12-3100204727core:Subsidiary52024-01-012024-12-3100204727core:Subsidiary112024-01-012024-12-3100204727core:Subsidiary222024-01-012024-12-3100204727core:Subsidiary332024-01-012024-12-3100204727core:Subsidiary442024-01-012024-12-3100204727core:Subsidiary552024-01-012024-12-3100204727core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3100204727core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3100204727core:CurrentFinancialInstruments2024-12-3100204727core:CurrentFinancialInstruments2023-12-3100204727core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3100204727core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3100204727core:Non-currentFinancialInstruments2024-12-3100204727core:Non-currentFinancialInstruments2023-12-3100204727core:WithinOneYearbus:Consolidated2024-12-3100204727core:WithinOneYearbus:Consolidated2023-12-3100204727core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100204727core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3100204727core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3100204727core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3100204727core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-3100204727core:WithinOneYear2024-12-3100204727core:WithinOneYear2023-12-3100204727bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100204727bus:FRS1022024-01-012024-12-3100204727bus:Audited2024-01-012024-12-3100204727bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3100204727bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP