Company registration number 05693106 (England and Wales)
TMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
TMS LIMITED
COMPANY INFORMATION
Directors
L Hallows
B Hallows
T Hallows
D Hallows
O Hallows
D Kerr
Secretary
D Kerr
Company number
05693106
Registered office
Trinity Marina
Coventry Road
Hinckley
Leicestershire
LE10 0NF
Auditor
Sumer Auditco Limited
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
TMS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 8
Independent auditor's report
9 - 11
Statement of comprehensive income
12
Balance sheet
13
Statement of changes in equity
14
Statement of cash flows
15
Notes to the financial statements
16 - 31
TMS 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
2024 was a year of real change and progress for the Group. We were able to build stronger foundations and deliver an improved profit performance.
Aftersales once again provided a dependable source of income, with steady growth across both servicing and bodyshop activity. This continues to be a cornerstone of our long-term strategy, giving us stability in a market where new and used car sales can rise and fall.
One of the biggest highlights of the year was the completion and opening of our brand-new Leicester dealership in November. The site brings Volvo and Kia together under one roof, giving customers a better experience while also improving efficiency across sales and aftersales. It also strengthens our relationships with both Volvo and Kia, two strong brands that are central to our long-term success. It marks an important step forward for the Group and represents a major investment in our future.
We also completed the acquisition of Loughborough Kia on 24th December 2024. This is an exciting addition to the Group, strengthening our presence in the region. Even in a short time, the site has started to contribute positively, helping to strengthen margins and opening up more opportunities for growth across both sales and aftersales.
None of this would have been possible without our colleagues. Our team grew in size to support our expansion, and we have continued to invest in training and development to ensure we deliver consistently high standards of service. Despite ongoing cost pressures, we remain committed to offering competitive pay and benefits, recognising the importance of retaining talented people in a highly competitive market.
Performance and operations
Although overall sales volumes were lower than in the previous year, we achieved stronger underlying margins through tighter stock management and careful cost control. Used car trading was still challenging, with volatile pricing and shifts in customer demand, but our focus on stock turn and pricing discipline helped us to limit these pressures.
Aftersales performance has been particularly encouraging, with customer loyalty supported by our investment in training, facilities and equipment. The new Leicester site, alongside our existing locations and the addition of Loughborough Kia, gives us a strong platform for further growth in the years ahead.
Strategic investment
The Leicester development was the largest single capital project the Group has ever undertaken. It reflects our commitment to providing modern, high-quality facilities for both customers and manufacturers, and demonstrates our confidence in the long-term potential of the brands we represent as well as the strength of our local markets.
The acquisition of Loughborough Kia adds further strength. By bringing another well-established site into the Group, we have expanded our customer reach while lso reinforcing the efficiencies and margin resilience that sit at the heart of our strategy.
Looking forward, our focus is on embedding the Leicester site, integrating Loughborough Kia successfully, improving used car processes, and making the most of the benefits that come from operating as a larger Group.
Outlook
The market in 2025 is likely to remain competitive, with cost pressures and wider uncertainty continuing to affect the sector. Even so, we believe the investments we made in 2024 put us in a strong position. With a larger, more modern estate, a growing aftersales base, and an experienced and committed team, the Group is well placed to build on its progress and deliver long-term, sustainable success.
TMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Development and performance
Manufacturer relationships
The company relies on the strength of its relationships with the vehicle manufacturers to deliver a significant component of company profitability. Changes in the fortunes and strategy of the company’s key manufacturer partners could directly and materially impact the company's result. The directors are confident that the future new products from its manufacturers/suppliers will continue to be competitively priced and high quality and therefore consider that this "manufacturer risk" is minimal. It is, in any case, mitigated by the other core business areas of the company, including used vehicle sales, parts sales and service work.
Used vehicle prices
Used vehicle price volatility can present a significant risk in the event that the market price moves rapidly between the point of purchase and the point of sale of a used vehicle. This leads to reduced margins and increased provisions on unsold stock. This risk is mitigated by a combination of regular monitoring of the used vehicle market by the company used car buyers, a focus on stock turn to reduce the length of time that used vehicles are held in stock, and regular review and re-pricing to ensure that vehicles are priced competitively in the market.
Company people and reputation
The company has invested heavily in its people and its reputation over a number of years. It is therefore reliant on these individuals to a degree in delivering the company result and reinforcing the underlying TMS brand. The company undertakes a regular review of remuneration and packages to ensure that it attracts and retains the best people.
Competition
The company competes with other franchised vehicle dealerships, independent used vehicle sellers, private buyers and sellers, internet based dealers, independent service and repair shops and vehicle manufacturers who have entered the retail market. The company competes for the sale of new and used vehicles, the performance of warranty repairs, non-warranty repairs, routine maintenance business and for the provision of spare parts. The principal competitive factors in service and parts sales are price, familiarity with a manufacturer's brands and models and the quality of customer service
Key performance indicators
The directors consider the key performance indicators are as follows:
Turnover for the year was £131.5m (2023: £140.3m), reflecting a measured reset in volumes in a market that remained price-sensitive and cost-conscious.
Despite lower revenue, gross profit rose to £13.1m and the gross margin improved to 9.98% (2023: 8.54%), supported by disciplined stock management and a stronger mix in aftersales.
Operating profit increased to £2.076m (2023: £1.09m) and profit before tax to £1.122m (2023: £0.80m). Profit after tax was £0.877m (2023: £0.519m).
Revenue mix and aftersales. Sales of services (aftersales) increased to £4.37m (2023: £4.04m), underlining the resilience of service, maintenance and bodyshop revenues in a softer vehicle market.
TMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Promoting the success of the company
The directors of TMS Limited consider, both individually and collectively, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole (having regard to the stakeholders and matters set out in S172(1) (a) - (f) of the Companies Act 2006) in the decisions taken during the year ended 31 December 2024.
- Our plan was designed to have a long term beneficial impact on the company and to contribute to its success in delivering a high quality of service across all areas of our business.
- Our team members are fundamental to the delivery of our plan. We aim to be a responsible employer in our approach to the pay and benefits our team members receive. The health, safety and well being of our team members is one of our primary considerations in the way we do business.
- Engagement with suppliers and customers is key to our success. We meet with our major manufacturing partners regularly throughout the year and take appropriate action, where necessary, to prevent involvement in modern slavery, corruption, bribery and breaches of competition law.
- Our plan takes into account the impact of the company operations on the community, environment and our wider social responsibilities, in particular how we comply with environmental legislation, pursue waste saving opportunities and react promptly to local community concerns.
- Our intention is to behave responsibly and ensure that management operate the business in a responsible manner, operating within the high standards of business conduct and good governance expected for a business such as ours and in doing so, will contribute to the delivery of our plan. The intention is to nurture our reputation, through both the construction and delivery of our plan, that reflects our responsible behavior.
L Hallows
Director
30 September 2025
TMS 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 continued to be that of the operation of a motor dealership involving the sale, maintenance and repair of motor vehicles and the supply of related accessories.
Results and dividends
The results for the year are set out on page 12.
Ordinary dividends were paid amounting to £647,941. The directors do not recommend payment of a further dividend.
No preference dividends were paid.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
L Hallows
B Hallows
T Hallows
D Hallows
O Hallows
D Kerr
TMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Financial instruments
The company uses various financial instruments which include cash and various items, such as trade debtors and trade creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the company's operations.
The existence of these financial instruments exposes the company to a number of financial risks. The main risks arising from the company's financial instruments are categorised as liquidity risk, market risk, credit risk and cash flow risk. The directors review and agree policies for managing each of these risks and they are summarised below.
The use of financial derivatives is governed by the company's policies approved by the board of directors. The company does not use derivative financial instruments for speculative purposes.
Liquidity risk
Funds available to the company are above operating requirements. The board of directors assess the need for liquidity within the business with reference to the funding cycle most appropriate to the trading performance and the short term cash flow need of the business.
Market risk
The new car market for the next 12 months is expected to struggle in general as a result of the ongoing economic uncertainty. This uncertainty has left the industry and economy with an uncertain immediate future.
The Bank of England have made changes to monetary policy in an attempt to stabilise any immediate and future uncertainty including the decrease of interest base rates.
Credit risk
The company's principal financial assets are cash and trade debtors. The credit risk associated with the cash is minimal.
The principal credit risk therefore arises from trade debtors. In order to manage credit risk, the directors have implemented processes to ensure receipt of cleared funds for vehicle sales before the vehicle is released.
Other trade debtors require approved credit in advance which is supported by references and payment is required within the company's credit terms and hence it has been determined that credit risk is minimised.
Cash flow risk
The company's activities primarily expose it to the financial risks of changes in its working capital brought about by the seasonality of the industry and the stock holding requirements.
The directors monitor the working capital requirement and are able to assess the commercial rationale against the costs of raising capital through the company's bankers and primary funders.
TMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
Business relationships
| | Why it is important to engage | | | | Stakeholders' key interests | | |
| | Our mission statement of the company is "Empowering every journey: our mission at TMS Motor Group is to provide exceptional automotive solutions that go beyond sales. With a commitment to excellence, integrity and customer-centricity, we strive to deliver not just vehicles and services but experiences that ignite passion and fulfil dreams. Through a dynamic blend of quality products and a personalised service, we give an omni-channel option to buy online or in our showroom. With a team dedicated to exceeding expectations, we aim to be the driving force behind every customer's satisfaction and mobility aspirations." | | Website Social media Customer satisfaction surveys Focus on customer service | | Customer service Convenience Product choice Value for money Product knowledge | | Positive customer satisfaction scores |
| | Our employees are our business without them we cannot deliver our company strategy | | Apprenticeship programme Training and development courses Employee Rewards | | Career opportunities Pay and conditions Ongoing training and development | | |
| | Suppliers provide the essential goods and services which allow the business to operate efficiently | | Regular feedback of performance Periodic review of terms | | Prompt payment practice Credit worthiness Long term relationships | | Brand standard maintained |
TMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
Auditor
The auditor, Sumer Auditco Limited is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
This section includes our mandatory reporting of energy and greenhouse gas emissions for the period 1 January 2024 to 31 December 2024, pursuant to the Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018, implementing the government’s Streamlined Energy and Carbon Reporting (SECR) policy.
Our methodology to calculate our greenhouse gas emissions is based on the 'Environmental Reporting Guidelines: Including streamlined energy and carbon reporting guidance (March 2019)’, using DESNZ's 2023 and 2024 conversion factors as applicable. In some cases, consumption has been extrapolated from available data or direct comparison made to a comparable period.
We report using a financial control approach to define our organisational boundary. We have reported all material emission sources required by the regulations for which we deem ourselves to be responsible and have maintained records of all source data and calculations.
During the reporting period, we have invested in PV at Volvo Leicester. The table below includes total energy consumption (reported as kWh) and greenhouse gas emissions for the sources required by the regulations, along with our intensity ratio.
During the reporting period, no energy efficiency actions have been taken. The table below includes total energy consumption (reported as kWh) and greenhouse gas emissions for the sources required by the regulations, along with our intensity ratio.
The table below includes total energy consumption (reported as kWh) and greenhouse gas emissions for the sources required by the regulations, along with our intensity ratio:-
Streamlined Energy and Carbon Reporting (continued)
31/12/2024 31/12/2023
Total Energy Consumption - Used for Emissions Calculation (kWh) 2,337,404 2,009,653
Gas Combustion Emissions, Scope 1 (tCO2e) 105 49
Purchased Electricity Emissions, Scope 2 (tCO2e) 129 119
Vehicle Fuel Combustion Emissions, Scope 1 (tCO2e) 251 261
Vehicle Electricity Emissions, Scope 2 (tCO2e) 8 6
Vehicle Fuel Combustion Emissions, Scope 3 (tCO2e) 0 0
Total Gross Reported Emissions (tCO2e) 494 435
Turnover (£m) 131.5 140.3
Intensity Ratio: Turnover (tCO2e /£m) 3.8 3.1
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
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 company’s auditor 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 company’s auditor is aware of that information.
TMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
On behalf of the board
L Hallows
Director
30 September 2025
TMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TMS LIMITED
- 9 -
Opinion
We have audited the financial statements of TMS Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
TMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TMS LIMITED (CONTINUED)
- 10 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.
Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.
Secondly, the company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: laws related to Health and Safety and the regulated nature of the company's activities, namely the FCA.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.
TMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TMS LIMITED (CONTINUED)
- 11 -
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:
Matters are discussed amongst the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud
Identifying and assessing the design and effectiveness of controls that management have in place to prevent and detect fraud
Detecting and responding to the risks of fraud following discussions with management and enquiring as to whether management have knowledge of any actual, suspected or alleged fraud;
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Nilesh Modhvadia (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
30 September 2025
TMS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
Turnover
3
131,525,439
140,328,557
Cost of sales
(118,392,915)
(128,339,798)
Gross profit
13,132,524
11,988,759
Administrative expenses
(11,342,840)
(10,897,838)
Other operating income
285,982
Operating profit
4
2,075,666
1,090,921
Interest payable and similar expenses
8
(953,842)
(289,797)
Profit before taxation
1,121,824
801,124
Tax on profit
9
(244,577)
(281,642)
Profit for the financial year
877,247
519,482
The profit and loss account has been prepared on the basis that all operations are continuing operations.
TMS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
90,250
109,250
Tangible assets
12
19,230,507
9,500,725
19,320,757
9,609,975
Current assets
Stocks
13
16,478,252
12,750,270
Debtors
14
4,184,313
2,670,904
Cash at bank and in hand
1,145,057
5,757,157
21,807,622
21,178,331
Creditors: amounts falling due within one year
15
(23,677,863)
(17,257,096)
Net current (liabilities)/assets
(1,870,241)
3,921,235
Total assets less current liabilities
17,450,516
13,531,210
Creditors: amounts falling due after more than one year
16
(11,439,632)
(8,279,442)
Provisions for liabilities
Deferred tax liability
19
766,581
236,771
(766,581)
(236,771)
Net assets
5,244,303
5,014,997
Capital and reserves
Called up share capital
21
46,689
46,689
Capital redemption reserve
199,998
199,998
Profit and loss reserves
4,997,616
4,768,310
Total equity
5,244,303
5,014,997
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:
L Hallows
Director
Company registration number 05693106 (England and Wales)
TMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
146,688
99,999
5,591,339
5,838,026
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
519,482
519,482
Dividends
10
-
-
(617,511)
(617,511)
Own shares acquired
-
-
(725,000)
(725,000)
Redemption of shares
21
99,999
99,999
Share buy back
(99,999)
-
-
(99,999)
Balance at 31 December 2023
46,689
199,998
4,768,310
5,014,997
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
877,247
877,247
Dividends
10
-
-
(647,941)
(647,941)
Balance at 31 December 2024
46,689
199,998
4,997,616
5,244,303
TMS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
3,191,652
1,320,047
Interest paid
(953,842)
(289,797)
Income taxes paid
(312,511)
(534,478)
Net cash inflow from operating activities
1,925,299
495,772
Investing activities
Purchase of tangible fixed assets
(10,272,069)
(3,659,897)
Proceeds from disposal of tangible fixed assets
181,696
Repayment of loans
(15,643)
(49,004)
Net cash used in investing activities
(10,106,016)
(3,708,901)
Financing activities
Purchase of treasury shares
(725,000)
Proceeds from borrowings
99,087
Proceeds / (Repayment) of borrowings
(100,000)
420,268
Proceeds from new bank loans
5,730,000
Proceeds / (Repayment) of bank loans
2,605,595
(385,292)
Payment of finance leases obligations
670,107
Dividends paid
(647,941)
(617,511)
Net cash generated from financing activities
2,527,761
4,521,552
Net (decrease)/increase in cash and cash equivalents
(5,652,956)
1,308,423
Cash and cash equivalents at beginning of year
5,757,157
4,448,734
Cash and cash equivalents at end of year
104,201
5,757,157
Relating to:
Cash at bank and in hand
1,145,057
5,757,157
Bank overdrafts included in creditors payable within one year
(1,040,856)
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information
TMS Limited is a private company limited by shares incorporated in England and Wales. The registered office is Trinity Marina, Coventry Road, Hinckley, Leicestershire, LE10 0NF.
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.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have 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.
1.3
Turnover
Turnover from the sale of goods is recognised in the Statement of Comprehensive Income, net of discounts and value added tax, when the significant risks and rewards of ownership have been transferred to the buyer. In general this occurs when vehicles or parts have been supplied or when a service has been completed.
Commission income is accounted for on a receivable basis.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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
Not depreciated
Leasehold improvements
10 years straight line
Plant and equipment
10 years straight line
Fixtures and fittings
10 years straight line
Computers
5 years straight line
Motor vehicles
5 years straight line
Asset under construction
Not depreciated until asset ready for use
Freehold property is not depreciated although Companies Act 2006 requires all assets to be depreciated, in the directors' opinion, this would result in an an inappropriate carrying value if freehold property being stated in the financial statements. The directors consider that the market value of the properties is at least equal to the residual value, hence no depreciation has been provided in the financial statements.
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 credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company 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.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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 company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company 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 company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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 when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
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.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
Judgements 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 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.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 21 -
Stock valuation
Stock valuation is regularly monitored against age profile and market demand. Management use a number of market tools during the appraisal process including Glass’ and CAP valuation guides. The directors maintain oversight of ageing stock profiles and a monthly review of any provision required is performed. A provision amounting to £260,304 (2023: £494,890) was held on the balance sheet as at 31 December 2024.
3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of good and services
131,525,439
140,328,557
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
131,525,439
140,328,557
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
264,846
511,946
Loss on disposal of tangible fixed assets
95,745
-
Amortisation of intangible assets
19,000
19,000
Operating lease charges
337,635
326,397
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 company
39,900
24,000
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Directors
6
6
Sales
50
57
Administration
27
25
Mechanics and parts
128
105
Total
211
193
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
5,932,946
5,511,179
Social security costs
737,375
686,056
Pension costs
267,452
231,130
6,937,773
6,428,365
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
173,108
175,926
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
879,555
289,797
Other finance costs:
Interest on finance leases and hire purchase contracts
74,287
-
953,842
289,797
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
4,900
290,133
Adjustments in respect of prior periods
(290,133)
22,376
Total current tax
(285,233)
312,509
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 23 -
Deferred tax
Origination and reversal of timing differences
529,810
(30,867)
Total tax charge
244,577
281,642
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
1,121,824
801,124
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
280,456
188,424
Tax effect of expenses that are not deductible in determining taxable profit
4,833
14,910
Unutilised tax losses carried forward
(213,787)
Permanent capital allowances in excess of depreciation
(67,091)
577
Depreciation on assets not qualifying for tax allowances
15,990
39,768
Other non-reversing timing differences
(15,501)
Tax at marginal rate
7,096
Utilisation of tax losses
(290,133)
Deferred tax
529,810
30,867
Taxation charge for the year
244,577
281,642
10
Dividends
2024
2023
£
£
Final paid
647,941
617,511
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
190,000
Amortisation and impairment
At 1 January 2024
80,750
Amortisation charged for the year
19,000
At 31 December 2024
99,750
Carrying amount
At 31 December 2024
90,250
At 31 December 2023
109,250
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
Tangible fixed assets
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Asset under construction
Total
£
£
£
£
£
£
£
£
Cost
At 1 January 2024
5,257,834
1,118,093
1,337,880
978,202
536,204
53,880
3,478,585
12,760,678
Additions
895
1,049,052
801,883
45,893
8,374,346
10,272,069
Disposals
(85,913)
(245,411)
(331,324)
Transfer from assets under construction
11,523,826
329,105
(11,852,931)
At 31 December 2024
16,781,660
1,448,093
2,301,019
1,534,674
582,097
53,880
22,701,423
Depreciation and impairment
At 1 January 2024
553,868
653,740
808,357
826,641
360,559
34,184
22,604
3,259,953
Depreciation charged in the year
39,992
94,050
86,046
39,727
5,031
264,846
Eliminated in respect of disposals
(33,789)
(20,094)
(53,883)
Transfer from assets under construction
22,604
(22,604)
At 31 December 2024
576,472
693,732
868,618
892,593
400,286
39,215
3,470,916
Carrying amount
At 31 December 2024
16,205,188
754,361
1,432,401
642,081
181,811
14,665
19,230,507
At 31 December 2023
4,703,966
464,353
529,523
151,561
175,645
19,696
3,455,981
9,500,725
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 26 -
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and equipment
779,529
13
Stocks
2024
2023
£
£
Finished goods and goods for resale
16,478,252
12,750,270
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,478,530
1,246,723
Corporation tax recoverable
285,233
Other debtors
1,816,449
731,865
Prepayments and accrued income
604,101
692,316
4,184,313
2,670,904
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
1,563,690
637,630
Obligations under finance leases
18
130,308
Other borrowings
17
100,000
100,000
Trade creditors
20,784,437
14,620,937
Corporation tax
312,511
Other taxation and social security
133,872
448,688
Other creditors
670,807
816,681
Accruals and deferred income
294,749
320,649
23,677,863
17,257,096
Included within trade creditors are vehicle stocking loans amounting to £14,522,345 (2023 : £12,158,328). These loans are secured over the vehicles to which they relate.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
10,574,832
7,854,441
Obligations under finance leases
18
539,799
Other borrowings
17
325,001
425,001
11,439,632
8,279,442
17
Loans and overdrafts
2024
2023
£
£
Bank loans
11,097,666
8,492,071
Bank overdrafts
1,040,856
Other loans
425,001
525,001
12,563,523
9,017,072
Payable within one year
1,663,690
737,630
Payable after one year
10,899,833
8,279,442
Bank loans and overdrafts are secured by a debenture over all of the company's assets and a first legal charge over the land on the North East Side of 524 London Road, CV3 4FW, the freehold property located at 524 London Road, Coventry CV3 4EU, the freehold property located at Trinity Marina, Coventry Road, Hinckley, LE10 0NF, Wharf Farm, 367 Coventry Road, Hinckley, LE10 0NB and Land at Melton Road, Leicester.
A personal guarantee from L J Hallows, which is limited to £3,520,000 is also held.
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
130,308
In two to five years
539,799
670,107
Finance lease payments represent rentals payable by the company for certain items of fixed assets.
The liabilities are secured over the respective assets.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
986,634
225,401
Tax losses
(213,787)
-
Retirement benefit obligations
(6,266)
-
Short term timing differences
-
11,370
766,581
236,771
2024
Movements in the year:
£
Liability at 1 January 2024
236,771
Charge to profit or loss
529,810
Liability at 31 December 2024
766,581
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
267,452
231,130
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary of £1 each
5,776
5,776
5,776
5,776
B Ordinary of £1 each
912
912
912
912
E Income shares of 1p each
80
80
1
1
6,768
6,768
6,689
6,689
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Share capital
(Continued)
- 29 -
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
of £1 each
40,000
40,000
40,000
40,000
Preference shares classified as equity
40,000
40,000
Total equity share capital
46,689
46,689
22
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
505,961
288,000
Years 2-5
1,063,481
504,000
1,569,442
792,000
23
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
£
£
Acquisition of property, plant and equipment
-
7,000,000
The business completed the construction of a new dealership in Leicester during November 2024.
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
24
Directors' transactions
Dividends totalling £647,941 (2023: £617,511) were paid in the year in respect of shares held by the company's directors.
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Director's Loan Account
-
2,392
-
(455)
1,937
Director's Loan Account
-
37,304
1,422
-
38,726
Director's Loan Account
-
46,835
829
(1,250)
46,414
Director's Loan Account
-
-
-
-
-
Director's Loan Account
-
246
6,380
-
6,626
Director's Loan Account
-
6,735
6,717
-
13,452
93,512
15,348
(1,705)
107,155
25
Ultimate controlling party
The ultimate control of the company lies with Mr L Hallows who owns 76% of the ordinary voting shares.
26
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
5,757,157
(4,612,100)
1,145,057
Bank overdrafts
(1,040,856)
(1,040,856)
5,757,157
(5,652,956)
104,201
Borrowings excluding overdrafts
(9,017,072)
(2,505,595)
(11,522,667)
Lease liabilities
-
(670,107)
(670,107)
(3,259,915)
(8,828,658)
(12,088,573)
TMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
27
Cash generated from operations
2024
2023
£
£
Profit after taxation
877,247
519,482
Adjustments for:
Taxation charged
244,577
281,642
Finance costs
953,842
289,797
Loss on disposal of tangible fixed assets
95,745
-
Amortisation and impairment of intangible assets
19,000
19,000
Depreciation and impairment of tangible fixed assets
264,846
511,946
Movements in working capital:
(Increase)/decrease in stocks
(3,727,982)
904,967
(Increase)/decrease in debtors
(1,212,533)
47,371
Increase/(decrease) in creditors
5,676,910
(1,254,158)
Cash generated from operations
3,191,652
1,320,047
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200L HallowsB HallowsT HallowsD HallowsO HallowsD KerrD Kerr056931062024-01-012024-12-3105693106bus:Director12024-01-012024-12-3105693106bus:Director22024-01-012024-12-3105693106bus:Director32024-01-012024-12-3105693106bus:Director42024-01-012024-12-3105693106bus:Director52024-01-012024-12-3105693106bus:CompanySecretaryDirector12024-01-012024-12-3105693106bus:CompanySecretary12024-01-012024-12-3105693106bus:Director62024-01-012024-12-3105693106bus:RegisteredOffice2024-01-012024-12-31056931062024-12-31056931062023-01-012023-12-3105693106core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3105693106core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105693106core:Goodwill2024-12-3105693106core:Goodwill2023-12-31056931062023-12-3105693106core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105693106core:LeaseholdImprovements2024-12-3105693106core:PlantMachinery2024-12-3105693106core:FurnitureFittings2024-12-3105693106core:ComputerEquipment2024-12-3105693106core:MotorVehicles2024-12-3105693106core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3105693106core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3105693106core:LeaseholdImprovements2023-12-3105693106core:PlantMachinery2023-12-3105693106core:FurnitureFittings2023-12-3105693106core:ComputerEquipment2023-12-3105693106core:MotorVehicles2023-12-3105693106core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3105693106core:ShareCapital2024-12-3105693106core:ShareCapital2023-12-3105693106core:CapitalRedemptionReserve2024-12-3105693106core:CapitalRedemptionReserve2023-12-3105693106core:RetainedEarningsAccumulatedLosses2024-12-3105693106core:RetainedEarningsAccumulatedLosses2023-12-3105693106core:ShareCapital2022-12-3105693106core:CapitalRedemptionReserve2022-12-3105693106core:RetainedEarningsAccumulatedLosses2022-12-3105693106core:ShareCapitalOrdinaryShareClass12024-12-3105693106core:ShareCapitalOrdinaryShareClass12023-12-3105693106core:ShareCapitalOrdinaryShareClass22024-12-3105693106core:ShareCapitalOrdinaryShareClass22023-12-3105693106core:ShareCapitalOrdinaryShareClass42024-12-3105693106core:ShareCapitalOrdinaryShareClass42023-12-3105693106core:ShareCapitalOrdinaryShares2024-12-3105693106core:ShareCapitalOrdinaryShares2023-12-3105693106core:ShareCapitalPreferenceShareClass42024-12-3105693106core:ShareCapitalPreferenceShareClass42023-12-3105693106core:ShareCapital2023-01-012023-12-310569310612024-01-012024-12-310569310612023-01-012023-12-310569310622024-01-012024-12-310569310622023-01-012023-12-31056931062023-12-31056931062022-12-3105693106core:WithinOneYear2024-12-3105693106core:WithinOneYear2023-12-3105693106core:Goodwill2024-01-012024-12-3105693106core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3105693106core:LeaseholdImprovements2024-01-012024-12-3105693106core:PlantMachinery2024-01-012024-12-3105693106core:ComputerEquipment2024-01-012024-12-3105693106core:UKTax2024-01-012024-12-3105693106core:UKTax2023-01-012023-12-310569310632024-01-012024-12-310569310632023-01-012023-12-310569310642024-01-012024-12-310569310642023-01-012023-12-3105693106core:Goodwill2023-12-3105693106core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3105693106core:LeaseholdImprovements2023-12-3105693106core:PlantMachinery2023-12-3105693106core:FurnitureFittings2023-12-3105693106core:ComputerEquipment2023-12-3105693106core:MotorVehicles2023-12-3105693106core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3105693106core:FurnitureFittings2024-01-012024-12-3105693106core:MotorVehicles2024-01-012024-12-3105693106core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3105693106core:CurrentFinancialInstruments2024-12-3105693106core:CurrentFinancialInstruments2023-12-3105693106core:Non-currentFinancialInstruments2024-12-3105693106core:Non-currentFinancialInstruments2023-12-3105693106core:BetweenTwoFiveYears2024-12-3105693106core:BetweenTwoFiveYears2023-12-3105693106bus:OrdinaryShareClass12024-01-012024-12-3105693106bus:OrdinaryShareClass22024-01-012024-12-3105693106bus:OrdinaryShareClass42024-01-012024-12-3105693106bus:PreferenceShareClass42024-01-012024-12-3105693106bus:OrdinaryShareClass12024-12-3105693106bus:OrdinaryShareClass12023-12-3105693106bus:OrdinaryShareClass22024-12-3105693106bus:OrdinaryShareClass22023-12-3105693106bus:OrdinaryShareClass42024-12-3105693106bus:OrdinaryShareClass42023-12-3105693106bus:AllOrdinaryShares2024-12-3105693106bus:AllOrdinaryShares2023-12-3105693106bus:PreferenceShareClass42024-12-3105693106bus:PreferenceShareClass42023-12-3105693106bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105693106bus:FRS1022024-01-012024-12-3105693106bus:Audited2024-01-012024-12-3105693106bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP