Company registration number 03088452 (England and Wales)
AUTOHORN FLEET SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
AUTOHORN FLEET SERVICES LIMITED
COMPANY INFORMATION
Directors
Mrs F M Baines
Mr L R Underwood
Mr S Jenkins
Mr F Maclean
Mrs S Edwards
Secretary
Mrs F M Baines
Company number
03088452
Registered office
Alfies Barn
Wigginton Road
Wigginton
YORK
YO32 2RJ
Auditors
Josolyne LLP
Merchant Exchange
Waters Green
Macclesfield
Cheshire
SK11 6JX
Bankers
HSBC Bank PLC
13 Parliament Street
York
YO1 8XS
AUTOHORN FLEET SERVICES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Statement of financial position
9
Notes to the financial statements
10 - 20
AUTOHORN FLEET SERVICES 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
The year to 31 December 2024 was another year of change for the Business. Starting from a position of a smaller fleet size due to taking advantage of the second-hand market in previous years meant that the year focused on stabilising operations across the business and creating a firm base from which to grow the fleet size back to levels previously seen.
During the year the Autohorn daily rental business has grown significantly, following the end of the long-standing franchise with Europcar in December 2023. This segment of the Business now has well established partnerships with National providers and a strong customer base across the North Yorkshire area.
The fall in the value of Electric Vehicles has continued to be a challenge as the Business trades out of the remaining vehicles bought at the height of the Electric Vehicle market. Working with suppliers, the Business have now got strategies in place which mean they can still offer Electric Vehicles to customers but have mitigated the risk of value shifts in the second-hand market.
In the last quarter, the Business acquired the vehicles and customers from Meridian Vehicle Solutions Limited. This resulted in the purchase of 166 vehicles and the associated customer contracts. This increased the fleet size by c.20% and widened the Business’s presence in the market. This acquisition also led the Business to working with other leasing companies to provide some of their fleet. This is a change to previous strategies where the Business was focused on B2C and B2B direct relationships. This has been a significant growth area over 2024 and one the Board continue to focus on in the coming financial year.
The Board are very optimistic that going into 2025 the Business is in a strong position to continue growing in the two new segments established in 2024 as well as the provision of the core flexible leasing products leading to a wider market presence and a return to historic levels of profitability.
Principal risks and uncertainties
Due to the inherent nature of the business, the company is exposed to the following risks which are mitigated through regular review of management information and day to day involvement of the directors
Interest rate risk
The company finances its operations via its long-term relationships with national financiers. The directors constantly monitor interest rates and pursue advantageous rates wherever possible.
Credit risk
Credit risk is primarily attributed to trade receivables, notably rental arrears or customers defaulting. In order to manage the risks, there is a robust credit checking process in place prior to customer approval and regular review of management reports with specific emphasis on credit limits, payment history and aged debtors. Historic trends suggest the incidence of bad debts is low in relation to turnover.
Liquidity risk
By nature, the company experiences cashflow movements throughout the year. Rolling cashflow projections are prepared regularly for review by the directors and the company maintains a positive cash balance at all times to ensure all liabilities can be settled as they arise.
AUTOHORN FLEET SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
The directors use a number of key performance indicators to determine effective management, which are as follows:
Mr L R Underwood
Director
23 December 2025
AUTOHORN FLEET SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
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 vehicle rentals and associated sale of ex-rental vehicles.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £831,064. 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:
Mrs F M Baines
Mr L R Underwood
Mr S Jenkins
Mr F Maclean
Mrs S Edwards
Auditors
The auditors, Josolyne LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditors
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 auditors are 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 auditors are aware of that information.
AUTOHORN FLEET SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr L R Underwood
Director
23 December 2025
AUTOHORN FLEET SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AUTOHORN FLEET SERVICES LIMITED
- 5 -
Opinion
We have audited the financial statements of Autohorn Fleet Services Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the statement of financial position 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.
AUTOHORN FLEET SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AUTOHORN FLEET SERVICES LIMITED
- 6 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We obtained an understanding of the legal and regulatory frameworks that are applicable to the entity and its industry, and determined that the most significant are those that relate to breaches of health and safety regulations, data protection, employment laws and tax legislation. We also considered those laws and regulations that have a direct effect on the financial statements such as FRS102 accounting principles and the Companies Act 2006. We have considered the extent to which non-compliance might have a material effect on the financial statements and also evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements.
AUTOHORN FLEET SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AUTOHORN FLEET SERVICES LIMITED
- 7 -
From our existing knowledge of the company operations together with regular enquiry of management and those charged with governance, we established that the principal risks related to revenue recognition of both vehicle hire and sale of ex-rental vehicles, classification of leased versus owned vehicles, loss of franchisee status, management bias in accounting estimates and management override. Audit procedures were not limited to, but included the following:
Reviewing a selection of short term vehicle rentals, including associated hire agreements, with specific emphasis on ensuring income is reflected in the correct accounting period.
Reviewing a sample of ex-rental vehicle disposals and agreeing to underlying documentation or supplier buy back arrangements where applicable.
Reviewing the vehicles capitalised within the fleet, specifically with regard to ownership rights, delivery dates and finance lease obligations.
Testing of the banking system to ensure correct application of payments and authorisation of expenditure.
Review of credit lines with funders to ensure available headroom.
Designing our audit procedures in order to incorporate an element of unpredictability around the nature, timing or extent of our testing.
Identifying and testing journal entries to consider the appropriateness of journal entries and other adjustments.
Assessing whether the judgements made in making accounting estimates are indicative of potential bias, and evaluated the business rationale of significant transactions that are unusual or outside the normal course of business.
Challenging assumptions made by management in making their accounting estimates..
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Matthew Pace ACA (Senior Statutory Auditor)
For and on behalf of Josolyne LLP
23 December 2025
Chartered Accountants
Statutory Auditor
Merchant Exchange
Waters Green
Macclesfield
Cheshire
SK11 6JX
AUTOHORN FLEET SERVICES LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Revenue
3
20,476,613
17,877,019
Cost of sales
(16,595,956)
(13,648,820)
Gross profit
3,880,657
4,228,199
Administrative expenses
(3,205,084)
(3,224,224)
Operating profit
4
675,573
1,003,975
Finance costs
8
(518,365)
(195,084)
Profit before taxation
157,208
808,891
Tax on profit
9
6,664
(148,678)
Profit for the financial year
163,872
660,213
Retained earnings brought forward
2,852,364
3,147,875
Dividends
10
(831,064)
(955,724)
Retained earnings carried forward
2,185,172
2,852,364
The income statement has been prepared on the basis that all operations are continuing operations.
AUTOHORN FLEET SERVICES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
12
16,812,787
10,213,279
Investments
14
246,200
246,200
17,058,987
10,459,479
Current assets
Trade and other receivables
15
2,036,123
1,417,908
Cash at bank and in hand
1,005,310
2,173,646
3,041,433
3,591,554
Current liabilities
16
(8,018,748)
(6,395,797)
Net current liabilities
(4,977,315)
(2,804,243)
Total assets less current liabilities
12,081,672
7,655,236
Non-current liabilities
17
7,812,632
2,594,345
Provisions for liabilities
1,972,256
2,096,915
Equity
Called up share capital
21
111,112
111,112
Capital redemption reserve
500
500
Retained earnings
22
2,185,172
2,852,364
Total equity
12,081,672
7,655,236
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
Mr L R Underwood
Director
Company Registration No. 03088452
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
1
Accounting policies
Company information
Autohorn Fleet Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Alfies Barn, Wigginton Road, Wigginton, YORK, YO32 2RJ.
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 £.
This 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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Autohorn Group Limited. These consolidated financial statements are available from Companies House.
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
Revenue
Revenue comprises both vehicles rental income and income from the disposal of ex-rental vehicles invoiced during the year, exclusive of Value Added Tax.
Revenue from the disposal of ex-rental vehicles is recognised upon the transfer of legal title of the vehicle which occurs on the invoice date. At the point of sale, the net book value of the vehicle is recognised in cost of sales.
Where invoices for services have not yet been rendered, income is based on delivery of the relevant service.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.4
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Tenants improvements
15% per annum straight line
Motor vehicles & plant
7.5%-10% per annum straight line based on residual value of asset
Fixtures, fittings & equipment
10% per annum straight line/15% 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 credited or charged to profit or loss.
1.5
Non-current investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.6
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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).
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.
1.7
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.
1.8
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 statement of financial position 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.
Trade receivables, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Trade payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
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 income statement 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.
Deferred tax
Deferred tax is provided in full on all timing differences that have originated but not reversed at the balance sheet date.
1.10
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 non-current 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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
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 statement of financial position 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.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
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. There were no specific issues identified during the review.
3
Revenue
An analysis of the company's revenue is as follows:
2024
2023
£
£
Revenue analysed by class of business
Vehicle Rental
9,174,135
8,634,863
Sale of ex-rental vehicles
11,302,478
9,242,156
20,476,613
17,877,019
2024
2023
£
£
Revenue analysed by geographical market
UK based customers
20,476,613
17,877,019
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of owned property, plant and equipment
112,145
135,152
Depreciation of property, plant and equipment held under finance leases
1,069,273
666,383
Impairment of owned property, plant and equipment
187,256
Operating lease charges
2,552,421
2,580,735
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditors and associates:
£
£
For audit services
Audit of the financial statements of the company
15,000
15,000
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Directors
5
5
Administration and management
28
30
Drivers and valeters
24
24
Total
57
59
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,639,238
1,770,981
Social security costs
165,607
170,030
Pension costs
53,963
67,799
1,858,808
2,008,810
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
483,285
577,012
Company pension contributions to defined contribution schemes
21,534
22,316
504,819
599,328
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
163,035
246,804
Company pension contributions to defined contribution schemes
9,133
9,133
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
8
Finance costs
2024
2023
£
£
Interest payable to group undertakings
501
4,437
Other interest on financial liabilities
5,193
Interest on finance leases and hire purchase contracts
517,864
185,454
518,365
195,084
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
117,995
272,242
Deferred tax
Origination and reversal of timing differences
(124,659)
(123,564)
Total tax (credit)/charge
(6,664)
148,678
The actual (credit)/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
157,208
808,891
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
39,302
190,089
Tax effect of expenses that are not deductible in determining taxable profit
3,167
3,149
Group relief
(49,762)
(38,921)
Permanent capital allowances in excess of depreciation
(64)
Depreciation on assets not qualifying for tax allowances
629
1,602
Change in rate of corporation tax
(7,177)
Taxation (credit)/charge for the year
(6,664)
148,678
10
Dividends
2024
2023
£
£
Final paid
831,064
955,724
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
11
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2024
2023
Notes
£
£
In respect of:
Property, plant and equipment
12
187,256
Recognised in:
Cost of sales
187,256
-
12
Property, plant and equipment
Tenants improvements
Motor vehicles & plant
Fixtures, fittings & equipment
Total
£
£
£
£
Cost
At 1 January 2024
352,224
10,583,735
1,126,371
12,062,330
Additions
18,993,205
1,726
18,994,931
Disposals
(11,573,924)
(11,573,924)
At 31 December 2024
352,224
18,003,016
1,128,097
19,483,337
Depreciation and impairment
At 1 January 2024
346,570
753,991
748,490
1,849,051
Depreciation charged in the year
3,712
1,070,460
107,246
1,181,418
Impairment losses
187,256
187,256
Eliminated in respect of disposals
(547,175)
(547,175)
At 31 December 2024
350,282
1,464,532
855,736
2,670,550
Carrying amount
At 31 December 2024
1,942
16,538,484
272,361
16,812,787
At 31 December 2023
5,654
9,829,744
377,881
10,213,279
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts. The depreciation charge in respect of such assets amounted to £1,069,273 (2023: £666,383).
2024
2023
£
£
Motor vehicles
16,537,394
9,827,468
More information on impairment movements in the year is given in note 11.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
13
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Disturb Projects Limited
Alfies Barn Wigginton Road, Wigginton, York, England YO32 2RJ
Dormant
Ordinary Shares
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Disturb Projects Limited
107
14
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
13
246,200
246,200
15
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
1,096,107
319,818
Other receivables
333,732
571,910
Prepayments and accrued income
606,284
526,180
2,036,123
1,417,908
16
Current liabilities
2024
2023
Notes
£
£
Obligations under finance leases
18
6,787,793
3,944,066
Trade payables
220,781
636,439
Amounts owed to group undertakings
48,283
974,502
Corporation tax
117,995
122,242
Other taxation and social security
48,730
44,451
Other payables
185,022
185,436
Accruals and deferred income
610,144
488,661
8,018,748
6,395,797
The obligations under finance leases are secured on the asset to which the finance relates.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
17
Non-current liabilities
2024
2023
Notes
£
£
Obligations under finance leases
18
7,812,632
2,594,345
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
6,787,793
3,944,066
In two to five years
7,812,632
2,594,345
14,600,425
6,538,411
Finance lease payments represent rentals payable by the company for the leasing of their motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. Whilst finance lease obligations exceed 12 months, in practice arrangements are usually settled prior to contractual dates.
19
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Balances:
£
£
ACAs
1,972,256
2,096,915
2024
Movements in the year:
£
Liability at 1 January 2024
2,096,915
Credit to profit or loss
(124,659)
Liability at 31 December 2024
1,972,256
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
53,963
67,799
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
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
Ordinary 'A' shares of £1 each
11,112
11,112
11,112
11,112
111,112
111,112
111,112
111,112
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company. The shares have full rights to capital distributions.
The holders of Ordinary 'A' Shares are entitled to receive dividends as declared on the 'A' shares from time to time and are entitled to one vote per share at meetings of the company. The shares have restricted rights to capital distributions.
22
Reserves
Capital redemption reserve
Includes the company's redemption of its own share capital.
Retained earnings
All reserves are distributable and relate to current and prior year profit and losses. These relate to distributable reserves.
23
Operating lease commitments
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 one year
1,245,760
1,257,314
Between two and five years
56,652
166,569
1,302,412
1,423,883
AUTOHORN FLEET SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
24
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Purchases
Purchases
2024
2023
£
£
Entities with control, joint control or significant influence over the company
96,000
96,000
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
48,283
974,502
Autohorn Investments Limited
171,727
173,913
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Autohorn Property Services Limited
273
12,241
25
Directors' transactions
Interest free loans have been granted by the company to its directors as follows:
Description
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
Loan to F Maclean
-
150,000
(150,000)
-
150,000
(150,000)
-
The loan to F Maclean of £150,000 was repayable on demand and repaid in full in May 2024.
26
Ultimate controlling party
Throughout the year, the company was a wholly owned subsidiary of Autohorn Group Limited.
The following are the parents of the largest and smallest groups in which this company's results are consolidated:
Largest group
Autohorn Group Limited
Smallest group
Autohorn Group Limited
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr L R UnderwoodMr S JenkinsMr F MacleanMrs S EdwardsSarah EdwardsMrs F M Baines030884522024-01-012024-12-3103088452bus:CompanySecretaryDirector12024-01-012024-12-3103088452bus:Director12024-01-012024-12-3103088452bus:Director22024-01-012024-12-3103088452bus:Director32024-01-012024-12-3103088452bus:Director42024-01-012024-12-3103088452bus:CompanySecretary12024-01-012024-12-3103088452bus:Director52024-01-012024-12-3103088452bus:RegisteredOffice2024-01-012024-12-3103088452bus:Agent12024-01-012024-12-31030884522024-12-31030884522023-01-012023-12-3103088452core:RetainedEarningsAccumulatedLosses2023-12-3103088452core:RetainedEarningsAccumulatedLosses2022-12-3103088452core:ShareCapital2024-12-3103088452core:ShareCapital2023-12-3103088452core:CapitalRedemptionReserve2024-12-3103088452core:CapitalRedemptionReserve2023-12-3103088452core:RetainedEarningsAccumulatedLosses2024-12-3103088452core:RetainedEarningsAccumulatedLosses2023-12-3103088452core:ShareCapitalOrdinaryShareClass12024-12-3103088452core:ShareCapitalOrdinaryShareClass12023-12-3103088452core:ShareCapitalOrdinaryShareClass22024-12-3103088452core:ShareCapitalOrdinaryShareClass22023-12-3103088452core:ShareCapitalOrdinaryShares2024-12-3103088452core:ShareCapitalOrdinaryShares2023-12-3103088452core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31030884522023-12-3103088452core:LeaseholdImprovements2024-12-3103088452core:PlantMachinery2024-12-3103088452core:FurnitureFittings2024-12-3103088452core:LeaseholdImprovements2023-12-3103088452core:PlantMachinery2023-12-3103088452core:FurnitureFittings2023-12-3103088452core:CurrentFinancialInstruments2024-12-3103088452core:CurrentFinancialInstruments2023-12-3103088452core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103088452core:PlantMachinery2024-01-012024-12-3103088452core:FurnitureFittings2024-01-012024-12-3103088452core:ContinuingOperations2024-01-012024-12-3103088452core:ContinuingOperations2023-01-012023-12-3103088452core:TotalPropertyPlantEquipmentOtherThanExplorationEvaluationAssets2024-01-012024-12-3103088452core:UKTax2024-01-012024-12-3103088452core:UKTax2023-01-012023-12-310308845212024-01-012024-12-310308845212023-01-012023-12-310308845222024-01-012024-12-310308845222023-01-012023-12-3103088452core:LeaseholdImprovements2023-12-3103088452core:PlantMachinery2023-12-3103088452core:FurnitureFittings2023-12-31030884522023-12-3103088452core:LeaseholdImprovements2024-01-012024-12-3103088452core:MotorVehicles2024-12-3103088452core:MotorVehicles2023-12-3103088452core:Subsidiary12024-01-012024-12-3103088452core:Subsidiary112024-01-012024-12-3103088452core:Subsidiary12024-12-3103088452core:Non-currentFinancialInstruments2024-12-3103088452core:Non-currentFinancialInstruments2023-12-3103088452core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103088452core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103088452core:WithinOneYear2024-12-3103088452core:WithinOneYear2023-12-3103088452core:BetweenTwoFiveYears2024-12-3103088452core:BetweenTwoFiveYears2023-12-3103088452bus:OrdinaryShareClass12024-01-012024-12-3103088452bus:OrdinaryShareClass22024-01-012024-12-3103088452bus:OrdinaryShareClass12024-12-3103088452bus:OrdinaryShareClass12023-12-3103088452bus:OrdinaryShareClass22024-12-3103088452bus:OrdinaryShareClass22023-12-3103088452bus:AllOrdinaryShares2024-12-3103088452bus:AllOrdinaryShares2023-12-3103088452core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2024-01-012024-12-3103088452core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-01-012023-12-3103088452core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3103088452bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103088452bus:FRS1022024-01-012024-12-3103088452bus:Audited2024-01-012024-12-3103088452bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP