| REGISTERED NUMBER: SC821066 (Scotland) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| FOR |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| REGISTERED NUMBER: SC821066 (Scotland) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| FOR |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
| for the year ended 31 MARCH 2025 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 14 |
| Report of the Independent Auditors | 16 |
| Consolidated Income Statement | 19 |
| Consolidated Other Comprehensive Income | 20 |
| Consolidated Statement of Financial Position | 21 |
| Company Statement of Financial Position | 22 |
| Consolidated Statement of Changes in Equity | 23 |
| Company Statement of Changes in Equity | 24 |
| Consolidated Statement of Cash Flows | 25 |
| Notes to the Consolidated Statement of Cash Flows | 26 |
| Notes to the Consolidated Financial Statements | 28 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| COMPANY INFORMATION |
| for the year ended 31 MARCH 2025 |
| DIRECTORS: |
| SECRETARY: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Statutory Auditor |
| Chartered Accountants |
| Atlantic House |
| 1a Cadogan Street |
| Glasgow |
| G2 6QE |
| BANKERS: | HSBC |
| 1 Centenary Square |
| Birmingham |
| B1 1HQ |
| SOLICITORS: |
| 110 Queen Street |
| Glasgow |
| G1 3BX |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| The directors present their strategic report of the company and the group for the year ended 31 March 2025. |
| REVIEW OF BUSINESS |
| We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face. |
| The Group operates as a multi franchised business from various locations throughout Scotland and northern England at the start of the year representing Bentley, BMW, Dacia, Ford, Ford Transit, Honda, Hyundai, Jaguar, Kia, Lamborghini, Land Rover, Lexus, Lotus, MG, Mazda, McLaren, MINI, Nissan, Renault, Skoda, Suzuki, Toyota, Volkswagen Used and Volvo vehicles. During the year a number of agreements with Hyundai, Jaguar and Nissan came to an end, and new agreements commenced with OMODA and JAECOO, XPeng and Lexus. |
| On 31 December 2024 the Group acquired sites in Motherwell and Aberdeen from the Peter Vardy Group adding further BMW, MINI, Land Rover and OMODA and JAECOO relationships. The Directors continue to explore opportunities to develop new manufacturer relationships and actively seek to grow the Group via the acquisition of new dealerships. |
| We consider that our key financial performance indicators are those that communicate the financial performance and strength of the group as a whole, these being turnover and operating profit. |
| The turnover of the group by sector was as follows: |
| 2025 | 2024 |
| £ | £ |
| Motor Division | 1,044,892,364 | 982,791,018 |
| Coach Hiring Operations | 31,825,186 | 28,918,746 |
| 1,148,761,871 | 1,076,717,550 |
| The turnover in the Motor division increased by 6.7%. |
| In total, 18,531 new vehicles (2024 - 18,671) and 19,183 used vehicles (2024 - 17,151) were sold in the year. A challenging economic environment has continued to impact on both new and used car markets. Growth in used car sales has come predominantly from the acquisition of new locations while the volume of new cars fell slightly on a like for like basis which is reflective of the stagnation of the wider UK new car market. Competitive practices and aggressive discounting continue to be prevalent. However, the management focus on profitability saw gross profit margins on both new and used vehicle sales increase on the previous year. |
| The Group's aftersales operations (which encompass service, body repair and parts sales) saw related turnover increase by 9.9% year on year, while direct profit in those operations only increased by 6.2% due to the higher cost of labour in the year, National Living Wage and Employers' National Insurance contribution increases. |
| The Coach Hiring division turnover rose by 6.2%. Demand for private hires remains strong with turnover increasing by 5.6% over the prior year. Turnover from subcontract services reduced by 2.7%, sales via third party booking platforms having decreased in the year. |
| Gross profit for the Group increased from £135,752,729 to £142,938,766, and operating profit decreased from £38,619,110 to £34,358,045. Finance commission income as a proportion of turnover fell due to increased competition for business, predominantly from manufacturer tied finance houses. A sharp focus on margin and gross profitability has therefore been necessary, with the underlying cost base having increased due to the acquisition of more locations and the impact of higher employment and interest costs. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Employment costs have shown an increase of over £6.6m, in part due to the higher employee numbers but also impacted by the combined increases in the National Living Wage and Employers' National Insurance rates. |
| The interest rates paid on borrowings have fallen in line with the Bank of England base rate over the financial year. However, the value of stock on which the Group's interest cost payable to group companies is based has increased substantially due to the acquisition of new locations. |
| Management monitors trading closely and continues to be keenly focused on profitability and cost control. |
| FUTURE DEVELOPMENTS |
| On 30 June 2025, The Motor division acquired three dealerships across Glasgow and Lanarkshire from the Lookers motor group, further increasing the Group's representation of the Land Rover brand and offering scope for further expansion with other manufacturers. |
| On 31 December 2025, the Coach division's contract for services operating from the Group depot in Plymouth will come to an end by mutual agreement. The Directors do not envisage significant costs associated with the closure of the Plymouth operations and therefore no provision has been made. The contracts contributed £8.16m of Turnover during the financial year. Vehicles dedicated to these services will be deployed on other operations, offering opportunities to grow private hire and express service business. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The strategic direction of the Group is aligned to manage the principal risks identified by the Directors as follows: |
| Operational risk |
| The Group's Motor division is dependent on supply chains which are outside the influence of the Directors, the failure of which would risk the ability to meet customer demands and the Group's financial goals. Risk is managed through regular and proactive dialogue with suppliers to ensure customer demand is met through reliable delivery of vehicles and associated products. |
| The Coach Hiring division relies on the ability of the Group to maintain an operational fleet of vehicles to reliably meet the requirements of customers. Risks are managed by the development of a rigorous maintenance and repair program which includes the support of key suppliers. |
| Market and strategic risks |
| The Group's profitability and cash flow are affected by changes in market conditions and the ability of the Directors to accurately predict these in advance. The Group places increasing emphasis on the careful management of the purchasing and maintaining of used vehicle inventory and sales profitability to provide the Group with protection against shortfalls in new vehicle demand. |
| The emergence of Covid-19 restrictions has highlighted the importance of being able to adapt sales processes to meet changing customer demands and behaviours. The Directors recognise the emergence of online sales platforms from both manufacturers and internet consolidators which increase competition and threaten to reduce profitability of sales. The Group is focused on retaining customers by providing a high standard of service across all sales channels. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Competitive risk |
| The marketplace continues to be competitive but the Group benefits from a wide geographical presence, well diversified operations and brand portfolio, and a focus on maintaining a strong reputation for service and quality. |
| Regulatory and legislative risk |
| The Company operates in a highly regulated marketplace and is regulated by the FCA for general insurance broking and consumer credit purposes. The Company operates under the Senior Managers and Certification Regime (SMCR), with responsibilities appropriately allocated to Directors and senior Group managers. The Directors have taken appropriate steps to ensure the Company is compliant with the recent introduction of the Consumer Duty. |
| The Directors are committed to ensuring the Company complies with all legislation and directives applicable to the Company's activity. |
| The impact of Brexit and risks associated with changing legislation and regulation continue to be monitored by the Directors. |
| Covid-19 emerged as significant risks to business continuity, and the Directors have ensured decisions and actions can be taken swiftly to minimise cost and disruption while maximising trading opportunities should similar disruption arise in the future. |
| Financial Risk Management |
| The main risks associated with the company's financial assets and liabilities are set out below. |
| Liquidity Risk |
| The objective of the company in managing liquidity risk is to ensure that it can meet its financial obligations as and when they fall due. The company expects to meet its financial obligations through operating cash flows. In the event that the operating cash flows would not cover all the financial obligations the company has credit facilities available. |
| Interest Rate Risk |
| The company borrows from its bankers using either overdrafts or term loans whose tenure depends on the nature of the asset and management's view of the future direction of interest rate. |
| Credit Risk |
| The company has external debtors, however, the company undertakes assessments of its customers in order to ensure that credit is not extended where there is a likelihood of default |
| SECTION 172(1) STATEMENT |
| The Directors are aware of their duty under s.172 of the Companies Act 2006 to act in the way which they consider, in good faith, would be the most likely to promote the success of the Group for the benefit of its members as a whole and, in doing so, to have regard amongst other matters) to: |
| The likely consequences of any decision in the long term; |
| The interests of the Group's employees; |
| The need to foster the Group's relationships with suppliers, customers and others; |
| The impact of the Group's operations on the community and the environment; and |
| The desirability of the Group maintaining a reputation for high standards of business conduct. |
| The need to act fairly as between members of the company. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Employees |
| The Group's employees are key to delivering the overall strategy. Ensuring that the business has the right values and culture is of paramount importance to the continued success of the Group's business. |
| The business engages on a regular basis with all of its employees, including regular team meetings, appraisals, apprenticeship programmes and various training and development courses. |
| Customers |
| The Group is committed to delivering a professional, industry leading customer experience across all activities. Customer feedback is collected from a number of sources. The Group regularly carries out mystery shopping exercises to assess the quality of the sales process and we aim to treat all customers fairly. |
| Suppliers |
| The Motor division works closely with a wide variety of motor manufacturers under a franchise business model. Successful operation is dependent on the continued maintenance of strong relationships with those manufacturers and their financing partners through regular engagement and participation in conferences and dealer councils. |
| The Group is committed to developing strong relationships with suppliers across all activities to drive value, ensure continuity of service and improve customer outcomes. |
| Community and Environment |
| The Group values the importance of making a positive impact and maintaining its physical presence in each of its operating locations by engaging in the local community in which it operates. |
| The Directors are committed to delivering a corporate social responsibility strategy that sets the aim to be environmentally responsible, a good neighbour and an excellent workplace. |
| TASKFORCE FOR CLIMATE-RELATED FINANCIAL DISCLOSURES (TCFD) |
| Governance |
| In compliance with the UK Government's Mandatory Climate-related Financial Disclosures ('CFD'), the Group has identified, assessed and managed climate-related risks and opportunities in line with CFD recommendations and has committed to promoting sustainability by reducing the greenhouse gas (GHG) emissions and energy usage across its operations. |
| The Directors have ultimate responsibility for overseeing the Group's climate-related risks and opportunities. As a family-owned business, the directors of the Group are actively involved with, and participate in regular meetings with operational managers. This ensures climate-related issues, and risks and opportunities are discussed at all levels of leadership. The objective of these daily discussions is to understand and respond to changes in the business and its external environment. On occasion, this has included climate-related risks and opportunities. In the financial year, the directors have discussed measures to reduce energy and water consumption, requests from Original Equipment Manufacturers (OEMs) to provide carbon data from showrooms, sales projections of battery electric vehicles (BEV) and the strategy for decarbonising the coach hire fleet. |
| The Group's operations management meet periodically to discuss climate risk and mitigating actions that have been and could be implemented. The team is responsible for managing and mitigating the respective climate-related risk, as well as collating information and reporting on changes to the risk and maintaining the climate risk register. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Risk management |
| Climate-related risks were analysed and placed in two categories: transition risks, arising from the shift to a low-carbon economy and all the changes that it implies, and physical risks, along with their potential repercussions on business activity and on supply chains. |
| The identification, assessment, and management of climate-related risks and opportunities will occur at least annually. The Group regularly engages with specialist climate risk advisers, its energy brokers and fuel suppliers to assess our business activities, energy usage and sustainability projects to determine our carbon footprint but also to recommend further actions to reduce carbon emissions further. |
| A climate change risk register has been developed to assess and manage climate-related risks and opportunities. |
| All climate-related risks and opportunities will be documented in the climate risk register. Identified climate-related risks and opportunities will be assigned risk ratings. Risk ratings include high, medium, or low impact as an expression of the percentage increase or decrease in profit from the risk or opportunity. Risk ratings for climate-related risks and opportunities are driven by the knowledge of the business and informed by quantitative and qualitative scenario analysis. |
| This is the second year of climate related disclosure reporting. As the Climate risk register develops, so will the Group's approach to integrating climate- related risks and opportunities into the overall risk management framework.The identification, assessment, and management of climate-related risks and opportunities currently undergo separate processes and procedures because climate-related risks and opportunities crystallise over a longer time horizon when compared with the principal risks and uncertainties identified in the Strategic Report.Climate-related risks will receive equal treatment alongside other principal risks, provided they meet the same internal criteria for being deemed a principal risk. |
| Climate-related risks and opportunities are considered at the Group level but take into consideration nuances in the operating environments of individual subsidiaries, for example from an OEM brand basis or in relation to the operation of the coach hire fleet. |
| The Group does not have an established process for applying risk thresholds to climate-related risks and opportunities. Instead, risk and opportunity ratings are based on a qualitative understanding of the Group's business model and operating environment as well as quantitative risk exposures derived from scenario analysis. |
| Strategy |
| The Group has chosen the following time periods for the assessment of climate-related risks and opportunities: |
| Short Term | 2025 to 2027 - (1 to 3 years) |
The short-term time horizon aligns with the time horizons used in the business strategy and reflects known changes in legislation and OEM targets. |
| Medium Term | 2030 - (5 years) | The medium-term time horizons aligns with policy changes expected to be implemented and actioned from 2030, for instance the Zero Emission Vehicle Mandate as well as changes to carbon pricing. |
| Long Term | 2050 - (25 years) | The long-term time horizon aligns with the UK Government's net zero target and considers that physical climate-related risks are likely to crystallise over this period. |
| The Group recognises the difference between physical and transitional climate-related risks. |
| Physical risks arise from the direct impact of climate change events and can be understood as either being 'chronic' (risks stemming from prolonged environmental change, e.g., rising temperatures) or 'acute' (risks stemming from sudden climate related events that cause immediate damage, e.g., flooding). Transition risks relate to policy, legal, market, and technological changes that occur as part of the transition to a low carbon economy. |
| Transitional related risks are items that may impact the business and its operations and include the Emissions Vehicle tax, the introduction of the Zero Emission Vehicle (ZEV) mandate and the impact on the aftersales activity of the Group. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Physical Risk Exposure |
| The table below introduces physical risks that may impact the Group and its operations. The Group has considered two physical risks to be a higher risk to the business. Risk owners for immaterial physical risks will continue to monitor their respective risk and changes to the risk rating. |
| The mitigation and adaption actions were identified by divisional managing directors. Since this is the first year of CFO reporting, mitigating actions are currently being established and are to be started in the next financial year. |
| Risk | Detail & Impact | Mitigation & Adaption | Risk Rating |
| Temperature rise below 2•C |
Temperature rise above 4•C |
| Extreme | Extreme weather | Mitigations and adaptions | Short term: Low | Short term: Low |
| Weather | events include the | to extreme weather events | Medium term: Low | Medium Term: Low |
| impact physical risks | are identified for each | Mong term: Low | Long term: Medium |
| have on the supply chain and our operations. |
individual risk. |
| Impact: | The group uses general |
| * Damage to assets | mitigations such as Met |
| * Supply chain | Office and Environment |
| disruption | Agency alerts for potential |
| * Impact on employee | extreme weather events. |
| safety | These alerts are used to prepare locations for potential damages and impacts. |
| Flood | Flood risk refers to | Consider elevating | Short term: Low | Short term: Low |
| Risk | changes in land | vehicles stored above | Medium term: Low | Medium term: Medium |
| fraction annually | ground level. | Long term: Medium | Long term: Medium |
| exposed to river |
| flooding. | Over the long-term, relocate |
| higher risk operations. |
| Impact: |
| * Damage to property | Consider a longer-term |
| * Damage to | investment in sump pumps |
| customer vehicles | and drainage systems for |
| * Damage to stock | assets in high-risk zones |
| * Increased insurance | to reduce impact of |
| premiums | flooding. |
| * Supply chain impact |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Transitional Risk Exposure: |
| The table below introduces transitional risks that may impact the business and its operations. |
| Risk | Detail & Impact | Mitigation & Adaptation | Risk Rating |
| Time Frame |
| Carbon | To meet the Group's carbon | Implement the carbon neutrality | Short term: Low |
| Reduction | reduction goal, investment will | plan in phases, prioritising | Medium term: Medium |
| Risk | be needed in energy efficiency | projects with the highest potential | Long term: Medium |
| activities and electrification of | for emissions reductions and |
| the fleet. | cost savings to spread the |
| financial burden and optimise |
| resource allocation. |
| Impact: |
| * Risk of missing carbon | Conduct a lifecycle cost analysis |
| reduction goals | to evaluate and understand the |
| * Significant investments | long-term financial implications |
required |
of investments in renewable energy and fleet upgrades. |
| Transition to | There may be misalignment | Invest in market intelligence and | Short term: Low |
| passenger | with OEM transition and BEV | forecasting capabilities to | Medium term: Medium |
| battery | adoption leads to reduce | monitor EV market trends, | Long term: Medium |
| electric | market share. | anticipate price movements, |
| vehicles | and make informed procurement |
| (BEV) | Additionally, used BEV | decisions. |
| valuations have proved to be |
| more volatile than ICE vehicles | Investing in training for |
| and significantly greater drops | technicians to service BEV's. |
| in value have been |
| commonplace. |
| Impact: |
| * Impact used vehicles sales |
| model |
| * Loss of market share if rate of |
| introduction is too slow, or too |
| fast for BEVs |
| Aftersales | BEVs have fewer components, | Diversification of Services: | Short term: Low |
| Spend | reducing the likelihood of | Expand the range of services | Medium term: Low |
| mechanical failures. | offered beyond traditional | Long term: Medium |
| servicing and repair for ICE |
| Impact: | vehicles. |
| * Reduced aftersales revenue |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Risk | Detail & Impact | Mitigation & Adaptation | Risk Rating |
| Time Frame |
| Changing | Environmentally conscious | Continued investment in the | Short term: Low |
| coach-hire | customers could reduce | coach fleet including, where | Medium term: Low |
| customer | demand for coach hires and | viable, the addition of zero | Long term: Medium |
| habits | express service journeys. | emission vehicles as existing |
| vehicles are replaced. |
| Impact: | Driver education programs to |
| * Reduced coach revenue | promote efficient driving |
| behaviour. |
| Investigate options to improve |
| workshop management systems |
| to ensure the highest standard |
| of vehicle maintenance and |
| condition. |
| Technology | Introduction of zero emission | Continued engagement with | Short term: Low |
| drivetrains, either electric or | vehicle suppliers, strategic | Medium term: Medium |
| hydrogen powered, require | partners and government | Long term: Medium |
| increased levels of investment | agencies to ensure opportunities |
| in vehicles and infrastructure. | with regard to cost, revenue and |
| incentives associated with |
| Impact: | vehicle replacement are |
| * Transition to net zero results | maximised and aligned with |
| in significant cost increases. | public policy and legislative |
| changes. |
| Opportunities: |
| The table below details opportunities that are material to the business. A further two opportunities were identified, but are excluded from the table as the Group has deemed them to be low rated - Reputational and Aftersales revenue. |
Opportunity |
Description |
Time Period |
Opportunity Grading |
| Demand for BEVs |
The increased demand for BEVs indicates an opportunity in the context of climate action. There are regulatory incentives and wider industry commitments to reduce carbon emissions leading to potential increased sales of BEV. |
Medium to long-term |
Medium |
| This presents an opportunity to increase the Group's | market share in the BEV market. |
| Renewable Energy & Resource Efficiency |
Capitalising on renewable energy sources offers a dual opportunity: environmental stewardship and cost efficiency. The shift toward renewable energy would not only align with the Group's climate goals, but would also promise a reduction in operational expenditures, fostering enduring financial viability. |
Long-term | Medium |
| This presents an opportunity to minimise energy expenses | and reallocate funds for long-term strategic investments. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Opportunity | Description | Time Period | Opportunity Grading |
| Resilience | Reviewing the Group approach to climate change resilience can improve management of climate related risks. For example, implementing policies and procedures for flooding risks may improve overall resilience. |
Long-term | Medium |
| The Group has assessed the business implications of climate-related risks and opportunities over the identified time periods with support from specialist advisers. The Group has not performed detailed scenario analysis for the short-term since the impact of both physical and transitional risks remains consistent with information available today. |
| The Group understands that transition risks will maintain the greatest impact under the below 2•C scenario. This is because several assumptions have been applied, including but not limited to: |
| 1. Carbon reduction: the UK government implements stringent carbon reduction targets, including increased incentives for low-emission vehicles, driving consumer demand towards BEVs. Consumers increasingly scrutinise companies that do not boast positive sustainability credentials. |
| 2. Aftersales Spend: the shift to BEVs, which typically require less maintenance than ICE vehicles, may result in a decrease in aftersales spend, particularly affecting car maintenance and servicing, accident services, and general wear and tear. |
| 3. Used BEV Prices: as new BEV models become more prevalent and battery, screen, efficiency technology advances, the prices of used EVs are expected to decrease more rapidly than those of ICE vehicles. This will impact resale values and inventory strategies of dealerships. |
| These assumptions are based on a focus on sustainability and a rapid transition to a low carbon economy and have been integrated into the Group's resilience assessment. |
| Resilience of Business Strategy (Below 2•C Scenario) |
| In the short-term, the Group is not exposed to any high-risk climate-related risks. The Group is committed to the ongoing monitoring of climate-related risks as identified in the climate risk register. Leveraging insights from industry reports, data-driven scenario analysis, knowledge of the business, and new information, the Group will ensure the climate risk register is continuously updated. |
| In the medium-term, the Group is exposed to a risk over the transition to BEVs impacting used car sales. This was assessed as a medium rated risk. The Group has assumed there will be a volatile used BEV market. This is expected as technology and battery capacity improve in new models. Under the Zero Emission Vehicle (ZEV) mandate, all new cars sold in the UK must be 100% emission free by 2035. Over the medium term, the proportion of used BEV in the market is expected to increase. |
| There is a risk that customers may encounter difficulties for securing finance for older BEVs due to the warranty of batteries. This could impact the ability for the Group to offer part exchange agreements or other financing options. The Group has invested in technician training across OEM brands. Investment in market intelligence will also reduce the risk from volatile prices of used BEVs. |
| The Group is looking to implement a carbon reduction plan in phases, prioritising projects with the greatest potential for emissions reductions and cost savings to spread the financial burden and optimise resource allocation. This will reduce the risk of the Group not meeting carbon reduction targets. The Group does not expect the carbon reduction risk to have a material impact on the Group. |
| In the long-term, the Group is exposed to a medium-rated risk of decreasing aftersales revenue. The Group has assumed that BEV adoption rates will increase significantly and, in line with the Zero Emission Vehicle mandate, will make 100% of new car sales by 2035. BEVs have fewer moving parts and require less frequent maintenance compared to ICE vehicles as well as simpler drivetrains and fewer complex mechanical systems. However, the Group is looking to expand the range of services offered to customers beyond traditional servicing and repair for ICE vehicles to reduce the impact on the Group's cash flow. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| Resilience of Business Strategy (Above 4•C Scenario) |
| In the short-term, the Group is not exposed to any high risk climate-related risks. The Group is committed to the ongoing monitoring of climate-related risks as identified in the climate risk register. Leveraging insights from industry reports, data-driven scenario analysis, knowledge of the business, and new information, the Group will ensure the climate risk register is continuously updated. Risks that are evaluated and classified as medium-rated materiality will be assigned a data owner. |
| In the medium and long term, the Group is exposed to a medium-rated risk offloading. This has the potential to impact vehicles stored outdoors, showrooms, and foot traffic to locations if surrounding areas are affected. From the scenario analysis, four locations within the Group's property register are at risk of annual flooding. Alongside this, precipitation rates are projected to increase by 8% at the Group's various locations, which will amplify the volume of surface water, particularly during winter seasons. Considerations to reduce the risk of flooding include investment in drainage systems, elevation of storage areas or relocation from at-risk locations. |
| Metrics and Targets |
| The Group discloses GHG emissions in accordance with the requirements outlined in Streamlined Energy and Carbon Reporting (SECR). This includes Scope 1 and Scope 2 emissions. |
| Details of the SECR disclosure can be found on page 13 of the annual report. The Group aims to reduce the intensity ratio of Tonnes CO2e per 1000 miles for Coach Hire operations and Tonnes CO2e 1000 per m2 for Motor Trade operations. |
| Tonnes CO2e per 1000 miles has decreased from 1.27 in 2024 to 1.25 in 2025. The composition of the fleet is largely unchanged in the year. Longer distance hires with more motorway and less urban mileage operate with greater fuel efficiency, and the reduction is in line with the increased mileage on express service routes in the year. We are committed to replacing vehicles with zero emissions powertrains when such options are commercially viable. |
| Tonnes CO2e per 1000 m2 has increased marginally from 57.37 in 2024 to 63.31 in 2025 on a gross basis, and from 38.64 in 2024 to 43.12 in 2025 on a net basis as the Group has worked to replace non-renewable sourced electricity contracts. |
| As part of the Group's process, the climate risk register will undergo updates at least annually. Any modifications to the climate risk register will lead to the creation of new KPls. This ensures that the Group is aligned with the changing landscape of climate-related risks and opportunities. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| STREAMLINED ENERGY AND CARBON REPORTING |
| The gross carbon emissions for Park's of Hamilton (Investments) Limited were 19,557 (2024 - 18,272) tonnes of carbon dioxide and equivalent gases (TCO2e). Net carbon emissions were 17,734 (2024 - 16,692) tonnes of carbon dioxide and equivalent gases (TCO2e). |
| TCO2e by Scope |
| Year Ended | Year Ended |
| 31 March 2025 | 31 March 2024 |
| (TCO2e) | (TCO2e) |
| Gross Emissions |
| Scope 1 (Direct emissions) | 17,575 | 16,554 |
| Scope 2 (Indirect emissions) | 1,982 | 1,580 |
| Scope 3 (Other indirect emissions) | 0 | 138 |
| Total - Gross | 19,557 | 18,272 |
| Net Emissions |
| Scope 1 (Direct emissions) | 17,575 | 16,544 |
| Scope 2 (Indirect emissions) | 159 | 0 |
| Scope 3 (Other indirect emissions) | 0 | 138 |
| Total - Net | 17,734 | 16,692 |
| Intensity ratios |
| Gross Emissions |
| TCO2e per 1000 operated miles (coach fleet) | 1.25 | 1.27 |
| TCO2e per m2 (motor trade property) | 6.31 | 57.37 |
| Net Emissions |
| TCO2e per 1000 operated miles (coach fleet) | 1.24 | 1.27 |
| TCO2e per m2 (motor trade property) | 43.12 | 38.64 |
| An increase in emissions in the year is to be expected as a result of a 5.3% increase in travelled miles. The emissions per mile fell by 1.6%. Energy usage in the group's properties was broadly comparable, with all properties are covered by the Group's main REGO certificate backed contract for the supply of electricity from 100% renewable sources. However, an increase in captured fuel and is responsible for the increases in emissions per m2, largely due to rationalisation of suppliers and the resulting improvements in monitoring and reporting, which provide better visibility of the vehicle use within the motor trade operations. Greater focus will be placed on the correct recording of vehicle usage and ensuring that it is appropriate and justifiable. |
| The diesel used to fuel the coach fleet is responsible for 71% of the Group's overall greenhouse gas emissions, down from 74% in 2024 on a gross basis, with the motor trade operations having expanded extent and emissions with them. There continue to be few options presently available to decarbonise the coach operations and we are committed to replacing vehicles with zero emissions powertrains when such options are commercially viable. The vehicles operated by the group are usually less than five years old and purchased new from the manufacturer, complying with emissions regulations at the time of registration. Systems are in place to monitor fuel efficiency and vehicles are maintained to a high standard. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| GROUP STRATEGIC REPORT |
| for the year ended 31 MARCH 2025 |
| The remaining emissions are derived from the heating and powering of the Group's properties and the running of vehicles including demonstrator and courtesy cars, and parts delivery vans. |
| The Directors are committed to procuring our energy supplies from renewable sources wherever possible and to the ongoing improvement of the efficiency of heating systems and electrical fittings. Monitoring of the Group's electricity is well established and similar monitoring of gas consumptions has been in operation throughout the financial year. The procedures and processes to improve the monitoring of fuel usage for non-coach operations are capturing data on the usage of vehicles on a more comprehensive basis |
| The energy efficiency policy is reviewed on a regular basis and communicated to Group management. The Group continues to invest in energy saving measures including the installation of solar panels for electricity generation with battery storage, timers and photocells for controlling more efficient outdoor lighting, and the replacement of older HVAC systems. Installation of electric vehicle chargers at all sites in accordance with manufacturer standards is ongoing. |
| The Group is committed to working closely with our strategic partners to work towards the achievement of Net Zero in the longer term. |
| Methodology |
| The methodology used to calculate our emissions is based on financial control in accordance with the principles of ISO14064 and the WRI/WBCSD GHG Reporting Protocols (revised edition), utilising conversion factors for the period reported as issued by the UK Government. |
| For clarity 'Gross tCO2e' has been developed using then national grid standard carbon emission factor whereas 'Net tCO2e' has been developed using market-based emission factor where a REGO/RGGO certificate is present. |
| ON BEHALF OF THE BOARD: |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| REPORT OF THE DIRECTORS |
| for the year ended 31 MARCH 2025 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 March 2025. |
| PRINCIPAL ACTIVITIES |
| The principal activities of the group in the year under review were those of the operation of a fleet of luxury coaches; the sale and service of private and commercial vehicles; the sale of motor fuels, oils and accessories; the operation of vehicle body repair centres and the rental of properties. |
| DIVIDENDS |
| No dividends will be distributed for the year ended 31 March 2025. |
| FUTURE DEVELOPMENTS |
| The directors will continue to look for opportunities to expand the company's core business. |
| DIRECTORS |
| The directors who have held office during the period from 1 April 2024 to the date of this report are as follows: |
| Qualifying third party indemnity provisions |
| The company has put in place qualifying third party indemnity provisions for all of the directors. |
| GOING CONCERN |
| The directors are of the opinion that the financial statements should be prepared on a going concern basis. In forming this opinion, the directors have considered forecasts prepared taking into account the information currently available as well as several severe downside scenarios. The group's balance sheet has strong reserves and trading since the year end has been good, there is no reason to believe that the group's current funding and liquidity position is not sufficient. |
| EMPLOYEES |
| Every effort is made to keep staff informed of and involved in the operations and progress of the Group. |
| The company is committed to providing a safe and pleasant environment for its employees and training and career development opportunities are available. No discrimination is made on the grounds of age, colour, disability, marital status, race, religion or sex. Employees are given the opportunity to develop and progress according to their ability. Disabled people are given fair consideration for all job vacancies for which they offer themselves as suitable applicants, having regard to their particular aptitudes and abilities. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| REPORT OF THE DIRECTORS |
| for the year ended 31 MARCH 2025 |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| AUDITORS |
| The auditors, Thomas Barrie & Co LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| Opinion |
| We have audited the financial statements of Park's of Hamilton (Investments) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 31 March 2025 and of the group's profit for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| 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. |
| In connection with our audit of the financial statements, 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 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 the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of directors |
| As explained more fully in the Statement of Directors' Responsibilities set out on page fifteen, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors 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: |
| Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud |
| 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 risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentation, or through collusion. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. However, the primary responsibility for the prevention and detection of fraud rests with those charged with governance of the group and management. |
| We considered the nature of the industry of the group and its control environment, and reviewed the documentation of the group policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities. |
| We obtained an understanding of the legal and regulatory frameworks that the group operates in, and identified the key laws and regulations that: |
| - had a direct effect on the determination of material amounts and disclosures in the financial statements. These included UK Companies Act, tax legislation, pensions legislation, financial conduct authority regulation and data protection regulations; and |
| - do not have a direct effect on the financial statements but compliance with which may be fundamental to the ability of the group to operate or to avoid a material penalty. |
| We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED |
| In common with all audits under ISA's (UK), we are also required to perform specific procedures to respond to the risk of management override of controls and revenue recognition. |
| In addressing the risk of fraud through management override of controls and revenue recognition, we tested the appropriateness of journal entries and other adjustments, assessed whether the judgements made in making accounting estimates are indicative of a potential bias and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business. |
| In addition to the above, our procedures to respond to the risks identified included the following: |
| - reviewing financial statement disclosures to underlying supporting documentation, |
| - performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud, |
| - enquiring of management and legal counsel concerning actual and potential litigation and claims, and instances of non-compliance of laws and regulations, and |
| - reviewing minutes of those charges with governance. |
| Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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. |
| for and on behalf of |
| Statutory Auditor |
| Chartered Accountants |
| Atlantic House |
| 1a Cadogan Street |
| Glasgow |
| G2 6QE |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONSOLIDATED |
| INCOME STATEMENT |
| for the year ended 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| TURNOVER | 3 | 1,148,761,871 | 1,076,717,550 |
| Other operating income | 4 | 10,833,562 | 12,312,671 |
| 1,159,595,433 | 1,089,030,221 |
| Raw materials and consumables | (1,005,823,105 | ) | (940,964,821 | ) |
| 153,772,328 | 148,065,400 |
| Staff costs | 5 | (82,549,638 | ) | (75,912,526 | ) |
| Depreciation | (6,131,142 | ) | (5,572,752 | ) |
| Other operating expenses | (30,733,503 | ) | (27,961,012 | ) |
| OPERATING PROFIT | 6 | 34,358,045 | 38,619,110 |
| Interest receivable and similar income | 247,541 | 215,295 |
| 34,605,586 | 38,834,405 |
| Interest payable and similar expenses | 7 | (6,523,062 | ) | (5,192,226 | ) |
| PROFIT BEFORE TAXATION | 28,082,524 | 33,642,179 |
| Tax on profit | 8 | (6,811,400 | ) | (8,721,751 | ) |
| PROFIT FOR THE FINANCIAL YEAR |
| Profit attributable to: |
| Owners of the parent | 21,271,124 | 24,920,428 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONSOLIDATED |
| OTHER COMPREHENSIVE INCOME |
| for the year ended 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| PROFIT FOR THE YEAR | 21,271,124 | 24,920,428 |
| OTHER COMPREHENSIVE INCOME |
| Actuarial gains | 50,000 | - |
| Income tax relating to other comprehensive income |
- |
- |
| OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
50,000 |
- |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
21,321,124 |
24,920,428 |
| Total comprehensive income attributable to: |
| Owners of the parent | 21,321,124 | 24,920,428 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
| 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 12 | 9,134,220 | 1,832,372 |
| Tangible assets | 13 | 151,159,644 | 123,646,235 |
| Investments | 14 | 80,001 | 90,001 |
| Investment property | 15 | 13,241,013 | 13,099,061 |
| 173,614,878 | 138,667,669 |
| CURRENT ASSETS |
| Stocks | 16 | 209,694,798 | 168,476,550 |
| Debtors | 17 | 64,117,910 | 59,846,854 |
| Cash at bank and in hand | 14,624,759 | 5,737,133 |
| 288,437,467 | 234,060,537 |
| CREDITORS |
| Amounts falling due within one year | 18 | (274,307,644 | ) | (203,347,784 | ) |
| NET CURRENT ASSETS | 14,129,823 | 30,712,753 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
187,744,701 |
169,380,422 |
| CREDITORS |
| Amounts falling due after more than one year |
19 |
(40,104,155 |
) |
(4,301,220 |
) |
| PROVISIONS FOR LIABILITIES | 24 | (4,773,688 | ) | (3,533,469 | ) |
| NET ASSETS | 142,866,858 | 161,545,733 |
| CAPITAL AND RESERVES |
| Called up share capital | 25 | 83,670,261 | 20,000,004 |
| Capital redemption reserve | 26 | 40,000,000 | - |
| Other reserves | 26 | (153,470,259 | ) | - |
| Retained earnings | 26 | 172,666,856 | 141,545,729 |
| SHAREHOLDERS' FUNDS | 142,866,858 | 161,545,733 |
| The financial statements were approved by the Board of Directors and authorised for issue on 18 December 2025 and were signed on its behalf by: |
| A G Noble - Director |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| COMPANY STATEMENT OF FINANCIAL POSITION |
| 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 12 |
| Tangible assets | 13 |
| Investments | 14 |
| Investment property | 15 |
| CURRENT ASSETS |
| Debtors | 17 |
| CREDITORS |
| Amounts falling due within one year | 18 | ( |
) |
| NET CURRENT LIABILITIES | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 25 |
| Capital redemption reserve | 26 |
| Other reserves | 26 |
| Retained earnings | 26 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | - | - |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
| for the year ended 31 MARCH 2025 |
| Called up | Capital |
| share | Retained | redemption | Other | Total |
| capital | earnings | reserve | reserves | equity |
| £ | £ | £ | £ | £ |
| Balance at 1 April 2023 | 20,000,004 | 127,615,303 | - | - | 147,615,307 |
| Changes in equity |
| Dividends | - | (10,990,002 | ) | - | - | (10,990,002 | ) |
| Total comprehensive income | - | 24,920,428 | - | - | 24,920,428 |
| Balance at 31 March 2024 | 20,000,004 | 141,545,729 | - | - | 161,545,733 |
| Changes in equity |
| Issue of share capital | 63,670,257 | - | - | - | 63,670,257 |
| Total comprehensive income | - | 31,121,127 | 40,000,000 | (153,470,259 | ) | (82,349,132 | ) |
| Balance at 31 March 2025 | 83,670,261 | 172,666,856 | 40,000,000 | (153,470,259 | ) | 142,866,858 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| COMPANY STATEMENT OF CHANGES IN EQUITY |
| for the year ended 31 MARCH 2025 |
| Called up | Capital |
| share | Retained | redemption | Other | Total |
| capital | earnings | reserve | reserves | equity |
| £ | £ | £ | £ | £ |
| Changes in equity |
| Balance at 31 March 2024 |
| Changes in equity |
| Issue of share capital | - | - | - |
| Total comprehensive income | - |
| Balance at 31 March 2025 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| CONSOLIDATED STATEMENT OF CASH FLOWS |
| for the year ended 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 46,996,681 | 49,355,311 |
| Interest paid | (6,250,396 | ) | (4,859,110 | ) |
| Interest element of hire purchase payments paid |
(272,666 |
) |
(333,116 |
) |
| Tax paid | (5,426,776 | ) | (7,950,774 | ) |
| Net cash from operating activities | 35,046,843 | 36,212,311 |
| Cash flows from investing activities |
| Purchase of intangible fixed assets | (7,725,287 | ) | (44,516 | ) |
| Purchase of tangible fixed assets | (28,351,599 | ) | (6,354,283 | ) |
| Purchase of fixed asset investments | - | (100,000 | ) |
| Purchase of investment property | (141,952 | ) | (646,921 | ) |
| Sale of tangible fixed assets | 348,487 | 2,260,487 |
| Interest received | 247,541 | 215,295 |
| Net cash from investing activities | (35,622,810 | ) | (4,669,938 | ) |
| Cash flows from financing activities |
| New loans in year | 85,513,808 | 10,741,418 |
| Loan repayments in year | (31,438,844 | ) | (25,480,552 | ) |
| Loan arrangement fee | (570,000 | ) | - |
| Capital repayments in year | (4,041,371 | ) | (3,796,743 | ) |
| Shares redeemed | (40,000,000 | ) | - |
| Equity dividends paid | - | (10,990,002 | ) |
| Net cash from financing activities | 9,463,593 | (29,525,879 | ) |
| Increase in cash and cash equivalents | 8,887,626 | 2,016,494 |
| Cash and cash equivalents at beginning of year |
2 |
5,737,133 |
3,720,639 |
| Cash and cash equivalents at end of year | 2 | 14,624,759 | 5,737,133 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
| for the year ended 31 MARCH 2025 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2025 | 2024 |
| £ | £ |
| Profit before taxation | 28,082,524 | 33,642,179 |
| Depreciation charges | 6,245,748 | 5,912,282 |
| Profit on disposal of fixed assets | (114,606 | ) | (542,390 | ) |
| Impairment of investment properties | - | 202,860 |
| Pension adjustments | 50,000 | - |
| Finance costs | 6,523,062 | 5,192,226 |
| Finance income | (247,541 | ) | (215,295 | ) |
| 40,539,187 | 44,191,862 |
| Increase in stocks | (41,218,248 | ) | (15,935,466 | ) |
| Increase in trade and other debtors | (5,871,056 | ) | (11,266,244 | ) |
| Increase in trade and other creditors | 53,546,798 | 32,365,159 |
| Cash generated from operations | 46,996,681 | 49,355,311 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
| Year ended 31 March 2025 |
| 31.3.25 | 1.4.24 |
| £ | £ |
| Cash and cash equivalents | 14,624,759 | 5,737,133 |
| Year ended 31 March 2024 |
| 31.3.24 | 1.4.23 |
| £ | £ |
| Cash and cash equivalents | 5,737,133 | 3,720,639 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
| for the year ended 31 MARCH 2025 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| Other |
| non-cash |
| At 1.4.24 | Cash flow | changes | At 31.3.25 |
| £ | £ | £ | £ |
| Net cash |
| Cash at bank |
| and in hand | 5,737,133 | 8,887,626 | 14,624,759 |
| 5,737,133 | 8,887,626 | 14,624,759 |
| Debt |
| Finance leases | (8,329,845 | ) | 4,041,371 | (5,208,000 | ) | (9,496,474 | ) |
| Debts falling due |
| within 1 year | (23,157,202 | ) | (18,954,964 | ) | - | (42,112,166 | ) |
| Debts falling due |
| after 1 year | - | (34,550,000 | ) | - | (34,550,000 | ) |
| (31,487,047 | ) | (49,463,593 | ) | (5,208,000 | ) | (86,158,640 | ) |
| Total | (25,749,914 | ) | (40,575,967 | ) | (5,208,000 | ) | (71,533,881 | ) |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| for the year ended 31 MARCH 2025 |
| 1. | STATUTORY INFORMATION |
| Park's of Hamilton (Investments) Limited is a private company, limited by shares, registered in Scotland, registration number SC821066. The registered office is Park House, 14 Bothwell Road, Hamilton, United Kingdom, ML3 0AY. |
| The principal activity of the company is the operation of a fleet of luxury coaches; the sale and service of private and commercial vehicles; the sale of motor fuels, oils and accessories; the operation of vehicle body repair centres and the rental of properties. |
| 2. | ACCOUNTING POLICIES |
| Basis of accounts and changes in presentation during the year |
| The presentational and functional currency of the financial statements is Pounds Sterling (£). |
| Going Concern |
| The group meets its day to day working capital requirements through loans from finance houses and a group overdraft facility which is due for renewal within the next financial year. |
| The group's forecasts and projections, taking into account of possible changes in trading performance, show that the they will be able to operate within the level of current facilities. The group will open renewal negotiations with the bank in due course, who have indicated that it is their intention to renew all group facilities. The group has held discussions with its bankers about its future borrowing needs and no matters have been drawn to its attention to suggest that finance may not be forthcoming on acceptable terms. |
| Basis of consolidation |
| The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is written off in the year of acquisition |
| Merger accounting has been used specifically in relation to a group reconstruction that took place during the year, as permitted by the The Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 (SI 2008/410), Sch. 6, para. 10. As a result, book values, as opposed to fair values, have been used in the consolidation process; full-year results have been presented; comparatives restated; and reserves adjusted accordingly, with no recognition of goodwill. |
| Subsidiaries are entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which control commences until the date on which control ceases. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Significant judgements and estimates |
| In preparing these consolidated financial statements, the directors are required to make judgements, estimates and assumptions that affect the application of the Group’s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to estimates are recognised prospectively. |
| The following judgements and estimates have had the most significant effects on amounts recognised in the financial statements: |
| Fixed assets |
| The estimates and assumptions made to determine asset lives require judgements to be made as regards useful lives and residual values. The useful lives and residual values of the company's financial assets are determined by management at the time the asset is acquired and reviewed annually for appropriateness. The lives are based on management experience with similar assets. |
| Investment Properties |
| Investment properties are included in the accounts at fair value based on the local market. |
| Used Vehicle Stock |
| Used vehicle stock valuations which are derived from expert vehicle valuation data and directors' judgements. |
| Bad Debts |
| Bad debts are provided for where objective evidence of the need for a provision exists. |
| Turnover |
| Turnover is measured at the fair value of consideration received or receivable, taking into account the amount of any discounts and rebates allowed by the entity, but excluding value added tax and other sales taxes. |
| Sale of Goods |
| Revenue is recognised when the significant risks and rewards of ownership have been transferred to the customer, recovery of the consideration is probable, the associated costs and possible return of goods can be estimated reliably, there is no continuing management involvement with the goods, and the amount of revenue can be measured reliably. Revenue is measured net of returns, trade discounts and volume rebates. |
| Services |
| The company recognises revenue from rendering of services in proportion to the stage of completion of the transaction at the reporting date. The stage of completion is assessed based on surveys of work performed. |
| Commission |
| If the Company acts in the capacity of an agent rather than as the principal in a transaction, then the revenue recognised is the net amount of commission made by the Company. |
| Rental of investment properties |
| Rental income from investment property is recognised as revenue on a straight-line basis over the term of the lease. Lease incentives granted are recognised as an integral part of the total rental income, over the term of the lease. |
| Goodwill |
| Goodwill represents the excess of the fair value of the consideration given over the fair value of the separable net assets acquired. |
| Amortisation is calculated in order to write down the cost to the estimated residual values over the period of the estimated useful economic lives. In the absence of a readily ascertainable useful life, this has been set at 10 years in line with the requirements of FRS102. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Tangible fixed assets |
| Depreciation is provided at the following annual rates in order to write off the cost each asset less its estimated residual value over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter. |
| Freehold property | - 2% on cost |
| Improvements to property | - 10% on cost |
| Plant & machinery | - 10% to 25% on cost |
| Fixtures and fittings | - 10% to 25% on cost |
| Motor Vehicles : |
| Other company vehicles | - 25% or 50% on cost |
| Coaches | - from 10% on cost |
| Cherished plates | - not provided |
| Computer equipment | - 25% on cost |
| No depreciation has been charged in the year on freehold property as none is required under FRS 102 as the market value is in excess of the accounts value. |
| The carrying value of tangible fixed assets are reviewed annually for impairment if events or changes in circumstances indicate the carrying value may not be reasonable. |
| Investment property |
| Investment properties are properties held to earn rentals and/or for capital appreciation. Investment properties are initially measured at cost, including related transaction costs. Subsequently, investment properties are measured at fair value. Gains and losses arising from changes in the fair value of investment properties are included in profit and loss in the period in which they arise. |
| Stocks |
| Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition. |
| Vehicle stock held on a consignment basis are not recorded in the balance sheet. Amounts paid for these vehicles are reflected within debtors as deposits. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Financial instruments |
| Basic financial instruments are recognised at amortised cost, except for investments in nonconvertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss. |
| Debtors |
| Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. |
| Cash and cash equivalents |
| Cash and cash equivalents comprises cash balances. Bank overdrafts that are payable on demand and form an integral part of the company's cash management are included as a component of cash and cash equivalents for the purpose only of the cash flow statement. |
| Creditors |
| Short term trade creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method. |
| Provisions |
| Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the liability. The unwinding of the discount is recognised as finance cost. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Foreign currencies |
| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Operating leases |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The pension scheme liabilities are measured using a projected unit method and discounted at an AA corporate bond rate. The pension scheme assets are valued at market rate. The pension scheme surplus (to the extent that it can be recovered) is recognised in full on the balance sheet. |
| The group also operates defined contribution pension schemes. Contributions payable are charged to the profit and loss account in the period to which they relate. |
| Short-term employee benefits |
| Short-term employee benefits are expensed as the related service is provided. A liability is recognised for the amount expected to be paid if the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the principal activities of the group. |
| An analysis of turnover by class of business is given below: |
| 2025 | 2024 |
| £ | £ |
| Sale of goods | 1,084,717,013 | 1,015,631,626 |
| Service income | 64,044,858 | 61,085,924 |
| 1,148,761,871 | 1,076,717,550 |
| 4. | OTHER OPERATING INCOME |
| 2025 | 2024 |
| £ | £ |
| Rents received | 1,424,488 | 1,376,388 |
| Sundry receipts | 9,409,074 | 10,936,283 |
| 10,833,562 | 12,312,671 |
| 5. | EMPLOYEES AND DIRECTORS |
| 2025 | 2024 |
| £ | £ |
| Wages and salaries | 73,707,671 | 67,657,069 |
| Social security costs | 7,087,534 | 6,718,332 |
| Other pension costs | 1,754,433 | 1,537,125 |
| 82,549,638 | 75,912,526 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 5. | EMPLOYEES AND DIRECTORS - continued |
| The average number of employees during the year was as follows: |
| 2025 | 2024 |
| Office and Management | 629 | 573 |
| Production | 1,569 | 1,436 |
| 2025 | 2024 |
| £ | £ |
| Directors' remuneration | 2,066,724 | 2,129,680 |
| Directors' pension contributions to money purchase schemes | 74,000 | 74,000 |
| The number of directors whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 5 | 5 |
| Information regarding the highest paid director is as follows: |
| 2025 | 2024 |
| £ | £ |
| Emoluments etc | 511,386 | 561,994 |
| 6. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 2025 | 2024 |
| £ | £ |
| Hire of plant and machinery | 29,724 | 19,114 |
| Depreciation - owned assets | 3,054,316 | 2,806,270 |
| Depreciation - assets on hire purchase contracts | 2,757,993 | 2,865,705 |
| Profit on disposal of fixed assets | (114,606 | ) | (542,390 | ) |
| Goodwill amortisation | 423,439 | 230,307 |
| Auditors' remuneration | 86,459 | 88,515 |
| Auditors remuneration for non-audit services | 2,500 | 20,000 |
| Auditors remuneration for tax services | - | 5,000 |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2025 | 2024 |
| £ | £ |
| Bank interest | 199,874 | 420,787 |
| Bank loan interest | 608,528 | - |
| Stocking interest | 5,077,435 | 4,438,323 |
| Corporation tax interest | 364,559 | - |
| Hire purchase | 272,666 | 333,116 |
| 6,523,062 | 5,192,226 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 8. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 2025 | 2024 |
| £ | £ |
| Current tax: |
| UK corporation tax | 5,525,851 | 7,183,929 |
| Overprovided in previous year | (158,888 | ) | - |
| Total current tax | 5,366,963 | 7,183,929 |
| Deferred tax | 1,444,437 | 1,537,822 |
| Tax on profit | 6,811,400 | 8,721,751 |
| UK corporation tax has been charged at 25 % (2024 - 25 %). |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2025 | 2024 |
| £ | £ |
| Profit before tax | 28,082,524 | 33,642,179 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
7,020,631 |
8,410,545 |
| Effects of: |
| Expenses not deductible for tax purposes | 96,255 | 50,000 |
| Capital allowances in excess of depreciation | (1,591,035 | ) | (373,626 | ) |
| Utilisation of tax losses | - | (953,705 | ) |
| Adjustments to tax charge in respect of previous periods | (158,888 | ) | - |
| actuarial loss |
| Movement in deferred taxation | 1,444,437 | 1,537,822 |
| Impairment of investment property | - | 50,715 |
| Total tax charge | 6,811,400 | 8,721,751 |
| Tax effects relating to effects of other comprehensive income |
| 2025 |
| Gross | Tax | Net |
| £ | £ | £ |
| Actuarial gains | 50,000 | - | 50,000 |
| 9. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 10. | DIVIDENDS |
| 2025 | 2024 |
| £ | £ |
| A Ordinary shares of £0.17 each |
| Interim | - | 10,990,002 |
| 11. | OPERATING LEASES: LESSOR |
| The Company rents out various properties to tenants. Lease agreements are drawn up over varying lengths. The resulting rental income is accounted for on the accruals basis. |
| 12. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 April 2024 | 2,303,072 |
| Additions | 7,725,287 |
| At 31 March 2025 | 10,028,359 |
| AMORTISATION |
| At 1 April 2024 | 470,700 |
| Amortisation for year | 423,439 |
| At 31 March 2025 | 894,139 |
| NET BOOK VALUE |
| At 31 March 2025 | 9,134,220 |
| At 31 March 2024 | 1,832,372 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 13. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| COST OR VALUATION |
| At 1 April 2024 | 100,582,931 | 7,582,377 | 7,041,408 |
| Additions | 20,075,000 | 3,110,095 | 1,641,451 |
| Disposals | - | - | (160,666 | ) |
| At 31 March 2025 | 120,657,931 | 10,692,472 | 8,522,193 |
| DEPRECIATION |
| At 1 April 2024 | 6,114,219 | 3,874,489 | 4,910,406 |
| Charge for year | - | 801,334 | 635,146 |
| Eliminated on disposal | - | - | (158,488 | ) |
| At 31 March 2025 | 6,114,219 | 4,675,823 | 5,387,064 |
| NET BOOK VALUE |
| At 31 March 2025 | 114,543,712 | 6,016,649 | 3,135,129 |
| At 31 March 2024 | 94,468,712 | 3,707,888 | 2,131,002 |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST OR VALUATION |
| At 1 April 2024 | 5,787,226 | 35,529,090 | 1,726,710 | 158,249,742 |
| Additions | 1,518,312 | 6,750,882 | 463,859 | 33,559,599 |
| Disposals | (138,771 | ) | (641,507 | ) | (42,443 | ) | (983,387 | ) |
| At 31 March 2025 | 7,166,767 | 41,638,465 | 2,148,126 | 190,825,954 |
| DEPRECIATION |
| At 1 April 2024 | 4,468,084 | 14,403,197 | 833,112 | 34,603,507 |
| Charge for year | 637,235 | 3,399,461 | 339,133 | 5,812,309 |
| Eliminated on disposal | (103,147 | ) | (446,947 | ) | (40,924 | ) | (749,506 | ) |
| At 31 March 2025 | 5,002,172 | 17,355,711 | 1,131,321 | 39,666,310 |
| NET BOOK VALUE |
| At 31 March 2025 | 2,164,595 | 24,282,754 | 1,016,805 | 151,159,644 |
| At 31 March 2024 | 1,319,142 | 21,125,893 | 893,598 | 123,646,235 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 13. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Cost or valuation at 31 March 2025 is represented by: |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| Valuation in 1990 | 11,675,000 | - | - |
| Cost | 108,982,931 | 10,692,472 | 8,522,193 |
| 120,657,931 | 10,692,472 | 8,522,193 |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| Valuation in 1990 | - | - | - | 11,675,000 |
| Cost | 7,166,767 | 41,638,465 | 2,148,126 | 179,150,954 |
| 7,166,767 | 41,638,465 | 2,148,126 | 190,825,954 |
| All of the property valuations were valued on an existing use basis on 21 November 1990. |
| Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
| Motor |
| vehicles |
| £ |
| COST OR VALUATION |
| At 1 April 2024 | 21,691,931 |
| Additions | 6,563,930 |
| At 31 March 2025 | 28,255,861 |
| DEPRECIATION |
| At 1 April 2024 | 7,106,531 |
| Charge for year | 2,757,993 |
| At 31 March 2025 | 9,864,524 |
| NET BOOK VALUE |
| At 31 March 2025 | 18,391,337 |
| At 31 March 2024 | 14,585,400 |
| 14. | FIXED ASSET INVESTMENTS |
| The following are the subsidiaries of Parks of Hamilton (Investments) Ltd. All companies are incorporated in Scotland and wholly owned with the registered office for all being Park House, 14 Bothwell Road, Hamilton, ML3 0AY. All subsidiaries are included in the consolidated accounts. |
| Park's of Hamilton (Holdings) Ltd |
| Park's of Hamilton (Coach Hirers) Ltd |
| Park's of Hamilton (Properties) Ltd |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 15. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| At 1 April 2024 | 13,099,061 |
| Additions | 141,952 |
| At 31 March 2025 | 13,241,013 |
| NET BOOK VALUE |
| At 31 March 2025 | 13,241,013 |
| At 31 March 2024 | 13,099,061 |
| The investment properties were valued at fair value by DM Hall, Chartered Surveyors at 5th April 2023, 11th May 2023 & 18th May 2023. An external inspection of the properties was carried out and the valuations were based on the continuation of any existing leases and their knowledge of the local area. |
| 16. | STOCKS |
| Group |
| 2025 | 2024 |
| £ | £ |
| Stocks | 208,604,584 | 167,516,568 |
| Work-in-progress | 1,090,214 | 959,982 |
| 209,694,798 | 168,476,550 |
| 17. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Trade debtors | 31,960,237 | 33,648,168 |
| Other debtors | 14,180,492 | 9,238,178 | 1 | - |
| Tax | 5,150,000 | 6,750,000 |
| Prepayments and accrued income | 12,827,181 | 10,210,508 |
| 64,117,910 | 59,846,854 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 18. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 20) | 3,880,000 | 3,600,000 |
| Other loans (see note 20) | 38,232,166 | 19,557,202 |
| Hire purchase contracts (see note 21) | 3,942,319 | 4,028,625 |
| Trade creditors | 181,237,235 | 149,879,186 |
| Amounts owed to group undertakings | - | - |
| Tax | 5,524,116 | 7,183,929 |
| Social security and other taxes | 2,447,432 | 2,314,752 |
| VAT | 1,405,459 | 4,643,109 | - | - |
| Other creditors | 32,545,749 | 7,292,197 |
| Accrued expenses | 5,093,168 | 4,848,784 |
| 274,307,644 | 203,347,784 |
| 19. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group |
| 2025 | 2024 |
| £ | £ |
| Bank loans (see note 20) | 34,550,000 | - |
| Hire purchase contracts (see note 21) | 5,554,155 | 4,301,220 |
| 40,104,155 | 4,301,220 |
| 20. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group |
| 2025 | 2024 |
| £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | 3,880,000 | 3,600,000 |
| Other loans | 38,232,166 | 19,557,202 |
| 42,112,166 | 23,157,202 |
| Amounts falling due between one and two | years: |
| Bank loans - 1-2 years | 3,880,000 | - |
| Amounts falling due between two and five | years: |
| Bank loans - 2-5 years | 11,640,000 | - |
| Amounts falling due in more than five years: |
| Repayable by instalments |
| Bank loans -more than 5 years | 19,030,000 | - |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 20. | LOANS - continued |
| The other loans represent the vehicle stocking facility which is secured over the vehicle stocks and is repayable on demand. |
| 21. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase |
| contracts |
| 2025 | 2024 |
| £ | £ |
| Gross obligations repayable: |
| Within one year | 4,318,067 | 4,299,627 |
| Between one and five years | 6,013,758 | 4,491,690 |
| 10,331,825 | 8,791,317 |
| Finance charges repayable: |
| Within one year | 375,748 | 271,002 |
| Between one and five years | 459,603 | 190,470 |
| 835,351 | 461,472 |
| Net obligations repayable: |
| Within one year | 3,942,319 | 4,028,625 |
| Between one and five years | 5,554,155 | 4,301,220 |
| 9,496,474 | 8,329,845 |
| Group |
| Non-cancellable |
| operating leases |
| 2025 | 2024 |
| £ | £ |
| Within one year | 573,928 | 377,487 |
| Between one and five years | 1,644,768 | 501,904 |
| In more than five years | 7,365,000 | 7,449,792 |
| 9,583,696 | 8,329,183 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 22. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group |
| 2025 | 2024 |
| £ | £ |
| Bank loans | 38,430,000 | 3,600,000 |
| Other loans | 38,232,166 | 19,557,202 |
| Hire purchase contracts | 9,496,474 | 8,329,845 |
| 86,158,640 | 31,487,047 |
| The parent company and all but the non trading subsidiaries have granted Bonds and Floating Charges in favour of HSBC plc. The parent company together with Park's of Hamilton (Holdings) Limited, Douglas Park Limited, Park's of Hamilton (Townhead Garage) Ltd, Park's (Ayr) Limited and Park's of Hamilton (Properties) Limited have granted Bonds and Floating Charges in favour of Santander Consumer (UK) plc. |
| In addition, the parent company has granted Standard Securities in favour of HSBC plc in respect of group borrowings. |
| 23. | FINANCIAL INSTRUMENTS |
| The carrying amount for each category of financial instrument is as follows |
| Group |
| 2025 | 2024 |
| £ | £ |
| Financial assets |
| Cash & cash equivalents | 14,462,759 | 5,737,133 |
| Financial assets that are debt instruments measured at amortised cost | 46,140,729 | 42,886,346 |
| 60,765,488 | 48,623,479 |
| Financial liabilities |
| Financial liabilities measured at amortised cost | 299,941,624 | 188,658,431 |
| Company |
| The carrying amount for each category of financial instrument is as follows |
| 2025 | 2024 |
| £ | £ |
| Financial assets |
| Cash & cash equivalents | - | - |
| Financial assets that are debt instruments measured at amortised cost | 1 |
| 1 | - |
| Financial liabilities |
| Financial liabilities measured at amortised cost | 27,500,001 | - |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 24. | PROVISIONS FOR LIABILITIES |
| Group |
| 2025 | 2024 |
| £ | £ |
| Deferred tax |
| Accelerated capital allowances | 5,048,025 | 3,807,806 |
| Other timing differences | (274,337 | ) | (274,337 | ) |
| 4,773,688 | 3,533,469 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 April 2024 | 3,533,469 |
| Provided during year | 1,240,219 |
| Balance at 31 March 2025 | 4,773,688 |
| 25. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2025 | 2024 |
| value: | £ | £ |
| A Ordinary | £0.17 | 6,842,297 | 20,000,004 |
| Deferred | £0.17 | 3,357,703 | - |
| C Preference | £1 | 73,470,261 | - |
| 83,670,261 | 20,000,004 |
| During the year, a Group restructuring process took place, which impacted the Share Capital of the company in the following ways: |
| - bonus ordinary shares issued |
| - capital reduction of ordinary shares from £1 to £0.17 |
| - reclassification of ordinary shares into A, B, and C ordinary shares |
| - bonus B and C preference shares issued |
| - B and C ordinary shares redesignated into deferred shares |
| - B preference shares redeemed in full |
| The deferred shares entitle the holder to a return of capital of £1 only, with no other capital, income or voting rights. |
| The C preference shares, which are classified as equity, are redeemable solely at the option of the company and carry the same rights as a nominal coupon. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 26. | RESERVES |
| Group |
| Capital |
| Retained | redemption | Other |
| earnings | reserve | reserves | Totals |
| £ | £ | £ | £ |
| At 1 April 2024 | 141,545,729 | - | - | 141,545,729 |
| Profit for the year | 21,271,124 | 21,271,124 |
| Increase in year | - | 40,000,000 | (153,470,259 | ) | (113,470,259 | ) |
| Capital reduction | 49,800,003 | - | - | 49,800,003 |
| Preference shares redeemed | (40,000,000 | ) | - | - | (40,000,000 | ) |
| Actuarial Gain (Loss) | 50,000 | - | - | 50,000 |
| At 31 March 2025 | 172,666,856 | 40,000,000 | (153,470,259 | ) | 59,196,597 |
| Company |
| Capital |
| Retained | redemption | Other |
| earnings | reserve | reserves | Totals |
| £ | £ | £ | £ |
| Profit for the year |
| Increase in year |
| Capital reduction | 49,800,003 | - | - | 49,800,003 |
| Preference shares redeemed | (40,000,000 | ) | - | - | (40,000,000 | ) |
| At 31 March 2025 | 158,829,739 |
| Retained earnings - Includes all current and prior year retained profits and losses less dividends. |
| 27. | EMPLOYEE BENEFIT OBLIGATIONS |
| As part of the acquisition of Macrae & Dick Limited the company became responsible for a hybrid defined benefits scheme. For service before 6 April 1997 the benefits paid must be at least equal to the member's Guaranteed Minimum Pension (GMP). |
| A full actuarial valuation was carried out at 1 May 2022 and updated to 31 March 2025 by a qualified independent actuary. |
| The employer pays additional contributions for death in service benefits, scheme expenses and PPF levies. |
| The amounts recognised in the balance sheet are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Present value of funded obligations | (591,000 | ) | (760,000 | ) |
| Fair value of plan assets | 591,000 | 760,000 |
| - | - |
| Present value of unfunded obligations | - | - |
| Deficit | - | - |
| Net liability | - | - |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 27. | EMPLOYEE BENEFIT OBLIGATIONS - continued |
| The amounts recognised in profit or loss are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Current service cost | 50,000 | - |
| Net interest from net defined benefit asset/liability |
(27,000 |
) |
(29,000 |
) |
| Past service cost | - | - |
| 23,000 | (29,000 | ) |
| Actual return on plan assets | 59,000 | 65,000 |
| Changes in the present value of the defined benefit obligation are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Opening defined benefit obligation | 760,000 | 763,000 |
| Current service cost | 50,000 | - |
| Interest cost | 32,000 | 36,000 |
| Benefits paid | (214,000 | ) | (41,000 | ) |
| Expenses paid from fund | (50,000 | ) | - |
| Remeasurements: |
| Actuarial (gains)/losses from changes in financial assumptions |
(72,000 |
) |
6,000 |
| Oblig other remeasurement | 85,000 | (4,000 | ) |
| 591,000 | 760,000 |
| Changes in the fair value of scheme assets are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Opening fair value of scheme assets | 760,000 | 763,000 |
| Expected return | 59,000 | 65,000 |
| Benefits paid | (214,000 | ) | (41,000 | ) |
| Unrecognised surplus | 50,000 | 33,000 |
| Expenses paid from fund | (50,000 | ) | - |
| Return on plan assets (excluding interest income) |
(14,000 |
) |
(60,000 |
) |
| 591,000 | 760,000 |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 27. | EMPLOYEE BENEFIT OBLIGATIONS - continued |
| The amounts recognised in other comprehensive income are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Actuarial gains/(losses) from changes in financial assumptions |
72,000 |
(6,000 |
) |
| Oblig other remeasurement | (85,000 | ) | 4,000 |
| Return on plan assets (excluding interest income) |
(14,000 |
) |
(60,000 |
) |
| (27,000 | ) | (62,000 | ) |
| The major categories of scheme assets as amounts of total scheme assets are as follows: |
| Defined benefit |
| pension plans |
| 2025 | 2024 |
| £ | £ |
| Equities | 647,820 | 698,010 |
| Bonds and Gilts | 428,220 | 579,480 |
| Property | 10,980 | 26,340 |
| Cash | 10,980 | 13,170 |
| Unrecognised surplus | (507,000 | ) | (557,000 | ) |
| 591,000 | 760,000 |
| Principal actuarial assumptions at the balance sheet date (expressed as weighted averages): |
| 2025 | 2024 |
| Discount rate | 5.80% | 4.90% |
| Future pension increases | 2.50% | 2.60% |
| Defined contribution scheme |
| During the year under review the Group operated two pension schemes. |
| Contributions to the schemes are charged to the profit and loss account so as to spread the cost of the pensions over employees' working lives with the Group. |
| The main scheme is a group personal pension plan. |
| A senior management but non-shareholding directors scheme is also run on a money purchase basis. |
| The pension scheme charge for the period was £1,680,433 (2024 - £1,463,125). |
| 28. | CONTINGENT LIABILITIES |
| Park's of Hamilton (Investments) Limited, Park's of Hamilton (Holdings) Limited, Douglas Park Limited, Park's of Hamilton (Townhead Garage) Ltd, Park's (Ayr) Limited, Park's of Hamilton (Properties) Limited and Park's of Hamilton (Coach Hirers) Limited have entered into cross guarantees in respect of each company's indebtedness to HSBC plc and Santander Consumer (UK) plc. |
| PARK'S OF HAMILTON (INVESTMENTS) LIMITED (REGISTERED NUMBER: SC821066) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| for the year ended 31 MARCH 2025 |
| 29. | RELATED PARTY DISCLOSURES |
| During the year, a total of key management personnel compensation of £ 2,415,435 (2024 - £ 2,486,560 ) was paid. |
| 30. | ULTIMATE CONTROLLING PARTY |
| As a result of the group restructuring during the year, there is no longer a single ultimate controlling party. |
| 31. | CONSIGNMENT STOCKS |
| At the year end the Group held £15,981,941 (2024 - £12,857,892) of vehicle consignment stock. |