IRIS Accounts Production v26.1.10.61 SC055121 Board of Directors 1.1.25 31.12.25 31.12.25 Medium entities true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Fair value model Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC0551212024-12-31SC0551212025-12-31SC0551212025-01-012025-12-31SC0551212023-12-31SC0551212024-01-012024-12-31SC0551212024-12-31SC055121ns15:Scotland2025-01-012025-12-31SC055121ns14:PoundSterling2025-01-012025-12-31SC055121ns10:Director12025-01-012025-12-31SC055121ns10:PrivateLimitedCompanyLtd2025-01-012025-12-31SC055121ns10:MediumEntities2025-01-012025-12-31SC055121ns10:Audited2025-01-012025-12-31SC055121ns10:Medium-sizedCompaniesRegimeForDirectorsReport2025-01-012025-12-31SC055121ns10:Medium-sizedCompaniesRegimeForAccounts2025-01-012025-12-31SC055121ns10:FullAccounts2025-01-012025-12-31SC055121ns10:OrdinaryShareClass12025-01-012025-12-31SC055121ns10:Director22025-01-012025-12-31SC055121ns10:Director32025-01-012025-12-31SC055121ns10:Director42025-01-012025-12-31SC055121ns10:CompanySecretary12025-01-012025-12-31SC055121ns10:RegisteredOffice2025-01-012025-12-31SC055121ns5:CurrentFinancialInstruments2025-12-31SC055121ns5:CurrentFinancialInstruments2024-12-31SC055121ns5:Non-currentFinancialInstruments2025-12-31SC055121ns5:Non-currentFinancialInstruments2024-12-31SC055121ns5:ShareCapital2025-12-31SC055121ns5:ShareCapital2024-12-31SC055121ns5:CapitalRedemptionReserve2025-12-31SC055121ns5:CapitalRedemptionReserve2024-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2025-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2024-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2025-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2024-12-31SC055121ns5:ShareCapital2023-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2023-12-31SC055121ns5:CapitalRedemptionReserve2023-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2023-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC055121ns5:CapitalRedemptionReserve2024-01-012024-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2024-01-012024-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2025-01-012025-12-31SC055121ns5:CapitalRedemptionReserve2025-01-012025-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2025-01-012025-12-31SC055121ns5:OwnedOrFreeholdAssetsns5:LandBuildings2025-01-012025-12-31SC055121ns5:PlantMachinery2025-01-012025-12-31SC055121ns5:FurnitureFittings2025-01-012025-12-31SC055121ns5:MotorVehicles2025-01-012025-12-31SC05512112025-01-012025-12-31SC055121ns5:ReportableOperatingSegment12025-01-012025-12-31SC055121ns5:ReportableOperatingSegment12024-01-012024-12-31SC055121ns5:ReportableOperatingSegment22025-01-012025-12-31SC055121ns5:ReportableOperatingSegment22024-01-012024-12-31SC055121ns5:ReportableOperatingSegment32025-01-012025-12-31SC055121ns5:ReportableOperatingSegment32024-01-012024-12-31SC055121ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2025-01-012025-12-31SC055121ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-31SC055121ns15:UnitedKingdom2025-01-012025-12-31SC055121ns15:UnitedKingdom2024-01-012024-12-31SC055121ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2025-01-012025-12-31SC055121ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-31SC055121ns10:HighestPaidDirector2025-01-012025-12-31SC055121ns10:HighestPaidDirector2024-01-012024-12-31SC055121ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2025-01-012025-12-31SC055121ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2024-01-012024-12-31SC055121ns5:OwnedAssets2025-01-012025-12-31SC055121ns5:OwnedAssets2024-01-012024-12-31SC055121112025-01-012025-12-31SC055121112024-01-012024-12-31SC055121122025-01-012025-12-31SC055121122024-01-012024-12-31SC055121132025-01-012025-12-31SC055121132024-01-012024-12-31SC05512132025-01-012025-12-31SC05512132024-01-012024-12-31SC05512122025-01-012025-12-31SC05512122024-01-012024-12-31SC055121ns5:HirePurchaseContracts2025-01-012025-12-31SC055121ns5:HirePurchaseContracts2024-01-012024-12-31SC05512112025-01-012025-12-31SC055121ns5:LandBuildings2024-12-31SC055121ns5:PlantMachinery2024-12-31SC055121ns5:FurnitureFittings2024-12-31SC055121ns5:LandBuildings2025-01-012025-12-31SC055121ns5:LandBuildings2025-12-31SC055121ns5:PlantMachinery2025-12-31SC055121ns5:FurnitureFittings2025-12-31SC055121ns5:LandBuildings2024-12-31SC055121ns5:PlantMachinery2024-12-31SC055121ns5:FurnitureFittings2024-12-31SC055121ns5:MotorVehicles2024-12-31SC055121ns5:ComputerEquipment2024-12-31SC055121ns5:ComputerEquipment2025-01-012025-12-31SC055121ns5:MotorVehicles2025-12-31SC055121ns5:ComputerEquipment2025-12-31SC055121ns5:MotorVehicles2024-12-31SC055121ns5:ComputerEquipment2024-12-31SC05512142025-12-31SC05512142024-12-31SC055121ns5:WithinOneYearns5:CurrentFinancialInstruments2025-12-31SC055121ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-31SC055121ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-12-31SC055121ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-31SC055121ns5:WithinOneYearns5:HirePurchaseContracts2025-12-31SC055121ns5:WithinOneYearns5:HirePurchaseContracts2024-12-31SC055121ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2025-12-31SC055121ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-31SC055121ns5:WithinOneYear2025-12-31SC055121ns5:WithinOneYear2024-12-31SC055121ns5:BetweenOneFiveYears2025-12-31SC055121ns5:BetweenOneFiveYears2024-12-31SC055121ns5:AllPeriods2025-12-31SC055121ns5:AllPeriods2024-12-31SC055121ns5:Secured2025-12-31SC055121ns5:Secured2024-12-31SC055121ns5:AcceleratedTaxDepreciationDeferredTax2025-12-31SC055121ns5:AcceleratedTaxDepreciationDeferredTax2024-12-31SC055121ns5:DeferredTaxation2024-12-31SC055121ns5:OtherProvisionsContingentLiabilities2024-12-31SC055121ns5:DeferredTaxation2025-01-012025-12-31SC055121ns5:OtherProvisionsContingentLiabilities2025-01-012025-12-31SC055121ns5:DeferredTaxation2025-12-31SC055121ns5:OtherProvisionsContingentLiabilities2025-12-31SC055121ns10:OrdinaryShareClass12025-12-31SC055121ns5:RetainedEarningsAccumulatedLosses2024-12-31SC055121ns5:CapitalRedemptionReserve2024-12-31SC055121ns5:FurtherSpecificReserve3ComponentTotalEquity2024-12-31
REGISTERED NUMBER: SC055121 (Scotland)



















STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025

FOR

INGRAM MOTORING GROUP LIMITED

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 6

Statement of Comprehensive Income 10

Balance Sheet 11

Statement of Changes in Equity 12

Cash Flow Statement 13

Notes to the Cash Flow Statement 14

Notes to the Financial Statements 16


INGRAM MOTORING GROUP LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2025







DIRECTORS: Jean McClure Allison Ingram
Malcolm Ingram
Andrew Fyfe
Kenneth Monaghan



SECRETARY: Jean McClure Allison Ingram



REGISTERED OFFICE: 37 Portland Road
KILMARNOCK
Ayrshire
KA1 2DJ



REGISTERED NUMBER: SC055121 (Scotland)



AUDITORS: Gilmour Hamilton LLP
Statutory Auditor
37 Portland Road
KILMARNOCK
Ayrshire
KA1 2DJ



SOLICITORS: The McKinstry Company
Queen's Court House
39 Sandgate
AYR
Ayrshire
KA7 1BG

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors present their strategic report for the year ended 31 December 2025.

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 nature of our business and is written in the context of the risks and uncertainties that we face.

REVIEW OF BUSINESS
As a main Volkswagen, Skoda and SEAT dealer, the company continued to deal in new and used motor vehicles, provide vehicle servicing and repairs and sell spare parts for vehicles.The company will also be expanding in to the CUPRA franchise in the coming year and made some initial investments in to showroom renovations in preparation for this.

The directors continued to implement measures to control costs and manage/protect cash flows.

Turnover decreased 5.5% during the year to £49m.

Gross profit decreased to £4.50m from £4.77m and the gross profit percentage remained stable at 9.2%.

Administrative expenses have increased from £5.8m to £6.3m.

Other operating income increased from £2.9m to £3.2m and operating profit decreased from £1.83m to £1.44m.

Exceptional costs totalling £992,080 were incurred in the year, these are explained further in the accompanying notes to the financial statements.

After interest, similar charges and tax, the profit for the year amounted to £42,377 (2024: £1,386,584).

The directors are happy with the performance across all areas of the business. We would again like to acknowledge the hard work and support of our staff, manufacturers and other business partners.

PRINCIPAL RISKS AND UNCERTAINTIES
The company continues to operate within the financing facilities available to it but is reliant on many of those facilities remaining available.

As with many businesses of our size, the environment in which we operate continues to be challenging. The new and used car market in the UK is highly competitive and margins continue to be tight. We are of course also subject to consumer spending patterns and the level of consumers' overall disposable income.

The directors are acutely aware that global supply issues could again impact UK supplies and that higher interest rates and cost of living increases could suppress demand in the coming year.

With these risks and uncertainties in mind, we are aware that any plans for the future development of our business may be subject to unforeseen future events outside of our control.

ON BEHALF OF THE BOARD:





Malcolm Ingram - Director


3 June 2026

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors present their report with the financial statements of the company for the year ended 31 December 2025.

PRINCIPAL ACTIVITIES
The principal activities of the company in the year under review were those of motor vehicle distribution and repair, and the merchandising of parts.

DIVIDENDS
No dividends were paid during the year. The directors recommend that no final dividend be paid.

FUTURE DEVELOPMENTS
Details of future developments are included in the strategic report.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report.

Jean McClure Allison Ingram
Malcolm Ingram
Andrew Fyfe
Kenneth Monaghan

FINANCIAL INSTRUMENTS
Interest rate risk
The company manages its cash and borrowing requirements to minimise interest expense whilst ensuring that it has sufficient liquid resources to meet the operating needs of the business. The company is exposed to increased interest costs should bank base rates increase.

Credit risk
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtor's balances are monitored closely on an ongoing basis and provision is made for any doubtful debts where necessary.

STREAMLINED ENERGY AND CARBON REPORTING
This report encompasses information in relation to energy and carbon usage for the period from 1 January 2025 to 31 December 2025.

Reporting Parameters

The reporting parameters are based on the financial year ended 31 December 2025 and covers the operations of the company only.

The reporting intensity ratio used is tonnes of CO2 emissions per £million turnover. It is considered that this provides the best representation of activity across the company.

The table below shows the total electricity, natural gas and transportation fuel consumed by the company for the period 1 January 2025 to 31 December 2025. This is the first year that the company has been obliged to provide Streamlined Energy and Carbon Reporting data, comparative data will be provided in future periods.

Energy consumption and greenhouse gas emissions
2025
kWh/ tCO2e/
annum % annum %
Total
electricity


348,231

28.49

62

25.10
Total gas 556,274 45.51 114 46.15
Road fuel 317,794 26.00 71 28.75

1,222,299 100.00 247 100.00


INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2025

Intensity Ratio
The energy intensity metric being reported is tCO2e/£million turnover and the results are shows below:

Intensity ratio
Emissions Intensity ratio
tCO2e/ Turnover tCO2e/
annum £m turnover £m
2025 247 49.1 5.03

Methodology used
The carbon emission figures used the 2025 Government emission conversion factors for greenhouse gases. Measurement of total energy consumption has focused on the supply of all grid electricity, natural gas and transportation fuel.

Energy Efficiency
We have implemented various strategies in an effort to reduce our carbon emissions and will continue to review operations for opportunities to further reduce our emissions and environmental impact. Over time, we expect that the proportion of electric vehicles in our fleet will continue to grow, reducing our reliance on road fuel.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the 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 of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT 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 company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2025


AUDITORS
The auditors, Gilmour Hamilton LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:



Malcolm Ingram - Director


3 June 2026

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
INGRAM MOTORING GROUP LIMITED

Opinion
We have audited the financial statements of Ingram Motoring Group Limited (the 'company') for the year ended 31 December 2025 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, 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 company's affairs as at 31 December 2025 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the 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 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 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
INGRAM MOTORING GROUP LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the 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, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
INGRAM MOTORING GROUP LIMITED


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:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We identified and assessed the risks of material misstatement of the financial statements, whether due to fraud or error and then performed audit procedures responsive to those risks.

From our general and sector experience and through discussion with the directors, we identified areas of laws and regulations that could reasonably be expected to have a material impact on the financial statements. We discussed the company's policies and procedures regarding the compliance with laws and regulations with the directors and considered the internal controls established to mitigate risks of fraud or non-compliance with laws or regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

We reviewed available regulatory and legal correspondence, available board minutes and enquired of the directors regarding any pending litigation or known instances of irregularities, including fraud.

We also performed analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud.

We addressed the risk of fraud through management override of controls, reviewing the appropriateness of journal entries and other adjustments, assessed accounting estimates for potential bias and reviewed any significant unusual transactions.

We reviewed the accounting policies and presentation adopted in the financial statements to determine if they were in accordance with applicable law and United Kingdom Accounting Standards;

We addressing the risk of fraud in revenue recognition by obtaining an understanding of the controls in place and where possible testing the operating effectiveness of those controls. Substantive tests were executed to supplement testing of controls.

We vouched balances and reconciling items in management's key control account reconciliations to supporting documentation as at 31 December 2025 and carried out detailed testing, on a sample basis, of transactions to verify the completeness, occurrence and accuracy of the reported financial statements.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that 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, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
INGRAM MOTORING GROUP LIMITED


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.




James H Hamilton BAcc CA (Senior Statutory Auditor)
for and on behalf of Gilmour Hamilton LLP
Statutory Auditor
37 Portland Road
KILMARNOCK
Ayrshire
KA1 2DJ

3 June 2026

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025

2025 2024
Notes £    £   

TURNOVER 3 49,112,895 51,955,534

Cost of sales 44,616,015 47,189,719
GROSS PROFIT 4,496,880 4,765,815

Administrative expenses 6,252,741 5,813,059
(1,755,861 ) (1,047,244 )

Other operating income 3,198,283 2,872,665
OPERATING PROFIT 6 1,442,422 1,825,421

Exceptional item 7 992,080 -
450,342 1,825,421

Interest receivable and similar income 8 38,241 46,837
488,583 1,872,258
Gain/loss on revaluation of investment
property

-

150,000
488,583 2,022,258

Interest payable and similar expenses 9 357,959 187,650
PROFIT BEFORE TAXATION 130,624 1,834,608

Tax on profit 10 88,247 448,024
PROFIT FOR THE FINANCIAL YEAR 42,377 1,386,584

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

42,377

1,386,584

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

BALANCE SHEET
31 DECEMBER 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 6,236,859 2,490,476
Investment property 12 573,000 573,000
6,809,859 3,063,476

CURRENT ASSETS
Stocks 13 9,380,662 7,096,554
Debtors 14 1,427,385 1,775,829
Cash at bank and in hand 2,926,445 3,335,259
13,734,492 12,207,642
CREDITORS
Amounts falling due within one year 15 10,539,281 8,091,311
NET CURRENT ASSETS 3,195,211 4,116,331
TOTAL ASSETS LESS CURRENT
LIABILITIES

10,005,070

7,179,807

CREDITORS
Amounts falling due after more than one
year

16

(1,877,189

)

-

PROVISIONS FOR LIABILITIES 21 (941,373 ) (35,676 )
NET ASSETS 7,186,508 7,144,131

CAPITAL AND RESERVES
Called up share capital 22 295,725 295,725
Capital redemption reserve 23 277,725 277,725
Fair value reserve 23 136,728 136,728
Retained earnings 23 6,476,330 6,433,953
SHAREHOLDERS' FUNDS 7,186,508 7,144,131

The financial statements were approved by the Board of Directors and authorised for issue on 3 June 2026 and were signed on its behalf by:





Malcolm Ingram - Director


INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025

Called up Capital Fair
share Retained redemption value Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 January 2024 295,725 5,184,097 277,725 - 5,757,547

Changes in equity
Total comprehensive income - 1,386,584 - - 1,386,584
Transfer to fair value reserve - (136,728 ) - 136,728 -
Balance at 31 December 2024 295,725 6,433,953 277,725 136,728 7,144,131

Changes in equity
Total comprehensive income - 42,377 - - 42,377
Balance at 31 December 2025 295,725 6,476,330 277,725 136,728 7,186,508

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (547,051 ) 1,778,423
Interest paid (312,887 ) (157,365 )
Interest element of hire purchase
payments paid

(45,072

)

(30,285

)
Tax paid (188,771 ) (637,361 )
Net cash from operating activities (1,093,781 ) 953,412

Cash flows from investing activities
Purchase of tangible fixed assets (3,939,171 ) (89,240 )
Sale of tangible fixed assets 3,667 -
Interest received 38,241 46,837
Net cash from investing activities (3,897,263 ) (42,403 )

Cash flows from financing activities
New loans in year 2,170,000 -
Loan repayments in year (120,584 ) (61,564 )
Movement in vehicle stocking loans 2,475,318 140,600
Increase in short term finance leases 203,159 51,323
Net cash from financing activities 4,727,893 130,359

(Decrease)/increase in cash and cash equivalents (263,151 ) 1,041,368
Cash and cash equivalents at
beginning of year

2

2,897,774

1,856,406

Cash and cash equivalents at end of
year

2

2,634,623

2,897,774

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2025 2024
£    £   
Profit before taxation 130,624 1,834,608
Depreciation charges 190,788 117,793
Profit on disposal of fixed assets (1,667 ) -
Gain on revaluation of fixed assets - (150,000 )
Exceptional provision 878,610 -
Finance costs 357,959 187,650
Finance income (38,241 ) (46,837 )
1,518,073 1,943,214
Increase in stocks (2,284,108 ) (717,910 )
Decrease/(increase) in trade and other debtors 348,444 (306,952 )
(Decrease)/increase in trade and other creditors (129,460 ) 860,071
Cash generated from operations (547,051 ) 1,778,423

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2025
31.12.25 1.1.25
£    £   
Cash and cash equivalents 2,926,445 3,335,259
Bank overdrafts (291,822 ) (437,485 )
2,634,623 2,897,774
Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 3,335,259 2,278,711
Bank overdrafts (437,485 ) (422,305 )
2,897,774 1,856,406


INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025

3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.25 Cash flow At 31.12.25
£    £    £   
Net cash
Cash at bank and in hand 3,335,259 (408,814 ) 2,926,445
Bank overdrafts (437,485 ) 145,663 (291,822 )
2,897,774 (263,151 ) 2,634,623
Debt
Finance leases (1,140,297 ) (203,159 ) (1,343,456 )
Debts falling due within 1 year (4,408,245 ) (2,647,545 ) (7,055,790 )
Debts falling due after 1 year - (1,877,189 ) (1,877,189 )
(5,548,542 ) (4,727,893 ) (10,276,435 )
Total (2,650,768 ) (4,991,044 ) (7,641,812 )

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1. ACCOUNTING POLICIES

General information and basis of preparing the financial statements
Ingram Motoring Group Limited is a private limited company, limited by shares and incorporated in Scotland. The address of the registered office is given in the company information on page 1 of these financial statements. The company's principal place of business is 2 Wheatpark Place, Ayr, KA8 9RT. The nature of the company's operations and principal activities are set out in the Report of the Directors on page 3.

The financial statements have been prepared in accordance with applicable accounting standards including Financial Reporting Standard 102 "The Financial Reporting Standard Applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

The directors have prepared forecasts for the year to 31 December 2026 and beyond. Having reviewed and stressed these forecasts and considered the funding and cash resources available to the company, the directors believe the company has sufficient financial headroom and that the company can continue to operate for the foreseeable future. The accounts have therefore been prepared on a going concern basis.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented.

The financial statements are presented in Pounds Sterling, rounded to the nearest pound.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from rendering services, along with related commission earned.

Sale of goods
Turnover from sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer takes delivery of the goods.

Rendering of services
Turnover from rendering services is recognised by reference to the stage of completion of the contract. Stage of completion is measured by comparing the costs incurred for work performed to date to the total estimated costs. Turnover is only recognised to the extent of the recoverable expenses when the outcome of the contract cannot be estimated reliably.

Commission and other income
The company earns commission from the sale of finance and insurance products. It earns additional income related to the sale of vehicles. Such income is recognised on an accruals basis in accordance with the substance of the relevant agreement.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on cost

Impairment of assets
At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is any indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the estimated recoverable amount is lower, the carrying amount is reduced to that figure and an impairment loss is recognised immediately in profit or loss.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

1. ACCOUNTING POLICIES - continued

Investment property
Investment properties are initially recognised at cost which includes purchase cost and any directly attributable expenditure.

Investment properties whose fair value can be measured reliably are measured at fair value. The surplus or deficit on revaluation is recognised in the profit or loss for the period. Revaluation gains, net of relevant deferred tax provisions are transferred from retained earning to a fair valuation reserve, to distinguish the unrealised gains from distributable profits.

Stocks and work in progress
Stocks and work in progress are stated at the lower of cost and selling price less costs to complete and sell. Cost is determined on the first-in, first out basis.

At the end of the reporting period, stocks are assessed for impairment. If any item is impaired, it is reduced to its selling price less cost to complete and sell and the impairment charge is recognised in the profit or loss for the period.

Taxation
Current tax is recognised for the amount of corporation tax payable in respect of taxable profit for the current or past reporting periods using the tax rates and laws that have been enacted or substantively enacted by the reporting date.

Deferred tax is recognised on all timing differences at the reporting date except for certain exceptions. Unrelieved tax losses and other deferred tax assets are only recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Where investment properties are revalued, any tax liability that would arise if the property were disposed of at its fair value at the period end is recognised in the profit and loss for the period.

Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference.

Leases
Leases are classified as finance leases wherever the terms of the lease transfer substantially all the risks and rewards of ownership of the leased asset to the company. All other leases are classified as operating leases.

Fixed assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction in outstanding lease liability using the effective interest rate method. The related obligations, net of future finance charges, are included in creditors.

Demonstrator vehicles obtained under short term finance lease agreements are included in the balance sheet as stock at cost, less an allowance for impairment where required.

Rentals payable under operating leases are charged on a straight-line basis over the term of the lease unless the rental payments are structured to increase in line with expected general inflation, in which case the company recognises annual rent expense equal to amounts owed to the lessor.

Incentives received to enter into an operating lease are credited to the profit and loss account, to reduce the lease expense, on a straight-line basis over the period of the lease.

Employee benefits
Short-term employee benefits and contributions to defined contribution plans are recognised as an expense in the period in which they are incurred.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

1. ACCOUNTING POLICIES - continued

Financial instruments
Basic financial assets, including trade debtors and other receivables, cash and bank balances are recognised at transaction price less any impairment.

Short term trade creditors are measured at 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 recognised when the company has a legal or constructive obligation arising from a past event, and it is probable that an outflow of the company's financial resources will be required to settle the obligation. Provisions are measured as management's best estimate of the amount with which the liability is expected to be settled. Where the impact is expected to be material, a provision would be discounted to reflect the time value of cash flows.

Consignment stock
Stocks held on consignment have been included on the balance sheet because the terms of the consignment agreement and location of the vehicles indicate that the principal benefits and risks of ownership rest with the company. The corresponding liability to the manufacturer has been included within current liabilities under stocking loans.

2. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported as assets, liabilities, revenues and expenses for the year. The key sources of estimation uncertainty are as follows:

Depreciation and amortisation of tangible fixed assets
Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The expected lives of assets and their residual values are assessed regularly and may vary depending on a number of factors including technological innovation, product life cycles, future market conditions and maintenance programmes.

Impairment of assets
Tangible fixed assets, intangible fixed assets, fixed asset investments, stock and debtors are all reviewed for evidence of impairment.

In connection with fixed assets factors taken into consideration include the economic viability, the expected future financial performance of the asset and, where appropriate, the viability and expected future performance of related cash generating units.

For stock, past and expected future sales, current stock levels and expected selling price less cost to complete and sell are all considered to determine the appropriate level of impairment provision.

Trade debtors are reviewed for evidence of impairment. Factors considered include ageing, past recovery rates, customer creditworthiness, and the stage and expected outcome of any recovery proceedings

Provisions
Determining the level of provisions required involves estimating expected future cash flows, including (where relevant) estimating inflationary increases and discount rates to be applied to recognise the time value of money. Market expectations regarding inflation and interest rates at the balance sheet date are taken into consideration in determining the level of provision required.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

3. TURNOVER

The turnover and profit before taxation are attributable to the principal activities of the company.

An analysis of turnover by class of business is given below:

2025 2024
£    £   
Sales of goods 45,493,522 48,521,680
Rendering of services 2,223,500 2,236,946
Commission and other income 1,395,873 1,196,908
49,112,895 51,955,534

An analysis of turnover by geographical market is given below:

2025 2024
£    £   
United Kingdom 49,112,895 51,955,534
49,112,895 51,955,534

4. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 3,170,399 3,002,025
Social security costs 396,035 323,349
Other pension costs 292,626 298,345
3,859,060 3,623,719

The average number of employees during the year was as follows:
2025 2024

Administration and general 21 20
Vehicle sales 20 19
Service and coachworks 40 40
Parts 3 4
84 83

The pension cost above is the total amount contributed in the year to defined contribution schemes, the only type of scheme operated by the company.

5. DIRECTORS' EMOLUMENTS
2025 2024
£    £   
Directors' remuneration 362,157 363,383
Directors' pension contributions to money purchase schemes 168,326 162,838

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 3 3

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

5. DIRECTORS' EMOLUMENTS - continued

Information regarding the highest paid director is as follows:
2025 2024
£    £   
Emoluments etc 180,747 173,121
Pension contributions to money purchase schemes 60,000 60,000

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2025 2024
£    £   
Hire of plant and machinery 4,515 6,538
Depreciation - owned assets 190,788 117,794
Profit on disposal of fixed assets (1,667 ) -
Auditors' remuneration 33,500 33,500
Operating lease rentals 313,616 300,002
Impairment of stock 329,725 353,038
Cost of stock recognised as an expense 43,304,308 46,117,986

7. EXCEPTIONAL ITEM
2025 2024
£    £   
Exceptional item (992,080 ) -

During the year, the company concluded the purchased of one of its dealership sites from its ultimate landlord.

As a result of that purchase, the company was required to make an onerous contract provision totalling £878,610 and to fully expense lease renewal costs totalling £113,470. The total exceptional cost was £992,080.

Further details re the onerous contract provision are given below in note 21.

8. INTEREST RECEIVABLE AND SIMILAR INCOME
2025 2024
£    £   
Interest on short term deposits 38,241 46,268
HMRC Interest - 569
38,241 46,837

9. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank loan interest 101,548 -
Stocking loan interest 211,339 157,365
Finance lease interest 45,072 30,285
357,959 187,650

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

10. 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 61,160 428,635

Deferred tax:
Timing differences, origination and reversal 27,087 6,117
On investment property revaluation - 13,272
Total deferred tax 27,087 19,389
Tax on profit 88,247 448,024

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 higher than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 130,624 1,834,608
Profit multiplied by the standard rate of corporation tax in the UK of
25% (2024 - 25%)

32,656

458,652

Effects of:
Expenses not deductible for tax purposes 30,199 1,855
Depreciation in excess of capital allowances 25,872 13,534
Adjustments to tax charge in respect of previous periods - (1,789 )
Non taxable revaluation - (24,228 )
Other timing differences (404 ) -
Impact of marginal relief (76 ) -
Total tax charge 88,247 448,024

Factors that may affect future tax charges
The value of the deferred tax liability at the balance sheet date has been calculated using the applicable rate when the liability is expected to be realised.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

11. TANGIBLE FIXED ASSETS
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST
At 1 January 2025 2,466,073 228,196 150,339
Additions 3,583,361 35,156 309,879
Disposals - - -
At 31 December 2025 6,049,434 263,352 460,218
DEPRECIATION
At 1 January 2025 149,440 124,745 107,410
Charge for year 108,670 44,189 28,666
At 31 December 2025 258,110 168,934 136,076
NET BOOK VALUE
At 31 December 2025 5,791,324 94,418 324,142
At 31 December 2024 2,316,633 103,451 42,929

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2025 21,061 40,525 2,906,194
Additions - 10,775 3,939,171
Disposals (2,000 ) - (2,000 )
At 31 December 2025 19,061 51,300 6,843,365
DEPRECIATION
At 1 January 2025 8,334 25,789 415,718
Charge for year - 9,263 190,788
At 31 December 2025 8,334 35,052 606,506
NET BOOK VALUE
At 31 December 2025 10,727 16,248 6,236,859
At 31 December 2024 12,727 14,736 2,490,476

The company's tangible fixed assets have been pledged as security for the company's borrowings.


INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

12. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 January 2025
and 31 December 2025 573,000
NET BOOK VALUE
At 31 December 2025 573,000
At 31 December 2024 573,000

Fair value at 31 December 2025 is represented by:
£   
Valuation in 2021 (60,500 )
Valuation in 2024 150,000
Cost 483,500
573,000

If investments properties had not been revalued they would have been included at the following historical cost:

2025 2024
£    £   
Cost 483,500 483,500
Aggregate depreciation (60,500 ) (60,500 )

Investment properties were valued on an open market basis on 31 December 2025 by the directors .

The company owns three investment properties, the largest of which was valued at £450,000 at the year end. That valuation is per an independent surveyors report prepared by D M Hall, Chartered Surveyors, dated 12 August 2024.

The investment properties have been pledged as security for the company's borrowings.

13. STOCKS
2025 2024
£    £   
Stock of motor vehicles and parts 3,616,034 3,776,951
Vehicle consignment stock 5,678,990 3,259,212
Work-in-progress 85,638 60,391
9,380,662 7,096,554

Stock of motor vehicles and parts includes demonstrator and other vehicles valued at £1,259,583 (2024: £1,279,974) which are held under short-term finance lease contracts.

The carrying amount of stock is pledged as security for the company's borrowings.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Trade debtors 327,357 547,077
Other debtors 696,228 768,859
Vehicle purchase rights 295,336 360,905
Prepayments 108,464 98,988
1,427,385 1,775,829

The company trade and other debtors have been pledged as security for the company's borrowings.

Within prepayments is an amount of £109,951 that is not expected to reverse until after more than one year.

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Bank loans and overdrafts (see note 17) 464,050 437,485
Other loans (see note 17) 6,883,562 4,408,245
Hire purchase contracts (see note 18) 1,343,456 1,140,297
Trade creditors 353,207 345,527
Corporation tax 60,935 188,546
Social security and other taxes 384,074 448,451
Commitment to repurchase vehicles 295,336 360,905
Other creditors 198,552 301,797
Accruals and deferred income 556,109 460,058
10,539,281 8,091,311

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2025 2024
£    £   
Bank loans (see note 17) 1,877,189 -

17. LOANS

An analysis of the maturity of loans is given below:

2025 2024
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 291,822 437,485
Bank loans 172,228 -
Stocking Loans 6,883,562 4,408,245
7,347,612 4,845,730

Amounts falling due between two and five years:
Bank loans 796,776 -

Amounts falling due in more than five years:

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

17. LOANS - continued
2025 2024
£    £   
Amounts falling due in more than five years:
Repayable by instalments
Bank loans 1,080,413 -

The bank loan is repayable in 120 installments commencing April 2025. Interest is charged at 1.75% over the Royal Bank of Scotland's base rate.

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase
contracts
2025 2024
£    £   
Gross obligations repayable:
Within one year 1,359,935 1,157,181

Finance charges repayable:
Within one year 16,479 16,884

Net obligations repayable:
Within one year 1,343,456 1,140,297

Non-cancellable
operating leases
2025 2024
£    £   
Within one year 14,500 276,892
Between one and five years 48,333 553,783
62,833 830,675

Note that the above excludes a lease commitment for one of the company's dealership sites. The net rental commitment related to that site has been provided for in the accounts, see note 21.

19. SECURED DEBTS

The following secured debts are included within creditors:

2025 2024
£    £   
Bank loans 2,049,417 -
Hire purchase contracts 1,343,456 1,140,297
Stocking loans 6,883,562 4,408,244
10,276,435 5,548,541

Volkswagen Bank has first charge over the specific vehicles funded by them, and a floating charge over the company's assets. Royal Bank of Scotland plc has standard security over two of the company's properties. A ranking agreement is in place regarding the securities.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

20. FINANCIAL ASSETS AND LIABILITIES

The carrying amounts of the company's financial assets and liabilities are as follows:

2025 2024
£ £
Financial assets
Cash and cash equivalents 2,926,445 3,335,259
Debt instruments measured at cost less impairment 1,318,921 1,676,841

Financial liabilities
Financial liabilities measured at amortised cost 10,094,274 7,454,314


21. PROVISIONS FOR LIABILITIES
2025 2024
£    £   
Deferred tax
Accelerated capital allowances 60,816 33,786
Other timing differences (11,325 ) (11,382 )
On investment property revaluation 13,272 13,272
62,763 35,676

Other provisions 878,610 -

Aggregate amounts 941,373 35,676

Deferred Other
tax provisions
£    £   
Balance at 1 January 2025 35,676 -
Charge to Statement of Comprehensive Income during year 27,087 878,610
Balance at 31 December 2025 62,763 878,610

The other timing difference element of the deferred tax balance is expected to fully reverse in the year to 31 December 2026 as is £18,812 of the accelerated capital allowance balance.

During the year, the company concluded the purchased of one of its dealership sites from its ultimate landlord. Prior to the purchased, the property was leased by the ultimate landlord to another party (the head lessee) who sub-leased it to the company. Both leases run until March 2058.

The current quarterly rental payable by the head lessee to the company is £59,664. The current quarterly rent payable by the company to the head lessee is £69,223. Both leases are subject to five-yearly rent reviews.

As the company is incurring a net rental expense for a property that it already owns, the arrangement has been treated as an onerous contract and provision has been made for the projected net difference in rental payments until the end of the lease. The projections assume a 15% increase at each rent review date and apply a discount rate of 5.2% (being the estimated time value of money).

The discounted provision required at 31 December 2025 is £878,610.

INGRAM MOTORING GROUP LIMITED (REGISTERED NUMBER: SC055121)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2025

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
295,725 Ordinary £1 295,725 295,725

23. RESERVES
Capital Fair
Retained redemption value
earnings reserve reserve Totals
£    £    £    £   

At 1 January 2025 6,433,953 277,725 136,728 6,848,406
Profit for the year 42,377 42,377
At 31 December 2025 6,476,330 277,725 136,728 6,890,783

Retained earnings
Represents cumulative profits and losses net of dividends and other adjustments

Capital redemption reserve
Is a statutory, non-distributable reserve into which amounts are transferred following the purchase and redemption of the company's own shares

Fair value reserve
Is a separate reserve account where unrealised gains from the fair value accounting for investment properties (net of relevant deferred tax provisions) are transferred from retained earnings.

24. RELATED PARTY DISCLOSURES

During the year, the company rented an investment property to a company controlled by a member of a director's family for £3,333 (2024: £5,333).The estimated market rental is £8,000 per annum.