Company registration number 00940949 (England and Wales)
HARTSHORNE MOTOR SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
HARTSHORNE MOTOR SERVICES LIMITED
COMPANY INFORMATION
Directors
P D Brookfield
J M Bulpitt
B Cronin
M J Cronin
J A Cowen
D Crowley
K A Heath
(Appointed 27 April 2026)
Secretary
J M Bulpitt
Company number
00940949
Registered office
Crossroads Truck & Bus Limited
Pheasant Drive
Birstall
Batley
West Yorkshire
WF17 9LR
Auditor
Sumer Auditco Limited
1st Floor
Mayesbrook House
Lawnswood Business Park
Leeds
LS16 6QY
Bankers
HSBC PLC
33 Park Row
Leeds
West Yorkshire
LS1 1LD
HARTSHORNE MOTOR SERVICES LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Notes to the financial statements
13 - 27
HARTSHORNE MOTOR SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The Directors, in preparing this Strategic Report, have complied with s414C of the Companies Act 2006.

Principal activities and review of the business

The Company is a wholly owned subsidiary of Hartshorne Group Limited.

 

The principal activities of the company are the sale and service of commercial vehicles and the supply of ancillary goods and services for commercial vehicles, buses and coaches. There have not been any significant changes in the company's principal activities in the year under review. The Directors are not aware, at the date of this annual report, of any likely major changes in the Company's activities in the next year.

 

Investment in our physical and human resources has been and will continue to be made.

 

The Directors would like to express their thanks to customers and staff for their support during the year.

 

Financial key performance indicators

 

 

2025

2024

 

£000

£000

 

 

 

Turnover

134,606

122,007

Number of new commercial vehicles sold

597

562

Operating profit

6,963

5,874

Operating profit margin

5.3%

4.8%

Profit before taxation

6,418

5,414

Cash at bank and in hand

8,910

9,413

 

Turnover has increased by £12,599,000 in 2025, impacted mainly by new vehicle sales value, with an increase in volume by 35 units. Operating profit increased year on year by £1,089,000, following a reduction of provisions in 2025.

 

The profit for the year before taxation amounted to £6,418,000 (2024: £5,414,000). A summary of the results for the year is set out in the statement of comprehensive income on page 10 of the financial statements.

 

Stock has increased by £4,892,000 compared to 2024, which is attributed to higher levels of consignment stock. Cash has decreased by £503,000 compared to 2024 year end. The statement of financial position is on page 11 of the financial statements which shows that the Company's net assets increased from £18,645,000 to £19,684,000 arising from the profit for the year after allowing the effect of dividends paid to the parent company. Details of amounts owed between the Company and other group companies are shown in notes 16 and 17.

 

The general level of activity has remained strong and in line with the previous year in our workshops post year end. The new vehicle order book is driven by capacity in the factory, but we have seen new vehicle deliveries above prior year levels. It is expected that profitability will be maintained through continued investment in our business, improving our facilities and the services offered at the depots whilst remaining reactive against external changes in the economy.

 

 

Section 172(1) statement

 

The Directors have complied with their duty to promote the success of the Company for the benefit of its members whilst having regard to the matters set out in section 172(1) (a)-(f) of the Companies Act 2006. The Directors have done this in various ways which are noted below and by cross reference in both the Strategic Report and the Directors' Report.

 

 

HARTSHORNE MOTOR SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

Stakeholder engagement

 

The Directors consider that the key stakeholders of the Company are those impacted by the inputs and outputs of the Company, specifically these are customers, suppliers, employees and the local community, banks, government organisations and regulators. The Company, through the Directors, engages with each stakeholder at an appropriate level and frequency depending on their specific requirements and level of influence and interest. The Directors use a variety of methods to do this, as described below and by cross reference in both the Strategic Report above and the Directors' Report.

 

Principal decisions

 

Principal decisions are those that are material to the Company and also to the above stakeholder groups. During the financial year, the Company has taken a number of operational and strategic decisions which the Directors consider are for the benefit of the Company, with a view to promoting its long term success and sustainability. A specific example is the preparation and review of the annual budget which drives the Company's long-term strategy.

 

Engaging with suppliers, customers, employees and others

 

During the financial year, the Directors have endeavoured to foster the Company's mutually beneficial business relationships with customers, suppliers and others in a business relationship with the Company. This was achieved through positive interactions during meetings, written communication, telephone communications and site visits where necessary.

 

The Company's main external supplier is Volvo for the purchase of new and used vehicles and supply of parts stock. The Directors ensure that the Company acts responsibly when sourcing commodities and services from third-party suppliers. Our suppliers are critical partners in the Company's commitment to deliver value and to operate in a manner that is responsible, transparent and respects the human rights of all.

 

See the Directors' Report below with regards to engagement with employees.

 

 

Principal risks and uncertainties

 

The Company is reliant on Volvo to develop and market competitive products, which provide viable commercial solutions for the clients. Volvo Trucks are one of the market leaders within the transport industry. Volvo trucks are fitted with advanced technology and have an excellent reliability and safety track record.

 

Competition and challenges in the credit market for vehicle finance continue to be one of the main risks for the company. The Company manages these risks by providing added value services to its customers, having fast response times not only in supplying products but also in handling all customer queries and by maintaining strong relationships with customers.

 

The majority of the Company's sales are to UK customer, however any sales to Europe and the Rest of the World are for services and are made in sterling. All purchases are made in sterling. There is therefore little exchange risk.

 

The Company has some limited third party asset finance and therefore has no significant interest rate exposure.

 

The Company continues to face uncertainty in inflation affecting purchase prices of vehicles from Volvo whilst quoting new vehicles sales to customers. This has been consistent with issues faced by our competitors.

 

Group risks are discussed in the group's financial statements which do not form part of this annual report.

 

HARTSHORNE MOTOR SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

Future developments

 

The Company is committed to following Volvo's net-zero greenhouse gas emission target. The Company continues on this journey by promoting sale of Electric and LNG trucks, ensuring we make appropriate investment in our workshops, and training skilled technicians and staff to manage the changing demands of the industry. The Company is keeping pace to manage the shift towards fossil fuel free transport industry and expecting new developments in using electricity as alternative fuel option.

 

The Company is also investing in introducing fast paced new technologies by using advanced software, combined with innovative solutions, regular staff training, controlling single use resources and reduction in energy consumption.

 

The Company continues to invest in solar energy, electric courtesy cars, delivery vans and company vehicles, changing most of the company car fleet to electric in 2025. The Company is actively looking at all alternative solutions to help us to promote a sustainable future.

 

On behalf of the board

J M Bulpitt
Director
27 July 2026
HARTSHORNE MOTOR SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The Company is a wholly owned subsidiary of Hartshorne Group Limited.

 

The principal activities of the company are the sale and service of commercial vehicles and the supply of ancillary goods and services for commercial vehicles, buses and coaches. There have not been any significant changes in the company's principal activities in the year under review. The Directors are not aware, at the date of this annual report, of any likely major changes in the Company's activities in the next year.

 

Investment in our physical and human resources has been and will continue to be made.

Results and dividends

The results for the year are set out on page 10.

A dividend of £3,700,000 (2024: £Nil) was paid to the immediate parent company in 2025. After taxation and dividends, there was a net increase in reserves of £1,039,000 (2024: £4,105,000).

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

P D Brookfield
J M Bulpitt
B Cronin
M J Cronin
J A Cowen
D Crowley
K A Heath
(Appointed 27 April 2026)
I P Middleton
(Resigned 2 March 2026)
Charitable donations

Various charitable donations amounting to £15,000 (2024: £17,000) were made. The donations were made predominantly to charities connected with and supported by our employees during the year ended 31 December 2025.

Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of staff members becoming disabled, every effort is made to ensure that their employment with the Company continues and that appropriate training is arranged. It is the policy of the Company that the training, career development and promotion of disabled persons should, as far as possible, be identical with that of other employees.

Employee involvement

The Company regards its employees as one of its most valuable assets. The Company participates in the group's policies and practices to keep employees informed on matters relevant to them as employees through regular meetings and communications. Employee representatives are consulted regularly on a wide range of matters affecting their current and future interests.

 

The Company undertakes detailed reviews of its financial performance on a monthly basis with its management teams. The managers, in turn, review this information with their staff. Managers and staff receive financial incentives based on monthly, quarterly and annual performance criteria.

 

Details of the number of employees and related costs are detailed in note 6 of the financial statements.

HARTSHORNE MOTOR SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Future developments

Details of future developments can be found in the Strategic Report on page 3 and form part of this report by cross-reference.

 

Financial instruments

 

The Company's principal financial instruments comprise of bank balances, trade debtors and creditors and intercompany funding. The main purpose of these instruments is to ensure continued funding for the Company.

 

Due to the nature of the financial instruments used by the Company there is little exposure to price risk.

 

The Company is exposed to both credit and cash flow risk which is managed by reviewing the credit terms offered to customers and the regular monitoring of amounts outstanding.

 

The Company utilises intercompany funding where required to manage liquidity risk.

 

Qualifying third party indemnity provisions

 

The Company has made qualifying third party indemnity provisions for the benefit of the Directors which were made during the year and remain in force at the date of this report.

 

Environment

The Company recognises the importance of its environmental responsibilities, monitors its impact on the environment and designs and implements policies to reduce any damage that may be caused by the company's activities. The Company is accredited with Energy Management System ISO 50001:2018, Environmental Standard ISO 14001:2015 and to the Quality Management Standard ISO 9001:2015. Initiatives designed to minimise the company's impact on the environment include improving the company's energy use, minimising the consumption of water and the production of waste (both hazardous and non-hazardous). Information in respect of greenhouse gas emissions, energy consumption and energy efficiency action for the Company is given in the consolidated financial statements of Hartshorne Group Limited.

 

Going concern

 

The Company has remained in a net positive cash position throughout the trading year and has not had to draw on any new borrowings. The Company management team have demonstrated, through careful business planning, that they are able to adapt quickly, proactively and effectively to the various economic challenges.

 

The directors have used their experience of trading to prepare the forecasts for the period to 31 July 2027. The forecasts take into account reasonable possible changes in trading performance and the finance facilities available to the Company. The directors have taken into account the current issues facing manufacturers in the supply of new vehicles in their forecasts. There are no significant unfunded capital expenditure requirements in the foreseeable future and the directors have concluded that they will be able to operate within the current level of facilities.

 

Consequently, after making appropriate enquiries, and taking account of reasonably possible changes in trading performance, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and that there are no material uncertainties that would cast significant doubt on the Company's ability to continue as a going concern. Accordingly, the directors continue to adopt the going concern basis in preparing the annual report and accounts.

Auditor

Sumer Auditco Limited were appointed as auditor to the company following BHP LLP becoming part of the Sumer Group on 31 December 2025, which required a change in audit firm to comply with applicable regulatory requirements.

 

In accordance with section 487(2) of the Companies Act 2006, Sumer Auditco Limited are deemed to be reappointed annually.

HARTSHORNE MOTOR SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
Energy and carbon report

The energy consumption for the reporting period for Hartshorne Motor Services Ltd is 3,470,513kWh for the financial year 1st January 2025 to 31st December 2025. The greenhouse gas emissions for Hartshorne Motor Services Ltd are 825 tCO2e for the financial year 1st January 2025 to 31st December 2025. These include the emissions associated with UK electricity, natural gas consumption, gas oil consumption, business travel in company and private vehicles and the offset of solar PV on-site generation, as required to be disclosed by legislation. An intensity ratio of 3.3 tonnes CO2e per company employee has been calculated to enable future year on year comparison against the normalised revenue.

 

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
J M Bulpitt
Director
27 July 2026
HARTSHORNE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARTSHORNE MOTOR SERVICES LIMITED
- 7 -
Opinion

We have audited the financial statements of Hartshorne Motor Services Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

HARTSHORNE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARTSHORNE MOTOR SERVICES LIMITED (CONTINUED)
- 8 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

HARTSHORNE MOTOR SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARTSHORNE MOTOR SERVICES LIMITED (CONTINUED)
- 9 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;

 

 

To address the risks of fraud through management bias and override controls, we:

 

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the director’s and other management and the inspection of regulatory and legal correspondence.

 

As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of the nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Chris Neale (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Chartered Accountants
1st Floor
Mayesbrook House
Lawnswood Business Park
Leeds
LS16 6QY
27 July 2026
HARTSHORNE MOTOR SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£000
£
Turnover
3
134,606
122,007
Cost of sales
(116,400)
(104,329)
Gross profit
18,206
17,678
Administrative expenses
(11,243)
(11,804)
Operating profit
4
6,963
5,874
Interest receivable and similar income
8
146
188
Interest payable and similar expenses
9
(691)
(648)
Profit before taxation
6,418
5,414
Tax on profit
10
(1,679)
(1,309)
Profit for the financial year
4,739
4,105
HARTSHORNE MOTOR SERVICES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£000
£000
£
£
Fixed assets
Tangible assets
12
2,437
2,401
Investments
13
10
10
2,447
2,411
Current assets
Stocks
15
23,983
19,091
Debtors
16
22,818
17,310
Cash at bank and in hand
8,910
9,413
55,711
45,814
Creditors: amounts falling due within one year
17
(33,150)
(25,095)
Net current assets
22,561
20,719
Total assets less current liabilities
25,008
23,130
Creditors: amounts falling due after more than one year
18
(275)
(14)
Provisions for liabilities
Provisions
20
5,049
4,471
(5,049)
(4,471)
Net assets
19,684
18,645
Capital and reserves
Called up share capital
23
8
8
Capital redemption reserve
2
2
Profit and loss reserves
19,674
18,635
Total equity
19,684
18,645
The financial statements were approved by the board of directors and authorised for issue on 27 July 2026 and are signed on its behalf by:
J M Bulpitt
M J Cronin
Director
Director
Company registration number 00940949 (England and Wales)
HARTSHORNE MOTOR SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£000
£000
£000
£000
Balance at 1 January 2024
8
2
14,530
14,540
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
4,105
4,105
Balance at 31 December 2024
8
2
18,635
18,645
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
4,739
4,739
Dividends
11
-
-
(3,700)
(3,700)
Balance at 31 December 2025
8
2
19,674
19,684
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
1
Accounting policies
Company information

Hartshorne Motor Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Crossroads Truck & Bus Limited, Pheasant Drive, Birstall, Batley, West Yorkshire, WF17 9LR.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £000.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

This information is included in the consolidated financial statements of Hartshorne Group Limited as at 31 December 2025 and these financial statements may be obtained from Companies House.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.2
Going concern

The Company has remained in a net positive cash position throughout the trading year and hastrue not had to draw on any new borrowings. The Company's management team have demonstrated, through careful business planning, that they are able to adapt quickly, proactively and effectively to the various economic challenges.

 

The directors have used their experience of trading to prepare the forecasts for the period to 31 July 2027. The forecasts take into account reasonable possible changes in trading performance and the finance facilities available to the Company. The directors have taken into account the current issues facing manufacturers in the supply of new vehicles in their forecasts. There are no significant unfunded capital expenditure requirements in the foreseeable future and the directors have concluded that they will be able to operate within the current level of facilities.

 

Consequently, after making appropriate enquiries, and taking account of possible changes in trading performance, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and that there are no material uncertainties that would cast significant doubt on the Company's ability to continue as a going concern. Accordingly, the directors continue to adopt the going concern basis in preparing the annual report and accounts.

1.3
Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Turnover in respect of new and used vehicle sales is recognised once the risks and rewards of ownership are deemed to have been transferred to the customer. Workshop turnover is recognised when the related work has been completed. Turnover on maintenance contracts is recognised over the life of the contract.

1.4
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

 

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Leasehold land and buildings
Straight line over the lease term
Plant and equipment
10% - 50% Straight line
Motor vehicles
25% Straight line
1.5
Fixed asset investments

Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.

 

The Company is not required to present group accounts as it is included within the group of Hartshorne Group Limited. These financial statements therefore present information about the Company as an individual undertaking and not about it as a group.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.6
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.

 

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 

Vehicles on consignment from the manufacturer that are the subject of interest or other charges are included at cost where there has been a substantial transfer of the risks and rewards of ownership based on the terms of the agreement with the manufacturer even though title has not yet passed. The associated liability is recorded in creditors.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

 

Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 

Debt instruments are subsequently measured at amortised cost.

 

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

 

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

 

Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

 

Financial assets and liabilities are offset and the net amount reported in the Statement of financial position when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 

Financial assets are derecognised when and only when;

 

(a) the contractual rights to the cash flows from the financial asset expire or are settled;

(b) the group transfers to another party substantially all of the risks and rewards of ownership of the financial asset or;

(c) the group, despite have retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party;

 

Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.

Current tax

Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

1.11
Provisions

Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.

 

Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.

1.12
Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

 

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.13
Leases
Finance leases and hire purchase

Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.

 

Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

Operating leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

There are no critical judgements in applying the Company's accounting policies that have a significant effect on the amounts recognised in the financial statements.

 

The following are the key estimations that the directors have made in the process of applying the group's accounting policies.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Provisions

Note 20 contains details of the Company's provisions of £5,049,000 (2024: £4,471,000). Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation. The Company sells a wide variety of service contracts, the profitability of which can be dependent on the amount of work required on individual vehicles or fleets of vehicles. The profitability of these contracts has been reviewed using commercial judgement with regard to the assessment of the appropriate level of provisioning against a potentially loss making contract.

 

The Company also records dilapidation provisions in relation the expected costs to be incurred by the company when complying with the property reinstatement provisions. This provision includes significant judgement as management make assessments of the costs expected to reinstate the property under the terms of the lease.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the balance sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
3
Turnover
2025
2024
£000
£000
Turnover analysed by class of business
Sale of goods
116,942
105,924
Rendering of services
17,664
16,083
134,606
122,007
2025
2024
£000
£000
United Kingdom
130,201
117,495
Rest of Europe
4,405
4,512
134,606
122,007
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£000
£000
Depreciation of tangible fixed assets
898
733
(Profit)/loss on disposal of tangible fixed assets
(94)
202
Impairment of debtors
120
120
Impairment of stocks recognised or reversed
58
120
Operating Lease Charges - Land and Building
1,553
1,524
Operating Lease Charges - Other
111
121

Included in depreciation of tangible assets is £134,000 (2024: £240,000) that relates to assets held under finance lease and hire purchase contracts.

5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£000
£000
For audit services
Audit of the financial statements of the company
42
40
For other services
All other non-audit services
2
-
0
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
6
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Parts and Services
229
208
Management and administration
10
12
New and used vehicles
11
11
Total
250
231

The aggregate payroll costs incurred during the year, relating to the above, were:

2025
2024
£000
£000
Wages and salaries
11,451
10,553
Social security costs
1,480
1,200
Pension costs
518
478
13,449
12,231
7
Directors' remuneration
2025
2024
£000
£000
Remuneration for qualifying services
486
429
Amounts receivable under long term incentive schemes
124
124
Company pension contributions to defined contribution schemes
101
126
711
679

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£000
£000
Remuneration for qualifying services
225
204
Amounts receivable under long term incentive schemes
80
80
Company pension contributions to defined contribution schemes
12
11
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
8
Interest receivable and similar income
2025
2024
£000
£000
Interest income
Interest on bank deposits
146
188
9
Interest payable and similar expenses
2025
2024
£000
£000
Interest on finance leases and hire purchase contracts
32
17
Interest on consignment vehicles
645
631
Other interest payable
14
-
691
648
10
Taxation
2025
2024
£000
£000
Current tax
UK corporation tax on profits for the current period
1,565
1,339
Adjustments in respect of prior periods
222
1
Total current tax
1,787
1,340
Deferred tax
Origination and reversal of timing differences
(44)
(32)
Adjustment in respect of prior periods
(64)
1
Total deferred tax
(108)
(31)
Total tax charge
1,679
1,309
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 21 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£000
£000
Profit before taxation
6,418
5,414
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,605
1,354
Tax effect of expenses that are not deductible in determining taxable profit
81
95
Adjustments in respect of prior years
157
-
0
Group relief
(164)
(151)
Permanent capital allowances in excess of depreciation
-
0
11
Taxation charge for the year
1,679
1,309
11
Dividends
2025
2024
£000
£000
Final dividend of £185 per ordinary share for the year ended 31 December 2025 (2024: not declared)
3,700
-
0
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
12
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£000
£000
£000
£000
Cost
At 1 January 2025
207
5,002
2,142
7,351
Additions
-
0
322
744
1,066
Disposals
-
0
(20)
(505)
(525)
At 31 December 2025
207
5,304
2,381
7,892
Depreciation and impairment
At 1 January 2025
188
3,291
1,471
4,950
Depreciation charged in the year
17
343
538
898
Eliminated in respect of disposals
-
0
(20)
(373)
(393)
At 31 December 2025
205
3,614
1,636
5,455
Carrying amount
At 31 December 2025
2
1,690
745
2,437
At 31 December 2024
19
1,711
671
2,401

Included within the net book value of motor vehicles above are assets held under hire purchase contracts of £487,000 (2024: £256,000).

13
Fixed asset investments
2025
2024
Notes
£000
£000
Investments in subsidiaries
14
10
10
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
HY Parts Limited
Pheasant Drive,Birstall, Batley,WF17 9LR
Ordinary
100.00

The above company is dormant.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
15
Stocks
2025
2024
£000
£000
Vehicles on consignment
18,826
14,155
Work in progress
481
415
Finished goods, vehicles and vehicle parts
4,676
4,521
23,983
19,091

There are no material differences between the carrying value of stocks and their replacement cost (2024: no material differences).

 

Stocks are stated net of provisions of £226,000 (2024: £451,000).

16
Debtors
2025
2024
Amounts falling due within one year:
£000
£000
Trade debtors
5,849
4,312
Amounts owed by parent company
14,061
11,443
Amounts owed by fellow subsidiaries of the ultimate parent company
755
203
Other debtors
1,570
1,037
Prepayments and accrued income
239
282
22,474
17,277
2025
2024
Amounts falling due after more than one year:
£000
£000
Deferred tax asset (note 21)
344
236
Total debtors
22,818
17,513

Amounts owed by the parent company and fellow subsidiaries of the ultimate parent company are unsecured, interest free and repayable on demand.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
17
Creditors: amounts falling due within one year
2025
2024
Notes
£000
£000
Obligations under finance leases
19
103
170
Trade creditors
24,380
16,114
Amounts owed to fellow subsidiaries of the ultimate parent company
259
1,381
Corporation tax
393
38
Other taxation and social security
511
734
Accruals and deferred income
7,504
6,658
33,150
25,095

Trade creditors include consignment stock liabilities of £18,826,000 (2024: £14,155,000).

 

Amounts owed to fellow subsidiaries of the ultimate parent company are unsecured, interest free and repayable on demand.

18
Creditors: amounts falling due after more than one year
2025
2024
Notes
£000
£000
Obligations under finance leases
19
275
14
19
Finance lease obligations
2025
2024
Amounts due:
£000
£000
Within one year
103
170
After more than one year
275
14
378
184

These liabilities are secured against the relevant assets.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
20
Provisions for liabilities
Movements on provisions:
Property dilapidations
Maintenance contract provisions
Other
Total
£000
£000
£000
£000
At 1 January 2025
1,789
1,864
818
4,471
Additional provisions in the year
364
33
181
578
At 31 December 2025
2,153
1,897
999
5,049

Property dilapidations

 

The provision for property dilapidations relates to the expected costs to be incurred by the group in complying with the property reinstatement provisions of the group's property lease obligations.

 

Maintenance contract provisions

The provision for maintenance contracts relates to costs to be incurred by the group in maintaining commercial vehicle contracts in excess of the contract premiums to be received.

 

Other

Other provisions relate to miscellaneous operational cost items, the recovery of which is uncertain at the financial reporting date.

 

The above provisions are expected to be settled over the next two-five years except for property dilapidations when settlement will depend on the timing of the termination of the related lease.

21
Deferred taxation

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

Assets
Assets
2025
2024
Balances:
£000
£000
Accelerated capital allowances
(266)
(181)
Short term timing differences
610
417
344
236
2025
Movements in the year:
£000
Asset at 1 January 2025
(236)
Credit to profit or loss
(108)
Asset at 31 December 2025
(344)
HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£000
£000
Charge to profit or loss in respect of defined contribution schemes
518
478

As at 31 December 2025, contributions of £54,000 (2024: £54,000) due in respect of the current reporting period had not been paid over to the schemes.

 

The Company operates defined contribution retirement benefit schemes for all qualifying employees. The assets of the schemes are held separately from those of the Company in funds under the control of trustees.

23
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£000
£000
Authorised
Ordinary shares of £1 each
20,000
20,000
20
20
Issued and fully paid
Ordinary shares of £1 each
7,500
7,500
8
8

Capital redemption reserve

 

A non-distributable reserve, following the redemption or purchase of the company's own shares.

 

Profit and loss account

 

Includes all current & prior periods retained profits & losses, net of dividends.

24
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£000
£000
Within 1 year
1,441
1,237
Years 2-5
5,612
4,795
After 5 years
2,899
3,412
9,952
9,444
25
Contingent liabilities

A cross-guarantee exists with Hartshorne Crossroads Group Contracts Limited to secure its borrowings which amounted to £58,427,000 (2024: £49,679,000) at the balance sheet date.

HARTSHORNE MOTOR SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
26
Related party transactions

As permitted by FRS 102 related party transactions with wholly owned members of the Hartshorne Crossroads Group Limited group have not been disclosed.

27
Ultimate controlling party

The company's ultimate parent company and ultimate controlling party is Hartshorne Crossroads Group Limited, a company registered in Jersey, which is the largest group in which the Company's financial statements are consolidated. Copies of the group financial statements can be obtained from its registered office at 28 Esplanade, St. Helier, JE2 3QA, Jersey.

 

The ultimate controlling party of Hartshorne Crossroads Group Limited is Mr M J Cronin. The immediate parent company and smallest group in which the Company's financial statements are consolidated, is Hartshorne Group Limited, a company registered in England and Wales. Copies of the group financial statements can be obtained from its registered office at Pheasant Drive, Birstall, Batley WF17 9LR.

2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100P D BrookfieldB CroninM J CroninJ A CowenD CrowleyK A HeathI P MiddletonI P MiddletonJ M Bulpitt009409492025-01-012025-12-3100940949bus:Director12025-01-012025-12-3100940949bus:CompanySecretaryDirector12025-01-012025-12-3100940949bus:Director22025-01-012025-12-3100940949bus:Director32025-01-012025-12-3100940949bus:Director42025-01-012025-12-3100940949bus:Director52025-01-012025-12-3100940949bus:Director62025-01-012025-12-3100940949bus:CompanySecretary12025-01-012025-12-3100940949bus:Director72025-01-012025-12-3100940949bus:Director82025-01-012025-12-3100940949bus:RegisteredOffice2025-01-012025-12-3100940949bus:Agent12025-01-012025-12-31009409492025-12-31009409492024-01-012024-12-3100940949core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100940949core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31009409492024-12-3100940949core:LandBuildings2025-12-3100940949core:PlantMachinery2025-12-3100940949core:MotorVehicles2025-12-3100940949core:LandBuildings2024-12-3100940949core:PlantMachinery2024-12-3100940949core:MotorVehicles2024-12-3100940949core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100940949core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100940949core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100940949core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31009409492024-12-3100940949core:ShareCapital2025-12-3100940949core:ShareCapital2024-12-3100940949core:CapitalRedemptionReserve2025-12-3100940949core:CapitalRedemptionReserve2024-12-3100940949core:RetainedEarningsAccumulatedLosses2025-12-3100940949core:RetainedEarningsAccumulatedLosses2024-12-3100940949core:ShareCapital2023-12-3100940949core:CapitalRedemptionReserve2023-12-3100940949core:RetainedEarningsAccumulatedLosses2023-12-3100940949core:ShareCapitalOrdinaryShareClass12025-12-3100940949core:ShareCapitalOrdinaryShareClass12024-12-3100940949core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3100940949core:PlantMachinery2025-01-012025-12-3100940949core:MotorVehicles2025-01-012025-12-310094094912025-01-012025-12-310094094912024-01-012024-12-3100940949core:UKTax2025-01-012025-12-3100940949core:UKTax2024-01-012024-12-3100940949core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3100940949core:PlantMachinery2024-12-3100940949core:MotorVehicles2024-12-3100940949core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3100940949core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3100940949core:Non-currentFinancialInstruments2025-12-3100940949core:Non-currentFinancialInstruments2024-12-3100940949core:Subsidiary12025-01-012025-12-3100940949core:Subsidiary112025-01-012025-12-3100940949core:CurrentFinancialInstruments2025-12-3100940949core:CurrentFinancialInstruments2024-12-3100940949bus:OrdinaryShareClass12025-12-3100940949bus:OrdinaryShareClass12024-12-3100940949core:WithinOneYear2025-12-3100940949core:WithinOneYear2024-12-3100940949core:BetweenTwoFiveYears2025-12-3100940949core:BetweenTwoFiveYears2024-12-3100940949core:MoreThanFiveYears2025-12-3100940949core:MoreThanFiveYears2024-12-3100940949bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100940949bus:FRS1022025-01-012025-12-3100940949bus:Audited2025-01-012025-12-3100940949bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP