| REGISTERED NUMBER: 15461080 (England and Wales) |
| PITTEN HOLDINGS LIMITED |
| GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| REGISTERED NUMBER: 15461080 (England and Wales) |
| PITTEN HOLDINGS LIMITED |
| GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Income Statement | 10 |
| Consolidated Other Comprehensive Income | 11 |
| Consolidated Balance Sheet | 12 |
| Company Balance Sheet | 13 |
| Consolidated Statement of Changes in Equity | 14 |
| Company Statement of Changes in Equity | 15 |
| Consolidated Cash Flow Statement | 16 |
| Notes to the Consolidated Cash Flow Statement | 17 |
| Notes to the Consolidated Financial Statements | 18 |
| PITTEN HOLDINGS LIMITED |
| COMPANY INFORMATION |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountant & Statutory Auditor |
| Chancery House |
| 30 St Johns Road |
| Woking |
| Surrey |
| GU21 7SA |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2025. |
| REVIEW OF BUSINESS |
| The company was incorporated in the prior period, acquiring 100% of the share capital of Pitten Limited on 27th February 2024. |
| This report has been prepared looking at the full year performance of the trading subsidiary, in order to provide a meaningful analysis. |
| The trading subsidiary has enjoyed another year of consolidation since moving to Exeter and the staff have settled well into the new routines. |
| Our key performance indicators for 2025, compared to 2024, are as follows: |
| 2025 | 2024 - full year for trading subsidiary |
| Vehicle Sales Units (Retail New / Used) | 2,171 | 1,996 |
| Turnover | £52.6m | £48.9m |
| NPBT (£) | £0.453m | £0.417m |
| GPM (%) | 9.3% | 8.5% |
| There was an improvement in turnover for 2025 compared to 2024, but net margins are under pressure as new car sales volumes continue to be supported by Motability and Fleet volumes which have significantly lower percentage margins. The introduction of the Kia PBV Van franchise will bring additional volume to the business coupled with healthier margins. Used car volumes have again increased but margins have held at the 2024 levels. Aftersales hours have improved strongly across the group and coupled with an improved margin this is contributing to an improved overhead absorption. |
| Key factors currently affecting the business are; |
| 1. Improved new vehicle supply from Kia and all manufacturers increasing competition. |
| 2. New car margin decline affected by sales of Fleet and Motability increasing. |
| 3. Establishing and incorporating the Kia PBV site into the total business. |
| 4. Rising Aftersales labour costs and consequential margin decreases. |
| 5. Refurbishment costs for the Kia PBV and vehicle preparation facility being incurred. |
| The consolidation of Speedwell to represent Kia in two adjacent territories continues to afford opportunities to share costs in areas like advertising, demonstrators and overheads whilst also offering opportunities in used cars, aftersales, corporate and business sales. |
| The Honda aftersales franchise at Newton Abbot continues to offer a good source of labour and parts sales, which, although declining, offers a good contribution to the dealership performance. It has been almost 5 years since Honda new car sales finished at Newton and the effect of a rapidly declining PARC will be felt more in the next few years although Kia growth is more than covering any reduction. |
| The Directors are always mindful of areas offering future growth opportunities and explore the viabilities when offered. The strength of the balance sheet offers the opportunity for well-funded growth and allows the business to act quickly if an opportunity does arise. Negotiations have been undertaken with an additional franchise to be introduced at our Kingsteignton dealership opening in mid 2026 which will offer an avenue for growth into 2027 as product deliveries come fully on stream. |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The poor consumer confidence is affecting the retail new car market, with higher interest rates, the decline of ICE product, introduction of EV and product cycle changes are all risk factors which the business will be faced with over the next months and years. |
| The effect of the Chinese disrupter brands on the market is being felt and the challenges ahead for established brands is to stay relevant through new product, customer loyalty and retention. Pitten Ltd will work with Kia to maximise our position in the areas of responsibility whilst viewing any further opportunities for broadening our portfolio. |
| ON BEHALF OF THE BOARD: |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2025. |
| PRINCIPAL ACTIVITY |
| The principal activity of the company in the period under review was that of trading as a motor dealer. |
| DIVIDENDS |
| The total distribution of dividends for the period ended 31 December 2025 will be £111,000 (2024: £65,000) |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report: |
| M D Richards |
| R J Richards |
| In addition E C Richards, M A Richards, D H Richards were appointed as directors on 21 July 2026. |
| FINANCIAL INSTRUMENTS |
| The group's financial instruments comprise bank balances, trade creditors, trade debtors, loans and vehicle finance. The group's approach to managing the risks associated with these instruments is as follows: |
| - Currency and price risk - these do not pose a real risk to the business, due to the nature of the above financial instruments, which are all in Sterling. Although the group has a franchise with Kia, which is not a UK based brand, the invoicing is all in GBP. |
| - Interest rate risk - interest rates are regularly monitored and re-negotiated whenever possible. Funds are allocated in a way that results in the lowest possible interest burden on the group. There is adequate interest cover from profits generated and a good relationship with bankers. |
| - Credit risk - credit is only granted to customers who have been reviewed for credit worthiness. Amounts of credit are kept to a minimum and consistent credit control processes ensure minimal exposure to credit risk. |
| - Liquidity risk - working capital is reviewed and managed pro-actively, on a daily basis. Planning and forecasting ensures that liquidity is always sufficient to meet future requirements of the business. |
| DISCLOSURE IN THE STRATEGIC REPORT |
| Disclosures related to business performance, key performance indicators, future developments and risks and uncertainties have been given in the Strategic Report. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations. |
| Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he 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 group's auditors are aware of that information. |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| AUDITORS |
| The auditors, WP Audit Services LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PITTEN HOLDINGS LIMITED |
| Opinion |
| We have audited the financial statements of Pitten Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated 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 group's and of the parent company affairs as at 31 December 2025 and of the group's profit for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PITTEN HOLDINGS LIMITED |
| 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PITTEN HOLDINGS 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. |
| Objectives |
| The objectives of our audit in respect of fraud, are; |
| - to identify and assess the risks of material misstatement of the financial statements due to fraud; |
| - to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, thorough designing and implementing appropriate responses to those assessed risks; and |
| - to respond appropriately to instances of fraud or suspected fraud identified during the audit. |
| However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the group. |
| Audit Approach |
| Our approach was as follows: |
| - We obtained an understanding of the legal and regulatory requirements applicable to the group and considered that the most significant are the Companies Act 2006, FRS 102, and UK taxation legislation. |
| - We obtained an understanding of how the group complies with these requirements by discussions with management and those charged with governance, as well a review of relevant correspondence and certifications. |
| - We assessed the risk of material misstatement of the financial statements and how it might occur (including the risk of material misstatement due to fraud), by holding discussions with management and those charged with governance. We used our knowledge of the group and the industry in which it operates to determine if management's explanations were consistent with our own conclusions. |
| - Based on our understanding developed from the above, we designed specific appropriate audit procedures to identify instances of non-compliance with the key laws and regulations which may result in potential fraud. This included making enquiries of management and those charged with governance, investigating unusual or unexpected relationships or movements in figures disclosed in the accounts and remaining alert for any transactions that appeared to be outside the normal course of business. Furthermore, as required by auditing standards, and taking into account our overall knowledge of the control environment, we have performed procedures to address the risks of management override of controls and the risk of fraudulent revenue recognition. Procedures such as a review of journal entries and assessing estimates for management bias have enabled us to conclude in this area. |
| No instances of fraud, non-compliance or suspected non-compliance with laws and regulations were identified from the above procedures. |
| As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also: |
| - Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. |
| - Obtain an understanding of internal control environment relevant to the audit, in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company's internal control. |
| - Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. |
| - Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the group to cease to continue as a going concern. |
| - Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the |
| financial statements represent the underlying transactions and events in a manner that achieves fair presentation. |
| - Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group, to express an opinion on the consolidated financial statements. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PITTEN HOLDINGS LIMITED |
| We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. |
| Context of the ability of the audit to detect fraud or breaches of law or regulation |
| Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. |
| In addition, as with any audit, there remains a risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
| for and on behalf of |
| Chartered Accountant & Statutory Auditor |
| Chancery House |
| 30 St Johns Road |
| Woking |
| Surrey |
| GU21 7SA |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONSOLIDATED |
| INCOME STATEMENT |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| Notes | £ | £ |
| TURNOVER | 52,564,189 | 41,848,643 |
| Cost of sales | (47,668,980 | ) | (38,422,779 | ) |
| GROSS PROFIT | 4,895,209 | 3,425,864 |
| Administrative expenses | (4,885,620 | ) | (3,588,533 | ) |
| 9,589 | (162,669 | ) |
| Other operating income | 452,210 | 385,905 |
| OPERATING PROFIT | 6 | 461,799 | 223,236 |
| Interest receivable and similar income | 2,040 | 10,405 |
| 463,839 | 233,641 |
| Interest payable and similar expenses | 7 | (10,778 | ) | (47,831 | ) |
| PROFIT BEFORE TAXATION | 453,061 | 185,810 |
| Tax on profit | 8 | (129,500 | ) | (51,366 | ) |
| PROFIT FOR THE FINANCIAL YEAR |
| Profit attributable to: |
| Owners of the parent | 323,561 | 134,444 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONSOLIDATED |
| OTHER COMPREHENSIVE INCOME |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| Notes | £ | £ |
| PROFIT FOR THE YEAR | 323,561 | 134,444 |
| OTHER COMPREHENSIVE INCOME |
| Negative goodwill to fair value reserve | - | 2,261,702 |
| Income tax relating to other comprehensive income |
- |
- |
| OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
- |
2,261,702 |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 323,561 | 2,396,146 |
| Total comprehensive income attributable to: |
| Owners of the parent | 323,561 | 2,396,146 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONSOLIDATED BALANCE SHEET |
| 31 DECEMBER 2025 |
| 2025 | 2024 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 11 | 2,179,593 | 2,341,431 |
| Investments | 12 | - | - |
| Investment property | 13 | 900,618 | - |
| 3,080,211 | 2,341,431 |
| CURRENT ASSETS |
| Stocks | 14 | 6,207,991 | 3,369,016 |
| Debtors | 15 | 428,373 | 311,480 |
| Cash at bank and in hand | 1,900 | 501,006 |
| 6,638,264 | 4,181,502 |
| CREDITORS |
| Amounts falling due within one year | 16 | 6,033,889 | 2,851,502 |
| NET CURRENT ASSETS | 604,375 | 1,330,000 |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 3,684,586 | 3,671,431 |
| CREDITORS |
| Amounts falling due after more than one year | 17 | (544,879 | ) | (707,285 | ) |
| PROVISIONS FOR LIABILITIES | 21 | (71,000 | ) | (108,000 | ) |
| NET ASSETS | 3,068,707 | 2,856,146 |
| CAPITAL AND RESERVES |
| Called up share capital | 22 | 525,000 | 525,000 |
| Fair value reserve | 23 | 2,261,702 | 2,261,702 |
| Retained earnings | 23 | 282,005 | 69,444 |
| SHAREHOLDERS' FUNDS | 3,068,707 | 2,856,146 |
| The financial statements were approved by the Board of Directors and authorised for issue on 26 August 2026 and were signed on its behalf by: |
| M D Richards - Director |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| COMPANY BALANCE SHEET |
| 31 DECEMBER 2025 |
| 2025 | 2024 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 11 |
| Investments | 12 |
| Investment property | 13 |
| CURRENT ASSETS |
| Debtors | 15 |
| CREDITORS |
| Amounts falling due within one year | 16 |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year | 17 |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 22 |
| Retained earnings | 23 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 151,732 | 65,000 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Called up | Fair |
| share | Retained | value | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Changes in equity |
| Issue of share capital | 637,000 | - | - | 637,000 |
| Reduction in share capital | (112,000 | ) | - | - | (112,000 | ) |
| Dividends | - | (65,000 | ) | - | (65,000 | ) |
| Total comprehensive income | - | 134,444 | 2,261,702 | 2,396,146 |
| Balance at 31 December 2024 | 525,000 | 69,444 | 2,261,702 | 2,856,146 |
| Changes in equity |
| Dividends | - | (111,000 | ) | - | (111,000 | ) |
| Total comprehensive income | - | 323,561 | - | 323,561 |
| Balance at 31 December 2025 | 525,000 | 282,005 | 2,261,702 | 3,068,707 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| COMPANY STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Changes in equity |
| Issue of share capital | 637,000 | - | 637,000 |
| Reduction in share capital | (112,000 | ) | - | (112,000 | ) |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2025 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 727,118 | 196,864 |
| Interest paid | (10,778 | ) | - |
| Tax paid | (84,800 | ) | (202,714 | ) |
| Net cash from operating activities | 631,540 | (5,850 | ) |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (111,011 | ) | (543,146 | ) |
| Purchase of investment property | (900,618 | ) | - |
| Sale of tangible fixed assets | - | 7,920 |
| Cash acquired on group reconstruction | - | 1,183,387 |
| Interest received | 2,040 | 10,405 |
| Net cash from investing activities | (1,009,589 | ) | 658,566 |
| Cash flows from financing activities |
| New loans in year | 700,000 | - |
| Loan repayments in year | (777,185 | ) | (38,879 | ) |
| Interest paid in the year on loans | - | (47,831 | ) |
| Equity dividends paid | (111,000 | ) | (65,000 | ) |
| Net cash from financing activities | (188,185 | ) | (151,710 | ) |
| (Decrease)/increase in cash and cash equivalents | (566,234 | ) | 501,006 |
| Cash and cash equivalents at beginning of year | 2 | 501,006 | - |
| Cash and cash equivalents at end of year | 2 | (65,228 | ) | 501,006 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Profit before taxation | 453,061 | 185,810 |
| Depreciation charges | 272,849 | 204,060 |
| Profit on disposal of fixed assets | - | (7,920 | ) |
| Finance costs | 10,778 | 47,831 |
| Finance income | (2,040 | ) | (10,405 | ) |
| 734,648 | 419,376 |
| (Increase)/decrease in stocks | (2,838,975 | ) | 383,763 |
| (Increase)/decrease in trade and other debtors | (116,893 | ) | 376,405 |
| Increase/(decrease) in trade and other creditors | 2,948,338 | (982,680 | ) |
| Cash generated from operations | 727,118 | 196,864 |
| 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 | 1,900 | 501,006 |
| Bank overdrafts | (67,128 | ) | - |
| (65,228 | ) | 501,006 |
| Period ended 31 December 2024 |
| 31.12.24 | 2.2.24 |
| £ | £ |
| Cash and cash equivalents | 501,006 | - |
| 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 | 501,006 | (499,106 | ) | 1,900 |
| Bank overdrafts | - | (67,128 | ) | (67,128 | ) |
| 501,006 | (566,234 | ) | (65,228 | ) |
| Debt |
| Debts falling due within 1 year | (38,880 | ) | (85,217 | ) | (124,097 | ) |
| Debts falling due after 1 year | (707,285 | ) | 162,406 | (544,879 | ) |
| (746,165 | ) | 77,189 | (668,976 | ) |
| Total | (245,159 | ) | (489,045 | ) | (734,204 | ) |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 1. | STATUTORY INFORMATION |
| Pitten Holdings Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | STATEMENT OF COMPLIANCE |
| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. |
| 3. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The financial statements have been prepared under the historical cost convention. |
| Basis of consolidation |
| The consolidated financial statements incorporate the financial statements of the Company and its subsidiaries. |
| Subsidiaries, joint ventures and associates are not consolidated if their influence on the group's asset, financial and earnings position is considered to be immaterial, either individually or in total. Assets and liabilities of subsidiaries are shown in the consolidated accounts at their fair value on the date of acquisition. |
| The excess of the fair value of assets and liabilities acquired, over the cost of the acquisition has been moved out of goodwill and shown within the Fair Value Reserve on the Balance Sheet in the year of acquisition and subsequent accounting periods. |
| Related party exemption |
| The group has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Critical accounting judgements and key sources of estimation uncertainty |
| During the preparation of the accounts, the director must make certain judgements and estimates concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. However, these are not generally considered to be significantly subjective, and the majority are easily supported by subsequent transactions and documentation. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. |
| There are no estimates and assumptions that are determined to have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year. |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 3. | ACCOUNTING POLICIES - continued |
| Turnover |
| Turnover represents the sale of new and used vehicles, as well as related servicing and parts. Turnover is measured at the fair value of the consideration received or receivable for goods supplied or services rendered, net of returns, discounts and rebates allowed by the group and value added taxes. |
| The group recognises revenue when the following conditions are satisfied: |
| i. the group has transferred to the buyer the significant risks and rewards of ownership of the goods or services; |
| ii. the group retains neither continuing managerial involvement to the degree associated with ownership nor effective control over the goods or services sold; |
| iii. the amount of revenue can be measured reliably; |
| iv. it is probable that the economic benefits associated with the transaction can be measured reliably. |
| Goodwill |
| Goodwill arising is recognised as an asset and initially measured at cost, being the excess of the cost of the business combination over the Group's interest in the net fair value of the identifiable assets and liabilities recognised. Goodwill is reviewed for impairment annually with any change in fair value taken to the profit or loss under administrative expenses on the Statement of Comprehensive Income. |
| Negative goodwill has arisen following a business aquisition as a result of a share for share exchange. This arose as a result of an internal reorganisation rather than a true bargain purchase. This has therefore subsequently been reclassified into a fair value reserve within equity, in order to show a true and fair view. |
| Tangible fixed assets |
| Tangible assets are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes the original purchase price, costs directly attributable to bringing the asset to its working condition for its intended use and any borrowing costs capitalised. |
| Depreciation and residual values |
| Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset over its expected useful life as follows: |
| Long leasehold | - Straight line over the lease, capped at 50 year |
| Plant and machinery | - Straight line over 3 years |
| Fixtures and fittings | - Straight line over 3-9 years |
| Motor vehicles | - Straight line over 3 years |
| Computer equipment | - Straight line over 3 years |
| The assets' residual values and useful lives are reviewed, and adjusted, if appropriate, at the end of each reporting period. The effect of any changes is accounted for prospectively. |
| 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 an 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 its estimated recoverable amount, and an impairment loss if recognised immediately in profit or loss. |
| If an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not in excess of the amount that would have been determined had no impairment loss been recognised for the assets in prior years. A reversal of an impairment loss is recognised immediately in profit or loss. |
| Debtors |
| Short term debtors are measured at transaction price, less any impairment. |
| Creditors |
| Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transactions costs, and are measured subsequently at amortised costs using the effective interest method. |
| Investment property |
| Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 3. | ACCOUNTING POLICIES - continued |
| Stocks |
| Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Costs include any expenditure incurred in bringing the stock to its present location and condition. There is no consignment stock. |
| Included within stock is an amount related to vehicles that are rented out, before being moved into stock for sale. These vehicles are rented out for a set period of 4 months. Once these vehicles have been rented out for a minimum of 58 days during those first 4 months, they are eligible to be sold, and as such they are transferred from rental stock to saleable stock. The intention is to sell these vehicles for a profit, in the normal course of trade. |
| Taxation |
| Current tax is recognised for the amount of income tax payable in respect of the 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 in respect of all timing differences at the reporting date, except as otherwise indicated. |
| Deferred tax assets are only 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. If and when all conditions for retaining tax allowances for the cost of a fixed asset have been met, the deferred tax is reversed. |
| Deferred tax is calculated 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. |
| The tax expense (income) is presented either in profit or loss, other comprehensive income or equity depending on the transaction that resulted in the tax expense (income). |
| Hire purchase and leasing commitments |
| At inception the group assesses agreements that transfer the right to use assets. The assessment considers whether the arrangement is a finance lease or an operating lease based on the substances of the arrangement. |
| Finance leases |
| Leases of assets that transfer substantially all the risks and rewards of ownership to the group are classified as finance leases. |
| Assets held under finance leases are recognised initially at the fair value of the leased asset (or, if lower, the present value of minimum lease payments) at the inception of the lease. The corresponding liability to the lessor is included in the statement of financial position as a finance lease obligation. Lease payments are apportioned between finance charges and reduction of the lease obligation using the effective interest method so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are deducted in measuring profit or loss. |
| Assets held under finance leases are included in tangible fixed assets and depreciated over the shorter of the lease term and the estimated useful life of the asset. Assets are assessed for impairment at each reporting date. |
| Operating leases |
| Leases that do no transfer all the risks and rewards of ownership are classified as operating leases. Payments under operating leases are charged to the profit and loss account on a straight-line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| Short- term employee benefits and contributions to defined contribution plans are recognised as an expense in the period in which they are incurred. |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 3. | ACCOUNTING POLICIES - continued |
| Provisions for liabilities |
| Provisions are recognised when the group has a present (legal or constructive) obligation as a result of a past event; it is probable that an outflow of resources will be required to settle the obligation; and the amount of the obligation can be estimated reliably. |
| The amount recognised as a provision is the best estimate of the consideration required to settle the present recognised as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation. |
| Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value using a pre-tax discount rate. The unwinding of the discount is recognised as a finance costs in profit or loss in the period it arises. |
| The group recognises a provision for annual leave accrued by employees for services rendered in the current period, and which employees are entitled to carry forward and use within the next 12 months, measured at the salary costs payable for the period of absence. |
| Interest bearing borrowings |
| Interest bearing borrowings, such as bank and other loans, are recognised initially at fair value less attributable transaction costs. |
| Subsequent to initial recognition, interest-bearing borrowings are stated at amortised cost with any difference between the amount initially recognised and redemption value being recognised in the statement of comprehensive income over the period of the borrowings, together with any interest and fees payable, using the effective interest method. |
| Investments in subsidiaries |
| Investments in subsidiary undertakings are recognised at cost in the parent company balance sheet and removed on consolidation. |
| The carrying value is reviewed annually for impairment, considering the ongoing future cash flows that can be generated from the subsidiary's operations. |
| 4. | EMPLOYEES AND DIRECTORS |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Wages and salaries | 2,751,729 | 2,225,339 |
| Social security costs | 335,074 | 223,844 |
| Other pension costs | 349,330 | 38,146 |
| 3,436,133 | 2,487,329 |
| The average number of employees during the year was as follows: |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| Admin | 19 | 16 |
| Productive | 57 | 53 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 5. | DIRECTORS' EMOLUMENTS |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Directors' remuneration | 43,500 | 40,000 |
| Directors' pension contributions to money purchase schemes | 120,000 | - |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 2 | 1 |
| 6. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Hire of plant and machinery | - | 1,349 |
| Depreciation - owned assets | 272,849 | 204,060 |
| Profit on disposal of fixed assets | - | (7,920 | ) |
| Auditors' remuneration | 13,250 | 13,600 |
| Auditors' rem - non-audit - |
| other compliance (accounts & |
| tax) | 10,671 | 6,627 |
| Operating lease charges | 148,893 | 156,299 |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Bank loan interest | 10,778 | 47,831 |
| 8. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Current tax: |
| UK corporation tax | 166,500 | 17,452 |
| Over / under provision of tax in a prior year | - | (86 | ) |
| Total current tax | 166,500 | 17,366 |
| Deferred tax | (37,000 | ) | 34,000 |
| Tax on profit | 129,500 | 51,366 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 8. | TAXATION - continued |
| 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: |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Profit before tax | 453,061 | 185,810 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
113,265 |
46,453 |
| Effects of: |
| Expenses not deductible for tax purposes | 2,519 | 3,106 |
| Capital allowances in excess of depreciation | - | (32,107 | ) |
| Depreciation in excess of capital allowances | 50,716 | - |
| Adjustments to tax charge in respect of previous periods | - | (86 | ) |
| Deferred tax | (37,000 | ) | 34,000 |
| Total tax charge | 129,500 | 51,366 |
| Tax effects relating to effects of other comprehensive income |
| There were no tax effects for the year ended 31 December 2025. |
| 2.2.24 to 31.12.24 |
| Gross | Tax | Net |
| £ | £ | £ |
| Negative goodwill to fair value reserve | 2,261,702 | - | 2,261,702 |
| 9. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 10. | DIVIDENDS |
| Period |
| 2.2.24 |
| Year Ended | to |
| 31.12.25 | 31.12.24 |
| £ | £ |
| Ordinary shares of 1 each |
| Interim | 111,000 | 65,000 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Long | Plant and | and |
| leasehold | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 January 2025 | 2,054,562 | 122,904 | 309,247 |
| Additions | - | 19,285 | 41,671 |
| At 31 December 2025 | 2,054,562 | 142,189 | 350,918 |
| DEPRECIATION |
| At 1 January 2025 | 53,781 | 40,142 | 84,781 |
| Charge for year | 107,738 | 48,126 | 88,425 |
| At 31 December 2025 | 161,519 | 88,268 | 173,206 |
| NET BOOK VALUE |
| At 31 December 2025 | 1,893,043 | 53,921 | 177,712 |
| At 31 December 2024 | 2,000,781 | 82,762 | 224,466 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2025 | 28,945 | 29,833 | 2,545,491 |
| Additions | 40,139 | 9,916 | 111,011 |
| At 31 December 2025 | 69,084 | 39,749 | 2,656,502 |
| DEPRECIATION |
| At 1 January 2025 | 8,278 | 17,078 | 204,060 |
| Charge for year | 17,444 | 11,116 | 272,849 |
| At 31 December 2025 | 25,722 | 28,194 | 476,909 |
| NET BOOK VALUE |
| At 31 December 2025 | 43,362 | 11,555 | 2,179,593 |
| At 31 December 2024 | 20,667 | 12,755 | 2,341,431 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 12. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2025 |
| Additions |
| At 31 December 2025 |
| NET BOOK VALUE |
| At 31 December 2025 |
| At 31 December 2024 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: The Avenue, Newton Abbot, Devon, TQ12 2DD |
| Nature of business: |
| % |
| Class of shares: | holding |
| During the prior period, on 27 February 2024, 100% of the shares in Pitten Ltd were acquired, via a share for share exchange. |
| Registered office: Speedwell Kia, The Avenue, Newton Abbot, United Kingdom, TQ12 2DD |
| Nature of business: |
| % |
| Class of shares: | holding |
| During the period, on 31 July 2025, 90% of the shares in Pitten Investment Properties Ltd were acquired at nominal value, on incorporation of the company. The company is currently dormant. |
| 13. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| Additions | 900,618 |
| At 31 December 2025 | 900,618 |
| NET BOOK VALUE |
| At 31 December 2025 | 900,618 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 13. | INVESTMENT PROPERTY - continued |
| Company |
| Total |
| £ |
| FAIR VALUE |
| Additions |
| At 31 December 2025 |
| NET BOOK VALUE |
| At 31 December 2025 |
| 14. | STOCKS |
| Group |
| 2025 | 2024 |
| £ | £ |
| Vehicle Stock | 5,998,626 | 3,142,858 |
| Work-in-progress | 18,601 | 30,089 |
| Parts & Accessories | 190,764 | 196,069 |
| 6,207,991 | 3,369,016 |
| Vehicle rental stock equates to £803,750 at the year-end (2024: £nil). |
| 15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Trade debtors | 201,559 | 185,542 |
| Other debtors | 59,591 | 23,898 |
| VAT | - | - |
| Prepayments and accrued income | 167,223 | 102,040 |
| 428,373 | 311,480 |
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 18) | 67,128 | 38,880 |
| Other loans (see note 18) | 124,097 | - |
| Trade creditors | 4,560,460 | 1,961,885 |
| Amounts owed to group undertakings | - | - |
| Tax | 166,500 | 84,800 |
| Social security and other taxes | 11,175 | 15,240 |
| VAT | 8,173 | 22,455 | - | - |
| Other creditors | 357,618 | 326,331 |
| Directors' current accounts | 112,000 | 112,000 | - | - |
| Accruals and deferred income | 626,738 | 289,911 |
| 6,033,889 | 2,851,502 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Bank loans (see note 18) | - | 707,285 |
| Other loans (see note 18) | 544,879 | - |
| 544,879 | 707,285 |
| 18. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank overdrafts | 67,128 | - |
| Bank loans | - | 38,880 |
| Other loans | 124,097 | - |
| 191,225 | 38,880 |
| Amounts falling due between one and two years: |
| Bank loans - 1-2 years | - | 38,880 |
| Other loans - 1-2 years | 138,473 | - | 138,473 |
| 138,473 | 38,880 |
| Amounts falling due between two and five years: |
| Bank loans - 2-5 years | - | 116,639 |
| Other loans - 2-5 years | 406,406 | - |
| 406,406 | 116,639 |
| Amounts falling due in more than five years: |
| Repayable by instalments |
| Bank loans due in more than 5 years | - | 551,766 | - | - |
| The bank loan was repaid in full early, after the start of the year. |
| 19. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Non-cancellable |
| operating leases |
| 2025 | 2024 |
| £ | £ |
| Within one year | 101,134 | 12,918 |
| Between one and five years | 404,534 | - |
| In more than five years | 758,077 | - |
| 1,263,745 | 12,918 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 19. | LEASING AGREEMENTS - continued |
| Lease commitments relate to property. |
| The operating lease charges included in note 6 are in excess of the commitments disclosed above due to the existence of leases for which there are no committed terms. |
| 20. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Bank overdrafts | 67,128 | - |
| Bank loans | - | 746,165 |
| Other loans | 668,976 | - | 668,976 | - |
| 736,104 | 746,165 |
| The bank loan previously secured by a first legal charge over the Commercial Leasehold Property at Matford Land Rover, Manaton Close, Matford Business Park, Marsh Barton Trading Estate, Exeter, EX2 8PF, together with a fixed and floating charge over all of the trading company’s assets and undertakings and a negative pledge, was repaid in full early, after the start of the year. This charge has since been satisfied. |
| During the year, the trading subsidiary operated under a bank overdraft facility that replaced the repaid loan. This facility has provided greater flexibility over cash flow management and has continued to reduce the group's overall financing costs. The overdraft is secured by way of a negative pledge and fixed charge. |
| The other loan is secured against a first legal charge over Commercial Property known as The Avenue, Newton Abbot, TQ12 2BZ, in addition to a negative pledge. |
| This loan is being repaid over 5 years from September 2025, with interest at 5%. |
| In addition, there are vehicle finance creditors within trade creditors that are linked to specific vehicles held within stock. The total amount owed in relation to this is £4,316,881 (2024: £1,766,181). There is a charge in relation to this funding which contains a fixed and floating charge as well as a negative pledge. |
| 21. | PROVISIONS FOR LIABILITIES |
| Group |
| 2025 | 2024 |
| £ | £ |
| Deferred tax | 71,000 | 108,000 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 January 2025 | 108,000 |
| Credit to Income Statement during year | (37,000 | ) |
| Balance at 31 December 2025 | 71,000 |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 22. | CALLED UP SHARE CAPITAL |
| The following shares were made up of shares allotted in a previous period, following a share reclassification occurring on the 13th June 2025 which saw 14,438 Founder shares reclassified to 6,563 Ordinary B shares , 5,250 Ordinary C shares and 2,625 Ordinary D shares. |
| Nominal |
| Number: | Class: | Value |
| £ | £ |
| 389,812 | Founder | 1 | 389,812 |
| 32,813 | Ordinary B | 1 | 32.813 |
| 57,750 | Ordinary C | 1 | 57,750 |
| 44,625 | Ordinary D | 1 | 44,625 |
| All share classes have full voting, equity and dividend rights. Shares are non-redeemable. |
| 23. | RESERVES |
| Group |
| Fair |
| Retained | value |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2025 | 69,444 | 2,261,702 | 2,331,146 |
| Profit for the year | 323,561 | 323,561 |
| Dividends | (111,000 | ) | (111,000 | ) |
| At 31 December 2025 | 282,005 | 2,261,702 | 2,543,707 |
| Company |
| Retained |
| earnings |
| £ |
| Profit for the year |
| Dividends | ( |
) |
| At 31 December 2025 |
| The fair value reserve has arisen due to the negative goodwill arising on consolidation. In order to give a true and fair view, this negative goodwill was released in the prior year to a fair value reserve within equity, rather than sitting as a negative asset on the balance sheet. This is considered appropriate as the substantive of the transaction is that this is related to equity, it is not an asset or a liability. |
| 24. | RELATED PARTY DISCLOSURES |
| Family pension schemes |
| During the year, Pitten Holdings Limited had an outstanding loan with the a pension scheme, in which family the directors and their family are beneficiaries. The loan was provided to enable the acquisition of property. During the year the loan was provided, amounting to £700,000. During the year, capital repayments totalling £31,024 were made, leaving an outstanding balance of £668,976 at the year end. The loan accrues interest at a rate of 5%, with an amount of £8,750 charged and paid in the year. The loan is repayable over a five year term commencing in September 2025. |
| In addition, during the period rent was paid to a pension scheme in which the directors are beneficiaries. The total net rent paid in the period totalled £90,417 (2024: £75,000). |
| Family members of the directors |
| Employers pension contributions were made to the family pension scheme in the period for family members of the directors who are employed in the group. The total contributions for family members were £180,000 (2024: £nil). |
| PITTEN HOLDINGS LIMITED (REGISTERED NUMBER: 15461080) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 DECEMBER 2025 |
| 25. | ULTIMATE CONTROLLING PARTY |
| The directors Mr M Richards and Mrs R Richards, are considered to be the ultimate controlling parties by virtue of their majority shareholding in this company. |