| THE MOTORISTS ORGANISATION LIMITED |
| Registered number: |
08339147 |
| Balance Sheet |
| as at 31 December 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Intangible assets |
4 |
|
|
17,059 |
|
|
15,734 |
| Tangible assets |
5 |
|
|
54,090 |
|
|
49,697 |
|
|
|
|
71,149 |
|
|
65,431 |
|
| Current assets |
| Debtors |
6 |
|
649,831 |
|
|
396,279 |
| Cash at bank and in hand |
|
|
1,502,434 |
|
|
1,604,266 |
|
|
|
2,152,265 |
|
|
2,000,545 |
|
| Creditors: amounts falling due within one year |
7 |
|
(893,931) |
|
|
(605,372) |
|
| Net current assets |
|
|
|
1,258,334 |
|
|
1,395,173 |
|
| Net assets |
|
|
|
1,329,483 |
|
|
1,460,604 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
8 |
|
|
190,414 |
|
|
190,414 |
| Share premium |
9 |
|
|
3,070,484 |
|
|
3,070,484 |
| Profit and loss account |
|
|
|
(1,931,415) |
|
|
(1,800,294) |
|
| Shareholders' funds |
|
|
|
1,329,483 |
|
|
1,460,604 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
| D Rotberg |
| Director |
| Approved by the board on 11 September 2026 |
|
| THE MOTORISTS ORGANISATION LIMITED |
| Notes to the Accounts |
| for the year ended 31 December 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Intangible fixed assets |
|
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant and machinery |
20% to 33% straight line |
|
|
Development Costs |
|
The Motorists Organisation development costs are expensed in the year they are incurred. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price),less any impairment losses for bad and doubtful debts. Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
50 |
|
33 |
|
|
|
|
|
|
|
|
|
|
|
| 3 |
Operating result |
2025 |
|
2024 |
| £ |
£ |
|
This is stated after charging |
|
Depreciation fixed assets |
22,133 |
|
17,626 |
|
Directors remuneration |
132,400 |
|
100,000 |
|
|
| 4 |
Intangible fixed assets |
£ |
|
Software |
|
|
Cost |
|
At 1 January 2025 |
59,400 |
|
Additions |
7,440 |
|
At 31 December 2025 |
66,840 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 January 2025 |
43,666 |
|
Provided during the year |
6,115 |
|
At 31 December 2025 |
49,781 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2025 |
17,059 |
|
At 31 December 2024 |
15,734 |
|
|
|
|
|
|
|
|
|
|
Software is being written off in equal annual instalments over its estimated economic life of 5 years. |
|
|
| 5 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery etc |
| £ |
|
Cost |
|
At 1 January 2025 |
95,043 |
|
Additions |
20,410 |
|
At 31 December 2025 |
115,453 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2025 |
45,346 |
|
Charge for the year |
16,017 |
|
At 31 December 2025 |
61,363 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2025 |
54,090 |
|
At 31 December 2024 |
49,697 |
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
570,725 |
|
328,371 |
|
Other debtors |
79,106 |
|
67,908 |
|
|
|
|
|
|
649,831 |
|
396,279 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade creditors |
456,432 |
|
289,017 |
|
Other taxes and social security costs |
385,845 |
|
253,062 |
|
Short term other creditors |
18,987 |
|
28,024 |
|
Other creditors |
32,667 |
|
35,269 |
|
|
|
|
|
|
893,931 |
|
605,372 |
|
|
|
|
|
|
|
|
|
|
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension charge amounted to £64,347 (2024 - £41,672). Contributions amounting to £12,320 (2024 - £4,729) were payable to the fund and are included in other creditors. |
|
|
| 8 |
Share Capital |
2025 |
|
2024 |
|
|
Number |
£ |
£ |
|
Allotted called up and fully paid |
|
Ordinary shares of 0.1p each |
403,400 |
|
|
|
403 |
|
403 |
|
A Ordinary shares of 0.1p each |
10,000 |
|
|
|
10 |
|
10 |
|
B Ordinary shares of 1p each |
51 |
|
|
|
1 |
|
1 |
|
ES Shares of 100p each |
190,000 |
|
|
|
190,000 |
|
190,000 |
|
|
|
|
|
|
190,414 |
|
190,414 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Share premium |
2025 |
|
2024 |
| £ |
£ |
|
At 1 January 2025 and 31 December 2025 |
3,070,484 |
|
3,070,484 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Controlling party |
|
|
The controlling party is D D Rotberg, director, by virtue of his majority shareholding. |
|
|
| 11 |
Other information |
|
|
THE MOTORISTS ORGANISATION LIMITED is a private company limited by shares and incorporated in England. Its registered office is: |
|
Suite 216, 1000 Lakeside, Western Road, Portsmouth, Hampshire PO6 3EN |