Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312025-12-312025-12-312025-01-010false0Activities of head officesfalsefalsefalse 01043583 2025-01-01 2025-12-31 01043583 2024-01-01 2024-12-31 01043583 2025-12-31 01043583 2024-12-31 01043583 2024-01-01 01043583 1 2025-01-01 2025-12-31 01043583 d:CompanySecretary1 2025-01-01 2025-12-31 01043583 d:Director1 2025-01-01 2025-12-31 01043583 d:RegisteredOffice 2025-01-01 2025-12-31 01043583 c:Buildings 2025-01-01 2025-12-31 01043583 c:Buildings 2025-12-31 01043583 c:Buildings 2024-12-31 01043583 c:Buildings c:LongLeaseholdAssets 2025-01-01 2025-12-31 01043583 c:PlantMachinery 2025-01-01 2025-12-31 01043583 c:MotorVehicles 2025-01-01 2025-12-31 01043583 c:FurnitureFittings 2025-01-01 2025-12-31 01043583 c:Goodwill 2025-12-31 01043583 c:Goodwill 2024-12-31 01043583 c:CurrentFinancialInstruments 2025-12-31 01043583 c:CurrentFinancialInstruments 2024-12-31 01043583 c:Non-currentFinancialInstruments 2025-12-31 01043583 c:Non-currentFinancialInstruments 2024-12-31 01043583 c:CurrentFinancialInstruments c:WithinOneYear 2025-12-31 01043583 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 01043583 c:Non-currentFinancialInstruments c:AfterOneYear 2025-12-31 01043583 c:Non-currentFinancialInstruments c:AfterOneYear 2024-12-31 01043583 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2025-12-31 01043583 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-12-31 01043583 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2025-12-31 01043583 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2024-12-31 01043583 c:ShareCapital 2025-12-31 01043583 c:ShareCapital 2024-12-31 01043583 c:ShareCapital 2024-01-01 01043583 c:RevaluationReserve 2025-01-01 2025-12-31 01043583 c:RevaluationReserve 2025-12-31 01043583 c:RevaluationReserve 2024-12-31 01043583 c:RevaluationReserve 2024-01-01 01043583 c:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 01043583 c:RetainedEarningsAccumulatedLosses 2025-12-31 01043583 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 01043583 c:RetainedEarningsAccumulatedLosses 2024-12-31 01043583 c:RetainedEarningsAccumulatedLosses 2024-01-01 01043583 c:FinancialLiabilitiesFairValueThroughProfitOrLoss c:UnlistedNon-exchangeTraded 2025-12-31 01043583 c:FinancialLiabilitiesFairValueThroughProfitOrLoss c:UnlistedNon-exchangeTraded 2024-12-31 01043583 c:AcceleratedTaxDepreciationDeferredTax 2025-12-31 01043583 c:AcceleratedTaxDepreciationDeferredTax 2024-12-31 01043583 c:OtherDeferredTax 2025-12-31 01043583 c:OtherDeferredTax 2024-12-31 01043583 d:OrdinaryShareClass1 2025-01-01 2025-12-31 01043583 d:OrdinaryShareClass1 2025-12-31 01043583 d:OrdinaryShareClass1 2024-12-31 01043583 d:FRS102 2025-01-01 2025-12-31 01043583 d:Audited 2025-01-01 2025-12-31 01043583 d:FullAccounts 2025-01-01 2025-12-31 01043583 d:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 01043583 c:Subsidiary1 2025-01-01 2025-12-31 01043583 c:Subsidiary1 1 2025-01-01 2025-12-31 01043583 d:Consolidated 2025-12-31 01043583 d:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 01043583 2 2025-01-01 2025-12-31 01043583 5 2025-01-01 2025-12-31 01043583 6 2025-01-01 2025-12-31 01043583 e:PoundSterling 2025-01-01 2025-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 01043583









M. T. DEVELOPMENTS LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

 
M. T. DEVELOPMENTS LIMITED
 
 
COMPANY INFORMATION


Director
A G Williams 




Company secretary
J C Davy



Registered number
01043583



Registered office
2 Station Road

Lichfield

WS13 6HX




Independent auditors
PKF Smith Cooper Audit Limited
Statutory Auditors

Cornerblock

2 Cornwall Street

Birmingham

B3 2DX





 
M. T. DEVELOPMENTS LIMITED
 

CONTENTS



Page
Group strategic report
1
Director's report
2 - 3
Independent auditors' report
4 - 7
Consolidated statement of comprehensive income
8
Consolidated balance sheet
9 - 10
Company balance sheet
11 - 12
Consolidated statement of changes in equity
13
Company statement of changes in equity
13
Consolidated statement of cash flows
14 - 15
Consolidated analysis of net debt
16
Notes to the financial statements
17 - 39


 
M. T. DEVELOPMENTS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

Introduction
 
The Group continued its activities as a retailer of motor vehicle tyres, exhaust systems and ancillary products and services in the UK.

Business review
 
Turnover has increased by 2% from £25.2m to £25.7m and gross profit margin improved to 57.9% (2024 - 53.4%).

The number of trading outlets was 39 (
2024 - 37).

Principal risks and uncertainties
 
The Group purchases tyres and other products from national distributors and wholesalers, the cost of which has to be carefully monitored to ensure that gross margins are maintained at appropriate levels.

The director regularly reviews market trends and customer data to assist in making strategic decisions.

Financial key performance indicators
 
The Director considers the Group's KPIs to be gross profit margin 57.9% (2024 - 53.4%), net profit before tax 9.6% (2024 - 9.1%), net profit before tax per depot £64k (2024 - £62k) and earnings before interest, taxation, depreciation and amortisation £3.1m (2024 - £2.7m).

Future developments
 
The Group continues to focus on the development of its retail chain of depots, which stood at 39 (2024 - 37) sites at the Group year-end. Three new depots opened in 2026. The Director is continually investigating further potential sites for their outlet chain.


This report was approved by the board on 24 September 2026 and signed on its behalf.




A G Williams
Director

Page 1

 
M. T. DEVELOPMENTS LIMITED
 
 
 
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

The director presents his report and the financial statements for the year ended 31 December 2025.

Director's responsibilities statement

The director is responsible for preparing the Group strategic report, the Director's report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is 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 director is required to:


∙select suitable accounting policies for the Group's financial statements 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 Group will continue in business.

The director is 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 the Group and to enable him to ensure that the financial statements comply with the Companies Act 2006. He is 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.

Results and dividends

The profit for the year, after taxation, amounted to £1,860,628 (2024 - £1,689,135).

Interim dividends on the Ordinary shares of £2,045,000 (2024 - £1,890,000) were paid during the year. The Director recommends that no final dividend be paid.

The total distribution of dividends was £2,045,000 (
2024 - £1,890,000).

Director

The director who served during the year was:

A G Williams 

Matters covered in the Group strategic report

Comments on future developments are disclosed in the Group strategic report on page 1.

Page 2

 
M. T. DEVELOPMENTS LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025

Financial instruments

The Group uses various financial instruments including cash, trade debtors and trade creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the Group's operations. However, their existence exposes the Group to financial risks which are described in more detail below.

Liquidity risk

The Group seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs. The objective is to ensure a mix of funding methods offering flexibility and cost effectiveness to match the needs of the Group. Longer term borrowing is achieved by utilising finance leases and bank loans.

Interest rate risk

During the reported year the Group financed its operations through bank loans and finance leases. The Group's policy during the year was to arrange bank loans and finance leases with fixed and variable interest rates.

Disclosure of information to auditors

The director at the time when this Director's report is approved has confirmed that:
 
∙so far as he is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

∙he has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Post balance sheet events

Post balance sheet events are disclosed in the notes to these financial statements.

Auditors

The auditors, PKF Smith Cooper Audit Limited, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 24 September 2026 and signed on its behalf.
 





A G Williams
Director

Page 3

 
M. T. DEVELOPMENTS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF M. T. DEVELOPMENTS LIMITED
 

Opinion


We have audited the financial statements of M. T. Developments Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2025, which comprise the Consolidated statement of comprehensive income, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of changes in equity, the Company statement of changes in equity, the Consolidated statement of cash flows, the Consolidated analysis of debt and the related notes, 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's 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 United Kingdom, including the Financial Reporting Council'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 director's 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 or 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 director with respect to going concern are described in the relevant sections of this report.


Page 4

 
M. T. DEVELOPMENTS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF M. T. DEVELOPMENTS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The director is 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.


Opinion 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 Director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
∙the Group strategic report and the Director's report 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 Director's 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:


∙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 director's remuneration specified by law are not made; or
∙we have not received all the information and explanations we require for our audit.

Responsibilities of directors
 

As explained more fully in the Director's responsibilities statement set out on page 2, the director is 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 director determines 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 director is 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 director either intends to liquidate the Group or the Parent Company or to cease operations, or has no realistic alternative but to do so.

Page 5

 
M. T. DEVELOPMENTS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF M. T. DEVELOPMENTS LIMITED (CONTINUED)



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 an Auditors' 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 Group financial statements.


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

Based on our understanding of the Group and industry, key laws and regulations that we have identified included: 

∙Health and safety and employment legislation.

We identified that the principal risk of fraud or non-compliance with laws and regulations related to:

∙Management bias in respect of accounting estimates and judgements made;
∙Management override of controls; and
∙Posting of unusual journals or transactions.

We focused on those areas that could give rise to a material misstatement in the Group financial statements.

Our procedures included, but were not limited to:

∙Enquiry of management and those charged with governance and review of correspondence around actual and potential litigation and claims, including instances of non-compliance with laws and regulations and fraud;
∙Reviewing legal expenditure in the year to identify instances of non-compliance with laws and regulations and fraud;
∙Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations; and
∙Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias, including the carrying value of investment property.

It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

Page 6

 
M. T. DEVELOPMENTS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF M. T. DEVELOPMENTS LIMITED (CONTINUED)



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 Auditors' 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 Auditors' 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.





Richard Haydon (Senior Statutory Auditor)
  
for and on behalf of
PKF Smith Cooper Audit Limited
 
Statutory Auditors
  
Cornerblock
2 Cornwall Street
Birmingham
B3 2DX

24 September 2026
Page 7

 
M. T. DEVELOPMENTS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
25,744,645
25,210,007

Cost of sales
  
(10,832,824)
(11,746,646)

Gross profit
  
14,911,821
13,463,361

Administrative expenses
  
(12,447,223)
(11,169,287)

Other operating income
 5 
174,577
17,058

Operating profit
 6 
2,639,175
2,311,132

Interest receivable and similar income
 10 
31,636
82,698

Interest payable and similar expenses
 11 
(180,768)
(93,861)

Profit before taxation
  
2,490,043
2,299,969

Tax on profit
 12 
(629,415)
(610,834)

Profit for the financial year
  
1,860,628
1,689,135

  

There were no recognised gains and losses for 2025 or 2024 other than those included in the consolidated statement of comprehensive income.

The notes on pages 17 to 39 form part of these financial statements.

Page 8

 
M. T. DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01043583

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 15 
-
-

Tangible assets
 16 
11,698,915
9,512,790

Investment properties
 18 
900,000
1,378,804

  
12,598,915
10,891,594

Current assets
  

Stocks
 19 
1,964,592
1,793,492

Debtors: amounts falling due within one year
 20 
4,823,708
6,327,526

Cash at bank and in hand
 21 
2,277,804
1,842,472

  
9,066,104
9,963,490

Creditors: amounts falling due within one year
 22 
(8,053,089)
(7,698,558)

Net current assets
  
 
 
1,013,015
 
 
2,264,932

Total assets less current liabilities
  
13,611,930
13,156,526

Creditors: amounts falling due after more than one year
 23 
(1,626,006)
(1,010,213)

Provisions for liabilities
  

Deferred taxation
 27 
(279,260)
(255,277)

Net assets
  
11,706,664
11,891,036


Capital and reserves
  

Called up share capital 
 28 
99
99

Revaluation reserve
 29 
200,640
201,153

Profit and loss account
 29 
11,505,925
11,689,784

  
11,706,664
11,891,036


Page 9

 
M. T. DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01043583
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




A G Williams
Director

Date: 24 September 2026

The notes on pages 17 to 39 form part of these financial statements.

Page 10

 
M. T. DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01043583

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 15 
-
-

Tangible assets
 16 
9,327,735
7,525,322

Investments
 17 
660,000
660,000

Investment properties
 18 
900,000
1,378,804

  
10,887,735
9,564,126

Current assets
  

Debtors: amounts falling due within one year
 20 
9,166
180,403

Cash at bank and in hand
 21 
2,262,874
1,254,453

  
2,272,040
1,434,856

Creditors: amounts falling due within one year
 22 
(6,623,713)
(5,038,278)

Net current liabilities
  
 
 
(4,351,673)
 
 
(3,603,422)

Total assets less current liabilities
  
6,536,062
5,960,704

  

Creditors: amounts falling due after more than one year
 23 
(1,273,735)
(809,657)

Provisions for liabilities
  

Deferred taxation
 27 
(94,506)
(79,117)

Net assets
  
5,167,821
5,071,930


Capital and reserves
  

Called up share capital 
 28 
99
99

Revaluation reserve
 29 
197,735
197,735

Profit and loss account brought forward
  
4,874,096
4,801,595

Profit for the year
  
2,140,891
1,962,501

Other changes in the profit and loss account

  

(2,045,000)
(1,890,000)

Profit and loss account carried forward
  
4,969,987
4,874,096

  
5,167,821
5,071,930


Page 11

 
M. T. DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01043583
    
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




A G Williams
Director

Date: 24 September 2026

The notes on pages 17 to 39 form part of these financial statements.

Page 12

 
M. T. DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01043583

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


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2024
99
201,756
11,890,046
12,091,901



Profit for the year
-
-
1,689,135
1,689,135

Dividends
-
-
(1,890,000)
(1,890,000)

Transfer from profit and loss account
-
(603)
603
-



At 1 January 2025
99
201,153
11,689,784
11,891,036



Profit for the year
-
-
1,860,628
1,860,628

Dividends
-
-
(2,045,000)
(2,045,000)

Transfer from profit and loss account
-
(513)
513
-


At 31 December 2025
99
200,640
11,505,925
11,706,664


The notes on pages 17 to 39 form part of these financial statements.


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


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2024
99
197,735
4,801,595
4,999,429



Profit for the year
-
-
1,962,501
1,962,501

Dividends
-
-
(1,890,000)
(1,890,000)



At 1 January 2025
99
197,735
4,874,096
5,071,930



Profit for the year
-
-
2,140,891
2,140,891

Dividends
-
-
(2,045,000)
(2,045,000)


At 31 December 2025
99
197,735
4,969,987
5,167,821


The notes on pages 17 to 39 form part of these financial statements.

Page 13

 
M. T. DEVELOPMENTS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
1,860,628
1,689,135

Adjustments for:

Amortisation of intangible assets
-
55,036

Depreciation of tangible assets
454,908
372,874

Loss / (profit) on disposal of tangible assets
57,939
(10,793)

Interest payable
180,768
81,773

Interest receivable
(31,636)
(82,698)

Taxation charge
629,415
610,834

(Increase) in stocks
(171,100)
(6,381)

Decrease in debtors
1,503,818
528,945

(Decrease) in creditors
(240,803)
(455,027)

Corporation tax (paid)
(603,629)
(771,481)

Net cash generated from operating activities

3,640,308
2,012,217
Page 14

 
M. T. DEVELOPMENTS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


2025
2024

£
£




Cash flows from investing activities

Purchase of tangible fixed assets
(2,101,745)
(785,794)

Sale of tangible fixed assets
230,596
339,409

Purchase of investment properties
-
(478,804)

Sale of investment properties
490,240
-

Interest received
31,636
82,698

Net cash from investing activities

(1,349,273)
(842,491)

Cash flows from financing activities

New secured loans
1,100,000
390,000

Repayment of loans
(175,296)
(83,540)

Repayment of finance leases
(674,430)
(484,622)

Dividends paid
(2,045,000)
(1,890,000)

Interest paid
(112,264)
(42,006)

HP interest paid
(68,504)
(39,767)

Net cash used in financing activities
(1,975,494)
(2,149,935)

Net increase/(decrease) in cash and cash equivalents
315,541
(980,209)

Cash and cash equivalents at beginning of year
1,842,472
2,822,681

Cash and cash equivalents at the end of year
2,158,013
1,842,472


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
2,277,804
1,842,472

Bank overdrafts
(119,791)
-

2,158,013
1,842,472


The notes on pages 17 to 39 form part of these financial statements.

Page 15

 
M. T. DEVELOPMENTS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2025





At 1 January 2025
Cash flows
New finance leases
At 31 December 2025
£

£

£

£

Cash at bank and in hand

1,842,472

435,332

-

2,277,804

Bank overdrafts

-

(119,791)

-

(119,791)

Debt due after 1 year

(809,657)

(849,457)

-

(1,659,114)

Debt due within 1 year

(121,485)

(75,247)

-

(196,732)

Finance leases

(472,981)

674,430

(839,259)

(637,810)


438,349
65,267
(839,259)
(335,643)

The notes on pages 17 to 39 form part of these financial statements.

Page 16

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


General information

M.T. Developments Limited is a private limited company, limited by shares and incorporated in England and Wales, United Kingdom. The address of the registered office is given in the company information of these financial statements. The nature of the Group's operations and principal activities are described in the Strategic report on page 1.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The financial statements are prepared in Sterling which is the functional currency of the Group. The financial statements level of rounding is to the nearest £1.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

The director is mindful that the balance sheet of the Company at 31 December 2025 shows net current liabilities of £4,332,729. This is due to amounts owed to wholly owned subsidiary Mr Tyre Limited. The short-term finance is not formalised within the group and Mr Tyre Limited has given its assurance that it will support the Company financially, should the need arise, to meet its obligations as they fall due.

On this basis, the director has a reasonable expectation that the Company has adequate resources to continue in operational existence for the 12 months from approval of the financial statements and, accordingly, the going concern basis of preparation has been adopted in the financial statements.

Page 17

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group 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. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of tyres, exhausts and ancillary goods are recognised when tyres are dispatched to a customer or goods are fitted to a customer vehicle on the basis that the Group no longer has control over the goods sold, the amount can be measured reliably, it is probable the Group will receive consideration and costs incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from services is recognised in the period in which the services are performed on the basis it is probable the Group will receive consideration and costs incurred in respect of the transactions can be measured reliably.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to the Consolidated statement of comprehensive income on a straight-line basis over the lease term.

 
2.6

Interest income

Interest income is recognised in the Consolidated statement of comprehensive income using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to the Consolidated statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Borrowing costs

All borrowing costs are recognised in the Consolidated statement of comprehensive income in the year in which they are incurred.

 
2.9

Pensions

Defined contribution pension plan

The contributions are recognised as an expense in the Consolidated statement of comprehensive income when they fall due. Amounts not paid are shown in other creditors as a liability in the Balance sheet. 

Page 18

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Consolidated statement of comprehensive income, unless it relates to items in other comprehensive income or directly in equity. In such cases, the restated tax is also recognised in other comprehensive income or directly in equity.

Current tax liabilities are measured at the amount expected to be paid, based on tax rates and laws that are enacted or substantively enacted at the balance sheet date.

Deferred tax is accounted for using the balance sheet liability method and is calculated using rates of taxation enacted or substantively enacted at the balance sheet date which are expected to apply when the asset or liability is settled.

Deferred tax liabilities are generally recognised for all taxable temporary timing differences. Deferred tax assets are only recognised to the extent that it is probable that taxable profits will be available against which deductible temporary timing differences can be utilised.

 
2.11

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life. The Director has assessed the economic benefit of goodwill to be ten years.

 
2.12

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Freehold land and buildings are not depreciated. It is the Group's practice to maintain these assets in a continual state of sound repair and to make improvements thereto from time to time and, accordingly, the Director considers that the lives of these assets are so long, and residual values (based on prices prevailing at the time of acquisition) are so high, that depreciation would not be material and, therefore, is not charged to the Consolidated statement of comprehensive income.

Page 19

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)


2.12
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following basis.


Freehold property
-
Not depreciated
Long-term leasehold property
-
Over period of the lease
Plant and machinery
-
15% on reducing balance
Motor vehicles
-
10% to 25% on reducing balance
Fixtures and fittings
-
15% on reducing balance

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 the Consolidated statement of comprehensive income.      


 
2.13

Revaluation of tangible fixed assets

Some freehold property and certain plant and equipment were revalued in previous periods. Under the transitional exemptions of FRS102 paragraph 35.10, the Director has determined this revaluation as deemed cost.

 
2.14

Investment property

Investment property is carried at fair value determined annually by the Director derived from available third party valuations, current market rents and investment property yields for comparable real estate, adjusted, if necessary, for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Consolidated statement of comprehensive income. 

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.16

Stocks

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

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to sell. The impairment loss is recognised immediately in the Consolidated statement of comprehensive income.

 
2.17

Debtors

Short-term debtors are measured at transaction price, less any impairment.

Page 20

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.18

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.19

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

  
2.20

Provisions for liabilities

Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Consolidated statement of comprehensive income in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

When payments are eventually made, they are charged to the provision carried in the Balance sheet.

Page 21

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

 
2.21

Financial instruments

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Consolidated statement of comprehensive income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the balance sheet date.

 
2.22

Equity instruments

Equity instruments are measured at fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 
2.23

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 22

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the balance sheet date and the amounts reported for revenue and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

The director considers estimates and judgements are unlikely to have a significant effect on the amounts recognised in the financial statements.

The valuation of investment property is the significant area requiring the use of estimates and judgement in the preparation of the financial statements. The property is carried at fair value based on valuations performed by independent professionally qualified valuers or, where appropriate, management's assessment of market value using comparable market evidence. Key assumptions include estimated rental income, yields and comparable market transaction data.

The carrying value of investment properties at the balance sheet date was £900,000 (
2025 - £1,478,000). Management considers the valuation assumptions to be reasonable; however, changes in these assumptions could lead to a material change in the reported fair value of the property.


4.


Turnover

The whole of the turnover is attributable to sale of motor vehicle tyres, exhaust systems and ancillary products and services.

All turnover arose within the United Kingdom.


5.


Other operating income

2025
2024
£
£

Net rents and dilapidations receivable
174,577
17,058



6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Other operating lease rentals
667,470
675,847

Depreciation
454,908
372,874

Amortisation
-
55,036

Page 23

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Group's auditors for the audit of the Group's financial statements
32,000
30,500


8.


Employees

Staff costs, including director's remuneration, were as follows:


Group
Group
2025
2024
£
£


Wages and salaries
7,672,980
7,063,451

Social security costs
909,691
680,975

Cost of defined contribution scheme
137,376
128,024

8,720,047
7,872,450


The average monthly number of employees, including the director, during the year was as follows:


        2025
        2024
            No.
            No.







Management
2
2



Depot area managers
4
4



Depot managers
39
37



Fitters and servicing technicians
171
169



Administration and finance
6
6

222
218


9.


Director's remuneration

The remuneration paid to the Group's sole director (who is therefore also the highest paid director) was £397,957 (2024 - £294,433).




Page 24

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

10.


Interest receivable

2025
2024
£
£


Bank interest receivable
31,636
82,698


11.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
112,264
42,006

Finance leases and hire purchase contracts
68,504
51,855

180,768
93,861


12.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
609,426
581,473

Adjustments in respect of previous periods
(3,994)
(7,834)


Total current tax
605,432
573,639

Deferred tax


Origination and reversal of timing differences
23,983
37,195

Total deferred tax
23,983
37,195


629,415
610,834
Page 25

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
12.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
2,490,043
2,299,969


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
622,511
574,992

Effects of:


Expenditure not deductible for tax purposes
7,808
44,463

Adjustments to tax charge in respect of prior periods
(3,994)
(7,834)

Marginal relief
(107)
(787)

Capital gains
3,197
-

Total tax charge for the year
629,415
610,834


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

2025
2024
£
£


Interim dividends
2,045,000
1,890,000


14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements. The profit after tax of the parent Company for the year was £2,140,891 (2024 - £1,962,501).

Page 26

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

15.


Intangible assets

Group





Goodwill

£



Cost


At 1 January 2025
1,591,786



At 31 December 2025

1,591,786



Amortisation


At 1 January 2025
1,591,786



At 31 December 2025

1,591,786



Net book value



At 31 December 2025
-



At 31 December 2024
-



Page 27

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
           15.Intangible assets (continued)

Company




Goodwill

£



Cost


At 1 January 2025
85,001



At 31 December 2025

85,001



Amortisation


At 1 January 2025
85,001



At 31 December 2025

85,001



Net book value



At 31 December 2025
-



At 31 December 2024
-

Page 28

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

16.


Tangible fixed assets

Group



Freehold property
Long-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2025
7,357,424
361,124
3,156,275
1,245,768
1,080,822
13,201,413


Additions
1,802,413
-
300,070
752,184
86,337
2,941,004


Disposals
-
-
-
(435,431)
-
(435,431)



At 31 December 2025

9,159,837
361,124
3,456,345
1,562,521
1,167,159
15,706,986



Depreciation


At 1 January 2025
-
141,250
2,307,545
447,471
792,357
3,688,623


Charge for the year
-
24,075
150,925
231,545
48,363
454,908


Disposals
-
-
-
(135,460)
-
(135,460)



At 31 December 2025

-
165,325
2,458,470
543,556
840,720
4,008,071



Net book value



At 31 December 2025
9,159,837
195,799
997,875
1,018,965
326,439
11,698,915



At 31 December 2024
7,357,424
219,874
848,730
798,297
288,465
9,512,790




The net book value of land and buildings may be further analysed as follows:


2025
2024
£
£

Freehold
9,159,837
7,357,424

Long leasehold
195,799
219,874

9,355,636
7,577,298


If land and buildings had not been included at valuation they would have been included under the historical cost convention at £8,962,102 (2024 - £7,159,689).

If plant and machinery had not been included at valuation they would have been included under the historical cost convention at cost of £3,250,293 (
2024 - £2,950,224), accumulated depreciation of £2,255,325 (2024 - £2,104,912) and resulting net book value of £994,970 (2024 - £845,312).

Page 29

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

           16.Tangible fixed assets (continued)


Company






Freehold property

£

Cost or valuation


At 1 January 2025
7,525,322


Additions
1,802,413



At 31 December 2025

9,327,735






Net book value



At 31 December 2025
9,327,735



At 31 December 2024
7,525,322

The carrying value of investment property rented to another group entity amounts to £9,327,735 (2024 - £7,525,322). The Company has chosen to account for such properties using the cost model in accordance with FRS102 section 17.31A.

If land and buildings had not been included at valuation they would have been included under the historical cost convention at £9,130,000 (
2024 - £7,327,587).





Page 30

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

17.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost


At 1 January 2025
660,000



At 31 December 2025
660,000





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Principal activity

Class of shares

Holding

Mr. Tyre Limited
2 Station Road, Lichfield, WS13 6HX
Tyres and exhausts
Ordinary
100%


18.


Investment property

Group and Company


Investment property

£



Valuation


At 1 January 2025
1,378,804


Disposals
(478,804)



At 31 December 2025
900,000

The investment property held at 31 December 2025 was subject to a valuation by RICS external valuers in March 2022 on a market value basis. The Director is of the opinion that this valuation is reasonable estimate of the market value at 31 December 2025.





Page 31

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

19.


Stocks

Group
Group
2025
2024
£
£

Goods for resale
1,964,592
1,793,492


The difference between purchase price or production cost of stocks and their replacement cost is not material.


20.


Debtors



Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
104,115
87,429
9,112
9,112

Other debtors
4,284,395
5,833,986
54
171,291

Prepayments and accrued income
435,198
406,111
-
-

4,823,708
6,327,526
9,166
180,403


Included within the Group's other debtors are amounts due from a director of the Group. Further information is disclosed in note 34.


21.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
2,277,804
1,842,472
2,262,874
1,254,453

Less: bank overdrafts
(119,791)
-
-
-

2,158,013
1,842,472
2,262,874
1,254,453


Page 32

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

22.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank overdrafts
119,791
-
-
-

Bank loans
582,111
121,485
582,111
121,485

Trade creditors
2,507,247
2,708,882
2,946
2,946

Amounts owed to group undertakings
-
-
5,962,783
4,829,812

Corporation tax
303,163
301,360
18,944
17,366

Other taxation and social security
825,193
720,962
-
-

Obligations under finance lease and hire purchase contracts
285,539
272,425
-
-

Other creditors
3,058,706
3,102,914
-
-

Accruals and deferred income
371,339
470,530
56,929
66,669

8,053,089
7,698,558
6,623,713
5,038,278


The bank loans are secured by a mortgage debenture over the assets of the Group. Amounts due under finance leases and hire purchase contracts are secured on the relevant assets.

Amounts due to group undertakings are unsecured, interest free and repayable on demand.


23.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
1,273,735
809,657
1,273,735
809,657

Net obligations under finance leases and hire purchase contracts
352,271
200,556
-
-

1,626,006
1,010,213
1,273,735
809,657


The bank loans are secured by a mortgage debenture over the assets of the Group. Amounts due under finance leases and hire purchase contracts are secured on the relevant assets.



Page 33

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

24.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
582,111
121,485
582,111
121,485

Amounts falling due 1-2 years

Bank loans
117,136
504,275
117,136
504,275

Amounts falling due 2-5 years

Bank loans
1,156,599
305,382
1,156,599
305,382


1,855,846
931,142
1,855,846
931,142



25.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2025
2024
£
£

Within one year
285,539
272,425

Between 1-5 years
352,271
200,556

637,810
472,981

Page 34

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

26.


Financial instruments

Group

Group
Company

Company
2025
2024
2025
2024
£
£
£
£

Financial assets

Financial assets that are debt instruments measured at transaction price less impairment
6,291,068
6,282,252
2,271,986
1,263,565


Financial liabilities

Financial liabilities measured at transaction price
(7,629,857)
(6,742,938)
(7,621,575)
(5,763,900)


Financial assets that are debt instruments measured at transaction price less impairment comprise cash at bank and in hand, trade and other debtors.


Financial liabilities measured at transaction price comprise bank loans and overdrafts, trade creditors, amounts due to group companies and other creditors.


27.


Deferred taxation


Group



2025


£






At beginning of year
(255,277)


Charge to Consolidated statement of comprehensive income
(23,983)



At end of year
(279,260)

Page 35

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
27.Deferred taxation (continued)

Company


2025


£






At beginning of year
(79,117)


Charge to statement of comprehensive income
(15,389)



At end of year
(94,506)

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Accelerated capital allowances
(213,779)
(189,796)
(29,025)
(13,636)

Other timing differences
(65,481)
(65,481)
(65,481)
(65,481)

(279,260)
(255,277)
(94,506)
(79,117)


28.


Share capital

2025
2024
£
£
Authorised, allotted, called up and fully paid



99 (2024 - 99) Ordinary shares of £1.00 each
99
99



29.


Reserves

Revaluation reserve

This reserve records increases in the fair value of freehold property and plant and machinery at the transition date, 1 January 2014. It is adjusted for property disposals and the depreciation of revalued assets.

Profit and loss account

This reserve records all current and prior period retained profits and losses.


30.


Contingent liabilities

The Company is a member of a VAT group and is jointly and severally liable for the amount of VAT owed by Mr Tyre (Motor Sport) Limited and Mr Tyre Limited. At the balance sheet date the liability was £601,924 (2024 - £498,168).

Page 36

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

31.


Capital commitments




At 31 December 2025 the Group had capital commitments as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Contracted for but not provided in these financial statements
710,000
-
710,000
-


32.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £137,736 (2024 - £128,024). Contributions totaling £nil (2024 - £nil) were payable to the fund at the balance sheet date.


33.


Commitments under operating leases

At 31 December 2025 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£

Land and buildings

Not later than 1 year
668,204
567,988

Later than 1 year and not later than 5 years
1,800,882
1,897,770

Later than 5 years
718,634
552,896

3,187,720
3,018,654

Group
Group
2025
2024
£
£

Other

Not later than 1 year
860
860

Later than 1 year and not later than 5 years
2,437
3,297

3,297
4,157

Page 37

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

34.


Transactions with directors

The following loan to the Director subsisted during the years ended 31 December 2025 and 31 December 2024:




2025
2024
£
£



Balance at 1 January
4,344,155
4,781,359

Amounts advanced
2,075,786
1,796,515

Amounts repaid
(3,447,744)
(2,233,719)

Balance at 31 December
2,972,197
4,344,155

Amounts advanced were interest free and held no conditions.


35.


Related party transactions

The company has taken advantage of the exemption in paragraph 33.1A of Financial Reporting Standard 102 from the requirement to disclose transactions with wholly owned members of the group.

During the year payments and repayments were made on an interest free loan to the group from Mr Tyre (Motor Sport) Limited, a company in which Mr A G Williams is a director and shareholder. Services recharges amounted to £500,374 (
2024 - £416,576). The unsecured amount, repayable on demand, outstanding at the balance sheet date was £3,138,464 (2024 - £3,091,071).

The company paid dividends on Ordinary shares to Mr A G Williams in the amount of £12,045,000 (
2024 - £1,890,000).

During the year the Group purchased assets from a director of the Company for £15,182 (2024 - £2,900). The amount outstanding at the balance sheet date was £nil (2024 - £nil).

A director has given personal guarantees in respect of Group finance leases and hire purchase agreements in the amount of £249,669 
(2024 - £114,797).

Key management personnel

The directors of the Group companies, have authority and responsibility for planning, directing and controlling the activities of the Group and are considered key management personnel. Total remuneration of these individuals was £758,239 (2024 - £647,169).


36.


Post balance sheet events

Since the year end, land and buildings were purchase for a total of £1,305,000 which were part funded by new bank loans.

£570,000 of interim dividends were paid after the year end.

Page 38

 
M. T. DEVELOPMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

37.


Controlling party

The Group is controlled by Mr A G Williams by virtue of his 100% holding of the issued share capital of the Company.

 
Page 39