Park's of Hamilton (Holdings) Limited - Limited company accounts 20.1
Park's of Hamilton (Holdings) Limited - Limited company accounts 20.1
REGISTERED NUMBER: SC066568 (Scotland) |
GROUP STRATEGIC REPORT, |
REPORT OF THE DIRECTORS AND |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 MARCH 2020 |
FOR |
PARK'S OF HAMILTON (HOLDINGS) LIMITED |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
for the year ended 31 MARCH 2020 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 5 |
Report of the Independent Auditors | 8 |
Consolidated Income Statement | 10 |
Consolidated Other Comprehensive Income | 11 |
Consolidated Statement of Financial Position | 12 |
Company Statement of Financial Position | 13 |
Consolidated Statement of Changes in Equity | 14 |
Company Statement of Changes in Equity | 15 |
Consolidated Statement of Cash Flows | 16 |
Notes to the Consolidated Statement of Cash Flows | 17 |
Notes to the Consolidated Financial Statements | 19 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED |
COMPANY INFORMATION |
for the year ended 31 MARCH 2020 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Statutory Auditor |
Chartered Accountants |
Atlantic House |
1a Cadogan Street |
Glasgow |
G2 6QE |
BANKERS: | HSBC |
1 Centenary Square |
Birmingham |
B1 1HQ |
SOLICITORS: |
110 Queen Street |
Glasgow |
G1 3BX |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
GROUP STRATEGIC REPORT |
for the year ended 31 MARCH 2020 |
The directors present their strategic report of the company and the group for the year ended 31 March 2020. |
REVIEW OF BUSINESS |
We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face. |
We consider that our key financial performance indicators are those that communicate the financial performance and strength of the group as a whole, these being turnover and operating profit. |
The turnover of the group by sector was as follows: |
2020 | 2019 |
£ | £ |
Motor Division | 784,914,303 | 769,280,917 |
Coach Hiring Operations | 28,004,638 | 27,900,951 |
812,918,943 | 797,181,868 |
The turnover in the Motor division increased by 2%. We received instruction to close all but essential services by on 23 March 2020, which restricted sales toward the end of the trading period. |
In total, 16,220 new vehicles (2019 - 16,636) and 20,342 used vehicles (2019 - 20,102) were sold in the year. New cars due to be delivered in March were postponed until permitted by the easing of restrictions. |
Against similar trading restrictions, the Motor division aftersales operations (which encompass service, body repair and parts sales) increased year on year turnover by 3.9%. |
During the year the Group completed the construction of the UK's largest McLaren dealership in Leeds, and added a neighbouring showroom to welcome Lamborghini to the Group's operations. |
The Coach Hiring division turnover remained broadly comparable to the prior year despite cancellations of private hire bookings during March due to the imposition of Covid-19 restrictions. |
Gross profit for the Group increased from £100,019,758 to £104,471,182, but operating profit decreased from £15,416,455 to £14,312,444 largely due to increased staff costs in line with the increased employee numbers and the restriction of trading late in the trading period. |
The impact of Covid-19 restrictions continued to adversely impact on trading into the 2020-21 trading year. The Directors recognise the ongoing support of central and local government, manufacturer partners and major coach hire contractors during the pandemic. Since the reopening of car showrooms, the Motor division has performed ahead of expectations despite lower trading volumes, with management keenly focused on profitability and cost control. The coach hiring division has continued to be adversely impacted by restrictions. However, support of the public transport network and other private hire opportunities have continued to generate income while management has acted swiftly to identify significant cost savings. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
GROUP STRATEGIC REPORT |
for the year ended 31 MARCH 2020 |
PRINCIPAL RISKS AND UNCERTAINTIES |
The strategic direction of the Group is aligned to manage the principal risks identified by the Directors as follows: |
Operational risk |
The Group's Motor division is dependent on supply chains which are outside the influence of the Directors, the failure of which would risk the ability meet customer demands and the Group's financial goals. Risk is managed through regular and proactive dialogue with suppliers to ensure customer demand is met through reliable delivery of vehicles and associated products. |
The Coach Hiring division relies on the ability of the Group to maintain an operational fleet of vehicles to reliably meet the requirements of customers. Risks are managed by the development of a rigorous maintenance and repair program which includes the support of key suppliers. |
Market and strategic risks |
The Group's profitability and cash flow are affected by changes in market conditions and the ability of the Directors to accurately predict these in advance. The Group places increasing emphasis on the careful management of the purchasing and maintaining of used vehicle inventory and sales profitability to provide the Group with protection against shortfalls in new vehicle demand. |
The emergence of Covid-19 restrictions has highlighted the importance of being able to adapt sales processes to meet changing customer demands and behaviours. The Directors recognise the emergence of online sales platforms from both manufacturers and internet consolidators which increase competition and threaten to reduce profitability of sales. The Group is focused on retaining customers by providing a high standard of service across all sales channels. |
Competitive risk |
The marketplace continues to be competitive but the Group benefits from a wide geographical presence, well diversified operations and brand portfolio, and a focus on maintaining a strong reputation for service and quality. |
Regulatory and legislative risk |
The Group operates in a highly regulated marketplace and is regulated by the FCA for general insurance broking and consumer credit purposes. The Group operates under the Senior Managers and Certification Regime (SMCR), with responsibilities appropriately allocated to Directors and senior Group managers. |
The Directors are committed to ensuring the Group complies with all legislation and directives applicable to the Group's activity. |
The impact of Brexit and Covid-19 have emerged as significant risks to business continuity. Preparations for the end of the transition period following the United Kingdom leaving the EU have progressed well in conjunction with major suppliers and no significant issues are foreseen. The ongoing impact of Covid-19 restrictions continues and the Directors have ensured decisions and actions can be taken swiftly to minimise cost and disruption while maximising trading opportunities. |
Financial Risk Management |
The main risks associated with the company's financial assets and liabilities are set out below. |
Liquidity Risk |
The objective of the company in managing liquidity risk is to ensure that it can meet its financial obligations as and when they fall due. The company expects to meet its financial obligations through operating cash flows. In the event that the operating cash flows would not cover all the financial obligations the company has credit facilities available. |
Interest Rate Risk |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
GROUP STRATEGIC REPORT |
for the year ended 31 MARCH 2020 |
The company borrows from its bankers using either overdrafts or term loans whose tenure depends on the nature of the asset and management's view of the future direction of interest rate. |
Credit Risk |
The company has external debtors, however, the company undertakes assessments of its customers in order to ensure that credit is not extended where there is a likelihood of default |
SECTION 172(1) STATEMENT |
The Directors are aware of their duty under s.172 of the Companies Act 2006 to act in the way which they consider, in good faith, would be the most likely to promote the success of the Group for the benefit of its members as a whole and, in doing so, to have regard amongst other matters) to: |
The interests of the Group's employees; |
The need to foster the Group's relationships with suppliers, customers and others; |
The impact of the Group's operations on the community and the environment; and |
The desirability of the Group maintaining a reputation for high standards of business conduct. |
Employees |
The Group's employees are key to delivering the overall strategy. Ensuring that the business has the right values and culture is of paramount importance to the continued success of the Group's business. |
The business engages on a regular basis with all of its employees, including regular team meetings, appraisals, apprenticeship programmes and various training and development courses. |
Customers |
The Group is committed to delivering a professional, industry leading customer experience across all activities. Customer feedback is collected from a number of sources. The Group regularly carries out mystery shopping exercises to assess the quality of the sales process and we aim to treat all customers fairly. |
Suppliers |
The Motor division works closely with a wide variety of motor manufacturers under a franchise business model. Successful operation is dependent on the continued maintenance of strong relationships with those manufacturers and their financing partners through regular engagement and participation in conferences and dealer councils. |
The Group is committed to developing strong relationships with suppliers across all activities to drive value, ensure continuity of service and improve customer outcomes. |
Community and Environment |
The Group values the importance of making a positive impact and maintaining its physical presence in each of its operating locations by engaging in the local community in which it operates. |
The Directors are committed to delivering a corporate social responsibility strategy that sets the aim to be environmentally responsible, a good neighbour and an excellent workplace. |
ON BEHALF OF THE BOARD: |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
REPORT OF THE DIRECTORS |
for the year ended 31 MARCH 2020 |
The directors present their report with the financial statements of the company and the group for the year ended 31 March 2020. |
PRINCIPAL ACTIVITIES |
The principal activities of the group in the year under review were those of the operation of a fleet of luxury coaches; the sale and service of private and commercial vehicles; the sale of motor fuels, oils and accessories; the operation of vehicle body repair centres and the rental of properties. |
DIVIDENDS |
No dividends will be distributed for the year ended 31 March 2020. |
FUTURE DEVELOPMENTS |
The directors will continue to look for opportunities to expand the company's core business. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 April 2019 to the date of this report. |
Other changes in directors holding office are as follows: |
Qualifying third party indemnity provisions |
The company has put in place qualifying third party indemnity provisions for all of the directors. |
GOING CONCERN |
The directors are of the opinion that the financial statements should be prepared on a going concern basis. In forming this opinion, the directors have considered forecasts prepared taking into account the information currently available on Covid-19 and the likely impact of vaccines, as well as several severe downside scenarios. The group's balance sheet has strong reserves and trading since the year end has been good, despite repeated lockdowns, and there is no reason to believe that the group's current funding and liquidity position is not sufficient. |
EMPLOYEES |
Every effort is made to keep staff informed of and involved in the operations and progress of the Group. |
The company is committed to providing a safe and pleasant environment for its employees and training and career development opportunities are available. No discrimination is made on the grounds of age, colour, disability, marital status, race, religion or sex. Employees are given the opportunity to develop and progress according to their ability. Disabled people are given fair consideration for all job vacancies for which they offer themselves as suitable applicants, having regard to their particular aptitudes and abilities. |
STREAMLINED ENERGY AND CARBON REPORTING |
As part of the Streamlined Energy and Carbon Reporting (SECR) regulations, the Group is reporting the annual greenhouse gas emissions from 1 April 2019 to 31 March 2020. This includes all emissions sources for scopes 1 and 2 plus scope 3 emissions we deem ourselves responsible for where information is practically available. The company has taken advantage of the exemption from making individual reports in subsidiary companies by reporting on a consolidated basis. |
No comparative figures are available as this is the first year of reporting. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
REPORT OF THE DIRECTORS |
for the year ended 31 MARCH 2020 |
The gross carbon emissions for Park's of Hamilton (Holdings) Limited were 23,909 tonnes of carbon dioxide and equivalent gases (TCO2e). |
TCO2e by Scope |
Year ended |
31 March 2020 (TCO2e) |
Scope 1 (Direct emissions) | 21,826 |
Scope 2 (Indirect emissions) | 2,083 |
Scope 3 (Other indirect emissions) | 0 |
Total | 23,909 |
Intensity ratios |
TCO2e per £1,000 turnover | 0.03 |
TCO2e per employee | 11.48 |
The coach hiring division is responsible for 77% of the Group's overall greenhouse gas emissions, predominantly from diesel used to fuel the coach fleet. The vehicles operated by the group are usually less than five years old and are purchased new from the manufacturer, complying with emissions regulations at the time of registration. Systems are in place to monitor fuel efficiency. |
The remaining emissions are derived from the heating and powering of the Group's properties. The Directors are committed to the ongoing improvement of the efficiency of heating systems and electrical fittings. |
Methodology |
The methodology used to calculate our emissions is based on financial control in accordance with the principles of ISO14064 and the WRI/WBCSD GHG Reporting Protocols (revised edition), utilising conversion factors for the period reported as issued by BEIS/DEFRA. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
REPORT OF THE DIRECTORS |
for the year ended 31 MARCH 2020 |
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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and 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; |
- | state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; |
- | 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 ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors, Thomas Barrie & Co 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 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED |
Opinion |
We have audited the financial statements of Park's of Hamilton (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2020 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, 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 March 2020 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 |
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where: |
- | the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or |
- | the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue. |
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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
PARK'S OF HAMILTON (HOLDINGS) LIMITED |
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. |
Responsibilities of directors |
As explained more fully in the Statement of Directors' Responsibilities set out on page seven, 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. |
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. |
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 |
Statutory Auditor |
Chartered Accountants |
Atlantic House |
1a Cadogan Street |
Glasgow |
G2 6QE |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONSOLIDATED INCOME STATEMENT |
for the year ended 31 MARCH 2020 |
2020 | 2019 |
Notes | £ | £ |
TURNOVER | 3 | 812,918,943 | 797,181,868 |
Other operating income | 11,955,779 | 10,494,860 |
824,874,722 | 807,676,728 |
Raw materials and consumables | (720,403,540 | ) | (707,656,970 | ) |
104,471,182 | 100,019,758 |
Staff costs | 4 | (62,749,746 | ) | (58,624,429 | ) |
Depreciation | (5,567,333 | ) | (5,317,452 | ) |
Other operating expenses | (21,841,659 | ) | (20,661,422 | ) |
OPERATING PROFIT | 5 | 14,312,444 | 15,416,455 |
Interest receivable and similar income | 21,957 | 9,534 |
14,334,401 | 15,425,989 |
Interest payable and similar expenses | 6 | (1,976,335 | ) | (1,841,509 | ) |
PROFIT BEFORE TAXATION | 12,358,066 | 13,584,480 |
Tax on profit | 7 | (2,109,452 | ) | (1,880,000 | ) |
PROFIT FOR THE FINANCIAL YEAR |
Profit attributable to: |
Owners of the parent | 10,248,614 | 11,704,480 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONSOLIDATED OTHER COMPREHENSIVE INCOME |
for the year ended 31 MARCH 2020 |
2020 | 2019 |
Notes | £ | £ |
PROFIT FOR THE YEAR | 10,248,614 | 11,704,480 |
OTHER COMPREHENSIVE INCOME |
Actuarial losses | - | (29,000 | ) |
GMP Equalisation | - | 203,000 |
Income tax relating to components of other comprehensive income | - | - |
OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX | - | 174,000 |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 10,248,614 | 11,878,480 |
Total comprehensive income attributable to: |
Owners of the parent | 10,248,614 | 11,878,480 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
31 MARCH 2020 |
2020 | 2019 |
Notes | £ | £ |
FIXED ASSETS |
Intangible assets | 10 | - | - |
Tangible assets | 11 | 111,407,875 | 108,769,488 |
Investments | 12 | 1 | 1 |
Investment property | 13 | 11,645,000 | 11,775,000 |
123,052,876 | 120,544,489 |
CURRENT ASSETS |
Stocks | 14 | 172,140,339 | 160,775,748 |
Debtors | 15 | 18,349,969 | 40,626,834 |
Cash at bank and in hand | 1,976,689 | 253,912 |
192,466,997 | 201,656,494 |
CREDITORS |
Amounts falling due within one year | 16 | (216,617,543 | ) | (228,930,624 | ) |
NET CURRENT LIABILITIES | (24,150,546 | ) | (27,274,130 | ) |
TOTAL ASSETS LESS CURRENT LIABILITIES | 98,902,330 | 93,270,359 |
CREDITORS |
Amounts falling due after more than one year | 17 | (20,930,891 | ) | (25,396,553 | ) |
PROVISIONS FOR LIABILITIES | 22 | (1,092,961 | ) | (1,243,942 | ) |
NET ASSETS | 76,878,478 | 66,629,864 |
CAPITAL AND RESERVES |
Called up share capital | 23 | 20,000,004 | 20,000,004 |
Retained earnings | 24 | 56,878,474 | 46,629,860 |
SHAREHOLDERS' FUNDS | 76,878,478 | 66,629,864 |
The financial statements were approved by the Board of Directors and authorised for issue on 28 January 2021 and were signed on its behalf by: |
A G Noble - Director |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
COMPANY STATEMENT OF FINANCIAL POSITION |
31 MARCH 2020 |
2020 | 2019 |
Notes | £ | £ |
FIXED ASSETS |
Intangible assets | 10 |
Tangible assets | 11 |
Investments | 12 |
Investment property | 13 |
CURRENT ASSETS |
Debtors | 15 |
Cash at bank and in hand |
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 | 23 |
Retained earnings | 24 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 8,896,360 | 11,501,528 |
The financial statements were approved by the Board of Directors and authorised for issue on |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
for the year ended 31 MARCH 2020 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 April 2018 | 20,000,004 | 47,251,380 | 67,251,384 |
Changes in equity |
Dividends | - | (12,500,000 | ) | (12,500,000 | ) |
Total comprehensive income | - | 11,878,480 | 11,878,480 |
Balance at 31 March 2019 | 20,000,004 | 46,629,860 | 66,629,864 |
Changes in equity |
Total comprehensive income | - | 10,248,614 | 10,248,614 |
Balance at 31 March 2020 | 20,000,004 | 56,878,474 | 76,878,478 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
for the year ended 31 MARCH 2020 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 April 2018 |
Changes in equity |
Dividends | - | ( | ) | ( | ) |
Total comprehensive income | - |
Balance at 31 March 2019 |
Changes in equity |
Total comprehensive income | - |
Balance at 31 March 2020 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
CONSOLIDATED STATEMENT OF CASH FLOWS |
for the year ended 31 MARCH 2020 |
2020 | 2019 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 15,289,127 | 25,867,992 |
Interest paid | (1,771,335 | ) | (1,635,612 | ) |
Interest element of hire purchase payments paid | (205,000 | ) | (205,897 | ) |
Tax paid | (2,719,961 | ) | (2,769,990 | ) |
Net cash from operating activities | 10,592,831 | 21,256,493 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (7,493,240 | ) | (11,295,855 | ) |
Sale of tangible fixed assets | 4,229,771 | 4,127,548 |
Interest received | 21,957 | 9,534 |
Net cash from investing activities | (3,241,512 | ) | (7,158,773 | ) |
Cash flows from financing activities |
New loans in year | 18,000,000 | 9,750,000 |
Loan repayments in year | (17,562,500 | ) | (4,937,500 | ) |
Capital repayments in year | (5,223,034 | ) | (4,552,720 | ) |
Amount introduced by directors | - | 8,521,119 |
Amount withdrawn by directors | (6,513,292 | ) | - |
Equity dividends paid | - | (12,500,000 | ) |
Net cash from financing activities | (11,298,826 | ) | (3,719,101 | ) |
(Decrease)/increase in cash and cash equivalents | (3,947,507 | ) | 10,378,619 |
Cash and cash equivalents at beginning of year | 2 | (1,201,219 | ) | (11,579,838 | ) |
Cash and cash equivalents at end of year | 2 | (5,148,726 | ) | (1,201,219 | ) |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
for the year ended 31 MARCH 2020 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
2020 | 2019 |
£ | £ |
Profit before taxation | 12,358,066 | 13,584,480 |
Depreciation charges | 5,439,301 | 5,686,540 |
Profit on disposal of fixed assets | (201,968 | ) | (369,088 | ) |
Impairment of investment properties | 330,000 | - |
Pension adjustments | - | 174,000 |
Finance costs | 1,976,335 | 1,841,509 |
Finance income | (21,957 | ) | (9,534 | ) |
19,879,777 | 20,907,907 |
Increase in stocks | (11,364,591 | ) | (25,033,239 | ) |
Decrease in trade and other debtors | 22,372,861 | 4,483,998 |
(Decrease)/increase in trade and other creditors | (15,598,920 | ) | 25,509,326 |
Cash generated from operations | 15,289,127 | 25,867,992 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
Year ended 31 March 2020 |
31.3.20 | 1.4.19 |
£ | £ |
Cash and cash equivalents | 1,976,689 | 253,912 |
Bank overdrafts | (7,125,415 | ) | (1,455,131 | ) |
(5,148,726 | ) | (1,201,219 | ) |
Year ended 31 March 2019 |
31.3.19 | 1.4.18 |
£ | £ |
Cash and cash equivalents | 253,912 | 172,722 |
Bank overdrafts | (1,455,131 | ) | (11,752,560 | ) |
(1,201,219 | ) | (11,579,838 | ) |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS |
for the year ended 31 MARCH 2020 |
3. | ANALYSIS OF CHANGES IN NET DEBT |
Other |
non-cash |
At 1.4.19 | Cash flow | changes | At 31.3.20 |
£ | £ | £ | £ |
Net cash |
Cash at bank |
and in hand | 253,912 | 1,722,777 | 1,976,689 |
Bank overdrafts | (1,455,131 | ) | (5,670,284 | ) | (7,125,415 | ) |
(1,201,219 | ) | (3,947,507 | ) | (5,148,726 | ) |
Debt |
Finance leases | (10,449,933 | ) | 5,223,034 | (4,812,252 | ) | (10,039,151 | ) |
Debts falling due |
within 1 year | (61,750,000 | ) | (389,739 | ) | - | (62,139,739 | ) |
Debts falling due |
after 1 year | (13,312,500 | ) | (1,087,500 | ) | - | (14,400,000 | ) |
(85,512,433 | ) | 3,745,795 | (4,812,252 | ) | (86,578,890 | ) |
Total | (86,713,652 | ) | (201,712 | ) | (4,812,252 | ) | (91,727,616 | ) |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
for the year ended 31 MARCH 2020 |
1. | STATUTORY INFORMATION |
The Company's Registered Office is Park House, 14 Bothwell Road, Hamilton ML3 0AY. |
2. | ACCOUNTING POLICIES |
Basis of accounts and changes in presentation during the year |
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. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets. |
Basis of consolidation |
The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is written off in the year of acquisition |
Subsidiaries are entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which control commences until the date on which control ceases. |
Significant judgements and estimates |
In preparing these consolidated financial statements, the directors are required to make judgements, estimates and assumptions that affect the application of the Group’s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to estimates are recognised prospectively. |
The following areas provide estimation uncertainty: |
Fixed assets |
The estimates and assumptions made to determine asset lives require judgements to be made as regards useful lives and residual values. The useful lives and residual values of the company's financial assets are determined by management at the time the asset is acquired and reviewed annually for appropriateness. The lives are based on management experience with similar assets. |
Investment Properties |
Investment properties are included in the accounts at fair value based on the local market. |
Used Vehicle Stock |
Used vehicle stock valuations which are derived from expert vehicle valuation data and directors' judgements. |
Bad Debts |
Bad debts are provided for where objective evidence of the need for a provision exists. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
2. | ACCOUNTING POLICIES - continued |
Turnover |
Turnover is measured at the fair value of consideration received or receivable, taking into account the amount of any discounts and rebates allowed by the entity, but excluding value added tax and other sales taxes. |
Sale of Goods |
Revenue is recognised when the significant risks and rewards of ownership have been transferred to the customer, recovery of the consideration is probable, the associated costs and possible return of goods can be estimated reliably, there is no continuing management involvement with the goods, and the amount of revenue can be measured reliably. Revenue is measured net of returns, trade discounts and volume rebates. |
Services |
The company recognises revenue from rendering of services in proportion to the stage of completion of the transaction at the reporting date. The stage of completion is assessed based on surveys of work performed. |
Commission |
If the Company acts in the capacity of an agent rather than as the principal in a transaction, then the revenue recognised is the net amount of commission made by the Company. |
Rental of investment properties |
Rental income from investment property is recognised as revenue on a straight-line basis over the term of the lease. Lease incentives granted are recognised as an integral part of the total rental income, over the term of the lease. |
Goodwill |
Goodwill represents the excess of the fair value of the consideration given over the fair value of the separable net assets acquired. |
Goodwill arising on acquisition is now charged to the profit and loss account in the year in which it arises. |
Intangible assets |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
Tangible fixed assets |
Depreciation is provided at the following annual rates in order to write off the cost each asset less its estimated residual value over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter. |
Freehold property | - 2% on cost |
Improvements to property | - 10% on cost |
Plant & machinery | - 10% to 25% on cost |
Fixtures and fittings | - 10% to 25% on cost |
Motor Vehicles : |
Other company vehicles | - 25% or 50% on cost |
Coaches | - from 10% on cost |
Cherished plates | - not provided |
Computer equipment | - 25% on cost |
No depreciation has been charged in the year on freehold property as none is required under FRS 102 as the market value is in excess of the accounts value. |
The carrying value of tangible fixed assets are reviewed for impairment if events or changes in circumstances indicate the carrying value may not be reasonable. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
2. | ACCOUNTING POLICIES - continued |
Investment property |
Investment properties are properties held to earn rentals and/or for capital appreciation. Investment properties are initially measured at cost, including related transaction costs. Subsequently, investment properties are measured at fair value. Gains and losses arising from changes in the fair value of investment properties are included in profit and loss in the period in which they arise. |
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. |
Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition. |
Vehicle stock held on a consignment basis are not recorded in the balance sheet. Amounts paid for these vehicles are reflected within debtors as deposits. |
Financial instruments |
Basic financial instruments are recognised at amortised cost, except for investments in nonconvertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss. |
Debtors |
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. |
Cash and cash equivalents |
Cash and cash equivalents comprises cash balances. Bank overdrafts that are payable on demand and form an integral part of the company's cash management are included as a component of cash and cash equivalents for the purpose only of the cash flow statement. |
Creditors |
Short term trade 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. |
Provisions |
Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the liability. The unwinding of the discount is recognised as finance cost. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
2. | ACCOUNTING POLICIES - continued |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
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. |
Foreign currencies |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
Interest is charged on a reducing balance basis. |
Pension costs and other post-retirement benefits |
The pension scheme liabilities are measured using a projected unit method and discounted at an AA corporate bond rate. The pension scheme assets are valued at market rate. The pension scheme surplus (to the extent that it can be recovered) is recognised in full on the balance sheet. |
The group also operates defined contribution pension schemes. Contributions payable are charged to the profit and loss account in the period to which they relate. |
Short-term employee benefits |
Short-term employee benefits are expensed as the related service is provided. A liability is recognised for the amount expected to be paid if the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably. |
3. | TURNOVER |
The turnover and profit before taxation are attributable to the principal activities of the group. |
An analysis of turnover by class of business is given below: |
2020 | 2019 |
£ | £ |
Sale of goods | 761,279,204 | 745,205,265 |
Service income | 51,639,739 | 51,976,603 |
812,918,943 | 797,181,868 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
4. | EMPLOYEES AND DIRECTORS |
2020 | 2019 |
£ | £ |
Wages and salaries | 56,275,161 | 52,539,419 |
Social security costs | 5,139,529 | 4,926,612 |
Other pension costs | 1,335,056 | 1,158,398 |
62,749,746 | 58,624,429 |
The average number of employees during the year was as follows: |
2020 | 2019 |
Office and Management |
Production |
2020 | 2019 |
£ | £ |
Directors' remuneration | 1,030,954 | 830,429 |
Directors' pension contributions to money purchase schemes | 78,000 | 78,000 |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes | 4 | 4 |
Information regarding the highest paid director is as follows: |
2020 | 2019 |
£ | £ |
Emoluments etc | 190,313 | 151,479 |
Pension contributions to money purchase schemes | - | 24,000 |
5. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
2020 | 2019 |
£ | £ |
Hire of plant and machinery | 250 | 7,948 |
Depreciation - owned assets | 2,670,320 | 2,918,560 |
Depreciation - assets on hire purchase contracts | 2,768,982 | 2,767,978 |
Profit on disposal of fixed assets | (201,968 | ) | (369,088 | ) |
Auditors' remuneration | 49,307 | 80,269 |
Auditors remuneration for non-audit services | - | 63,750 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2020 | 2019 |
£ | £ |
Bank interest | 393,573 | 456,289 |
Stocking interest | 1,377,762 | 1,179,323 |
Hire purchase | 205,000 | 205,897 |
1,976,335 | 1,841,509 |
7. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
2020 | 2019 |
£ | £ |
Current tax: |
UK corporation tax | 2,280,376 | 2,643,908 |
Underprovided in previous year | 743 | - |
Overprovided in previous year | (20,686 | ) | (276,582 | ) |
Total current tax | 2,260,433 | 2,367,326 |
Deferred tax | (150,981 | ) | (487,326 | ) |
Tax on profit | 2,109,452 | 1,880,000 |
UK corporation tax was charged at 19 %) in 2019. |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
2020 | 2019 |
£ | £ |
Profit before tax | 12,358,066 | 13,584,480 |
Profit multiplied by the standard rate of corporation tax in the UK of 19 % (2019 - 19 %) | 2,348,033 | 2,581,051 |
Effects of: |
Expenses not deductible for tax purposes | 29,242 | 25,916 |
Capital allowances in excess of depreciation | (159,600 | ) | - |
Depreciation in excess of capital allowances | - | 3,881 |
Adjustments to tax charge in respect of previous periods | (19,942 | ) | (276,582 | ) |
Tax relief on pension actuarial loss | - | 33,060 |
Movement in deferred taxation | (150,981 | ) | (487,326 | ) |
Impairment of investment property | 62,700 | - |
Total tax charge | 2,109,452 | 1,880,000 |
Tax effects relating to effects of other comprehensive income |
There were no tax effects for the year ended 31 March 2020. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
7. | TAXATION - continued |
2019 |
Gross | Tax | Net |
£ | £ | £ |
Actuarial losses | (29,000 | ) | - | (29,000 | ) |
GMP Equalisation | 203,000 | - | 203,000 |
174,000 | - | 174,000 |
8. | 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. |
9. | DIVIDENDS |
2020 | 2019 |
£ | £ |
Interim | - | 12,500,000 |
10. | INTANGIBLE FIXED ASSETS |
Group |
Goodwill |
£ |
COST |
At 1 April 2019 |
and 31 March 2020 | 288,145 |
AMORTISATION |
At 1 April 2019 |
and 31 March 2020 | 288,145 |
NET BOOK VALUE |
At 31 March 2020 | - |
At 31 March 2019 | - |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
11. | TANGIBLE FIXED ASSETS |
Group |
Improvements |
Freehold | to | Plant and |
property | property | machinery |
£ | £ | £ |
COST OR VALUATION |
At 1 April 2019 | 87,035,099 | 5,056,014 | 6,003,653 |
Additions | 4,101,398 | 255,934 | 810,601 |
Disposals | - | - | (74,932 | ) |
Reclassification/transfer | (200,000 | ) | - | - |
At 31 March 2020 | 90,936,497 | 5,311,948 | 6,739,322 |
DEPRECIATION |
At 1 April 2019 | 6,269,211 | 1,226,333 | 4,357,634 |
Charge for year | - | 529,975 | 577,745 |
Eliminated on disposal | - | - | (15,759 | ) |
At 31 March 2020 | 6,269,211 | 1,756,308 | 4,919,620 |
NET BOOK VALUE |
At 31 March 2020 | 84,667,286 | 3,555,640 | 1,819,702 |
At 31 March 2019 | 80,765,888 | 3,829,681 | 1,646,019 |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
COST OR VALUATION |
At 1 April 2019 | 4,546,569 | 30,252,486 | 2,294,156 | 135,187,977 |
Additions | 1,007,117 | 5,881,934 | 248,508 | 12,305,492 |
Disposals | (66,527 | ) | (9,536,565 | ) | (527,471 | ) | (10,205,495 | ) |
Reclassification/transfer | - | - | - | (200,000 | ) |
At 31 March 2020 | 5,487,159 | 26,597,855 | 2,015,193 | 137,087,974 |
DEPRECIATION |
At 1 April 2019 | 2,864,236 | 9,923,333 | 1,777,742 | 26,418,489 |
Charge for year | 748,460 | 3,350,941 | 232,181 | 5,439,302 |
Eliminated on disposal | (15,426 | ) | (5,619,281 | ) | (527,226 | ) | (6,177,692 | ) |
At 31 March 2020 | 3,597,270 | 7,654,993 | 1,482,697 | 25,680,099 |
NET BOOK VALUE |
At 31 March 2020 | 1,889,889 | 18,942,862 | 532,496 | 111,407,875 |
At 31 March 2019 | 1,682,333 | 20,329,153 | 516,414 | 108,769,488 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
11. | TANGIBLE FIXED ASSETS - continued |
Group |
Cost or valuation at 31 March 2020 is represented by: |
Improvements |
Freehold | to | Plant and |
property | property | machinery |
£ | £ | £ |
Valuation in 1990 | 11,675,000 | - | - |
Cost | 79,261,497 | 5,311,948 | 6,739,322 |
90,936,497 | 5,311,948 | 6,739,322 |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
Valuation in 1990 | - | - | - | 11,675,000 |
Cost | 5,487,159 | 26,597,855 | 2,015,193 | 125,412,974 |
5,487,159 | 26,597,855 | 2,015,193 | 137,087,974 |
All of the property valuations were valued on an existing use basis on 21 November 1990. |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Motor |
vehicles |
£ |
COST OR VALUATION |
At 1 April 2019 | 21,739,657 |
Additions | 5,283,170 |
Disposals | (4,109,500 | ) |
Transfer to ownership | (1,146,372 | ) |
At 31 March 2020 | 21,766,955 |
DEPRECIATION |
At 1 April 2019 | 4,258,844 |
Charge for year | 2,768,982 |
Eliminated on disposal | (1,787,263 | ) |
Transfer to ownership | (485,975 | ) |
At 31 March 2020 | 4,754,588 |
NET BOOK VALUE |
At 31 March 2020 | 17,012,367 |
At 31 March 2019 | 17,480,813 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
11. | TANGIBLE FIXED ASSETS - continued |
Company |
Improvements |
Freehold | to | Plant and |
property | property | machinery |
£ | £ | £ |
COST OR VALUATION |
At 1 April 2019 |
Additions |
Disposals |
Reclassification/transfer | ( | ) |
At 31 March 2020 |
DEPRECIATION |
At 1 April 2019 |
Charge for year |
Eliminated on disposal |
At 31 March 2020 |
NET BOOK VALUE |
At 31 March 2020 |
At 31 March 2019 |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
COST OR VALUATION |
At 1 April 2019 |
Additions |
Disposals | ( | ) | ( | ) |
Reclassification/transfer | ( | ) |
At 31 March 2020 |
DEPRECIATION |
At 1 April 2019 |
Charge for year |
Eliminated on disposal | ( | ) | ( | ) |
At 31 March 2020 |
NET BOOK VALUE |
At 31 March 2020 |
At 31 March 2019 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
11. | TANGIBLE FIXED ASSETS - continued |
Company |
Cost or valuation at 31 March 2020 is represented by: |
Improvements |
Freehold | to | Plant and |
property | property | machinery |
£ | £ | £ |
Valuation in 1990 | 11,675,000 | - | - |
Cost | 79,261,497 | 5,311,948 | 106,591 |
90,936,497 | 5,311,948 | 106,591 |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
Valuation in 1990 | - | - | - | 11,675,000 |
Cost | 254,310 | 466,338 | 629,084 | 86,029,768 |
254,310 | 466,338 | 629,084 | 97,704,768 |
All of the property valuations were valued on an existing use basis on 21 November 1990. |
12. | FIXED ASSET INVESTMENTS |
The following are the subsidiaries of Parks of Hamilton (Holdings) Ltd. All companies are incorporated in Scotland, unless otherwise stated, and wholly owned. All trading companies, with the exception of Park's of Hamilton (Coach Hirers) Ltd, which is involved in luxury coach hiring, are involved in the motor trade. All subsidiaries are 100% owned and the registered office for all is Park House, 14 Bothwell Road, Hamilton, ML3 0AY. All subsidiaries are included in the consolidated accounts. |
Park's of Hamilton (Townhead Garage) Ltd |
Park's of Hamilton (Coach Hirers) Ltd |
Douglas Park Ltd |
Park's (Ayr) Ltd |
Thistle Contract Hire and Leasing Ltd (non-trading) |
Park's of Hamilton Ltd (non-trading) |
Trathens Travel Services Ltd (registered in England and non-trading) |
MacKay & Jardine Ltd (non-trading) |
Macrae & Dick Ltd (non-trading) |
Menzies Motors Ltd (non-trading) |
W.B.T. Nominees Limited (non-trading) |
The following companies were struck off as of the 22nd December 2020. Robert Wyper (Motors) Limited, McDonald Motors (Glasgow) Limited, Inverness Motor Company Limited, The Braedale Garage Limited, Douglas Park (Hillington) Limited, Douglas Park (Glasgow) Limited, Park's of Hamilton (Downtown Garage) Limited, Park's of Hamilton (Shawhead Garage) Limited and Park's of Hamilton (Crofthead Garage) Limited. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
13. | INVESTMENT PROPERTY |
Group |
Total |
£ |
FAIR VALUE |
At 1 April 2019 | 11,775,000 |
Impairments | (330,000 | ) |
Reclassification/transfer | 200,000 |
At 31 March 2020 | 11,645,000 |
NET BOOK VALUE |
At 31 March 2020 | 11,645,000 |
At 31 March 2019 | 11,775,000 |
The investment properties were valued at fair value by DM Hall, Chartered Surveyors at 31 March 2020. An external inspection of the properties was carried out and the valuations were based on the continuation of any existing leases and their knowledge of the local area. |
Company |
Total |
£ |
FAIR VALUE |
At 1 April 2019 |
Impairments | (330,000 | ) |
Reclassification/transfer | 200,000 |
At 31 March 2020 |
NET BOOK VALUE |
At 31 March 2020 |
At 31 March 2019 |
14. | STOCKS |
Group |
2020 | 2019 |
£ | £ |
Stocks | 171,702,918 | 160,381,300 |
Work-in-progress | 437,421 | 394,448 |
172,140,339 | 160,775,748 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2020 | 2019 | 2020 | 2019 |
£ | £ | £ | £ |
Trade debtors | 7,836,925 | 30,701,856 |
Amounts owed by group undertakings | - | - |
Other debtors | 5,035,189 | 4,089,889 | 1,067,096 | 1,350,299 |
Stocking deposits | 61,599 | 62,000 | - | - |
Tax | 1,503,598 | 1,407,602 |
Deferred tax asset | - | - | 84,337 | - |
Prepayments and accrued income | 3,912,658 | 4,365,487 |
18,349,969 | 40,626,834 |
16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2020 | 2019 | 2020 | 2019 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 18) | 10,725,415 | 5,705,131 |
Other loans (see note 18) | 58,539,739 | 57,500,000 |
Hire purchase contracts (see note 19) | 3,508,260 | 3,865,880 |
Trade creditors | 126,712,325 | 145,369,819 |
Amounts owed to group undertakings | - | - |
Tax | 2,280,376 | 2,643,908 |
Social security and other taxes | 1,419,144 | 1,271,847 |
VAT | 3,442,582 | 120,372 | 320,528 | 122,463 |
Other creditors | 4,838,993 | 5,390,288 |
Directors' loan accounts | 2,000,000 | 3,013,292 | 2,000,000 | 3,013,292 |
Accrued expenses | 3,150,709 | 4,050,087 |
216,617,543 | 228,930,624 |
17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group | Company |
2020 | 2019 | 2020 | 2019 |
£ | £ | £ | £ |
Bank loans (see note 18) | 14,400,000 | 13,312,500 |
Hire purchase contracts (see note 19) | 6,530,891 | 6,584,053 |
Directors' loan accounts | - | 5,500,000 | - | 5,500,000 |
20,930,891 | 25,396,553 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
18. | LOANS |
An analysis of the maturity of loans is given below: |
Group | Company |
2020 | 2019 | 2020 | 2019 |
£ | £ | £ | £ |
Amounts falling due within one year or on | demand: |
Bank overdrafts | 7,125,415 | 1,455,131 |
Bank loans | 3,600,000 | 4,250,000 |
Other loans | 58,539,739 | 57,500,000 |
69,265,154 | 63,205,131 |
Amounts falling due between one and two | years: |
Bank loans - 1-2 years | 3,600,000 | 10,312,500 |
Amounts falling due between two and five | years: |
Bank loans - 2-5 years | 10,800,000 | 3,000,000 |
The other loans represent the vehicle stocking facility which is secured over the vehicle stocks and is repayable on demand. |
19. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
2020 | 2019 |
£ | £ |
Gross obligations repayable: |
Within one year | 3,680,878 | 4,040,330 |
Between one and five years | 6,742,411 | 6,760,417 |
10,423,289 | 10,800,747 |
Finance charges repayable: |
Within one year | 172,618 | 174,450 |
Between one and five years | 211,520 | 176,364 |
384,138 | 350,814 |
Net obligations repayable: |
Within one year | 3,508,260 | 3,865,880 |
Between one and five years | 6,530,891 | 6,584,053 |
10,039,151 | 10,449,933 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
19. | LEASING AGREEMENTS - continued |
Company |
Hire purchase contracts |
2020 | 2019 |
£ | £ |
Net obligations repayable: |
Within one year |
Group |
Non-cancellable operating | leases |
2020 | 2019 |
£ | £ |
Within one year | 115,221 | 236,328 |
Between one and five years | 59,583 | 174,804 |
174,804 | 411,132 |
20. | SECURED DEBTS |
The following secured debts are included within creditors: |
Group |
2020 | 2019 |
£ | £ |
Bank overdrafts | 7,125,415 | 1,455,131 |
Bank loans | 18,000,000 | 17,562,500 |
Other loans | 58,539,739 | 57,500,000 |
Hire purchase contracts | 10,039,151 | 10,449,933 |
93,704,305 | 86,967,564 |
The parent company and all but seven non trading subsidiaries have granted Bonds and Floating Charges in favour of HSBC plc. In addition, the parent company together with Douglas Park Limited, Park's of Hamilton (Townhead Garage) Ltd, Park's (Ayr) Limited and Macrae & Dick Limited have granted Bonds and Floating Charges in favour of Santander Consumer (UK) plc. |
The company has granted Standard Securities to HSBC plc in respect of group borrowings. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
21. | FINANCIAL INSTRUMENTS |
The carrying amount for each category of financial instrument is as follows |
Group |
2020 | 2019 |
£ | £ |
Financial assets |
Financial assets that are debt instruments measured at amortised cost | 192,466,997 | 201,656,494 |
Financial liabilities |
Financial liabilities measured at amortised cost | 237,548,434 | 254,327,175 |
Company |
2020 | 2019 |
£ | £ |
Financial assets |
Financial assets that are debt instruments measured at amortised cost | 9,298,063 | 15,521,385 |
Financial liabilities |
Financial liabilities measured at amortised cost | 86,841,301 | 98,501,182 |
22. | PROVISIONS FOR LIABILITIES |
Group |
2020 | 2019 |
£ | £ |
Deferred tax |
Accelerated capital allowances | 190,000 | - |
Deferred tax | 902,961 | 1,243,942 |
1,092,961 | 1,243,942 |
Group |
Deferred |
tax |
£ |
Balance at 1 April 2019 | 1,243,942 |
Provision reduction | (150,981 | ) |
Balance at 31 March 2020 | 1,092,961 |
Company |
Deferred |
tax |
£ |
Provided during year | ( | ) |
Balance at 31 March 2020 | ( | ) |
23. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2020 | 2019 |
value: | £ | £ |
Ordinary | £1 | 20,000,004 | 20,000,004 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
24. | RESERVES |
Group |
Retained |
earnings |
£ |
At 1 April 2019 | 46,629,860 |
Profit for the year | 10,248,614 |
At 31 March 2020 | 56,878,474 |
Company |
Retained |
earnings |
£ |
At 1 April 2019 |
Profit for the year |
At 31 March 2020 |
Retained earnings - Includes all current and prior year retained profits and losses less dividends. |
25. | EMPLOYEE BENEFIT OBLIGATIONS |
As part of the acquisition of Macrae & Dick Limited the company became responsible for a hybrid defined benefits scheme. For service before 6 April 1997 the benefits paid must be at least equal to the member's Guaranteed Minimum Pension (GMP). |
A full actuarial valuation was carried out on 1 May 2019 and updated to 31 March 2020 by a qualified independent actuary. |
The employer pays additional contributions for death in service benefits, scheme expenses and PPF levies. |
The amounts recognised in the balance sheet are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Present value of funded obligations | (1,068,000 | ) | (1,207,000 | ) |
Fair value of plan assets | 1,068,000 | 1,207,000 |
- | - |
Present value of unfunded obligations | - | - |
Deficit | - | - |
Net liability | - | - |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
25. | EMPLOYEE BENEFIT OBLIGATIONS - continued |
The amounts recognised in profit or loss are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Current service cost | - | - |
Net interest from net defined benefit asset/liability | (10,000 | ) | (14,000 | ) |
Past service cost | - | 203,000 |
(10,000 | ) | 189,000 |
Actual return on plan assets | 37,000 | 40,000 |
Changes in the present value of the defined benefit obligation are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Opening defined benefit obligation | 1,207,000 | 968,000 |
Past service cost | - | 203,000 |
Interest cost | 27,000 | 26,000 |
Benefits paid | (129,000 | ) | (30,000 | ) |
Remeasurements: |
Actuarial (gains)/losses from changes in financial assumptions | (47,000 | ) | 37,000 |
Oblig other remeasurement | 10,000 | 3,000 |
1,068,000 | 1,207,000 |
Changes in the fair value of scheme assets are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Opening fair value of scheme assets | 1,207,000 | 968,000 |
Contributions by employer | - | 29,000 |
Expected return | 37,000 | 40,000 |
Benefits paid | (129,000 | ) | (30,000 | ) |
Unrecognised surplus | 46,000 | 126,000 |
Return on plan assets (excluding interest income) | (93,000 | ) | 74,000 |
1,068,000 | 1,207,000 |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
25. | EMPLOYEE BENEFIT OBLIGATIONS - continued |
The amounts recognised in other comprehensive income are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Actuarial (gains)/losses from changes in financial assumptions | 47,000 | (37,000 | ) |
Oblig other remeasurement | (10,000 | ) | (3,000 | ) |
Return on plan assets (excluding interest income) | (93,000 | ) | 74,000 |
Effects of unrecognised surplus | 56,000 | 140,000 |
- | 174,000 |
The major categories of scheme assets as amounts of total scheme assets are as follows: |
Defined benefit |
pension plans |
2020 | 2019 |
£ | £ |
Equities | 536,870 | 638,040 |
Bonds and Gilts | 856,090 | 850,720 |
Cash | 58,040 | 147,240 |
Unrecognised surplus | (383,000 | ) | (429,000 | ) |
1,068,000 | 1,207,000 |
Principal actuarial assumptions at the balance sheet date (expressed as weighted averages): |
2020 | 2019 |
Discount rate | 2.30% | 2.40% |
Future pension increases | 2.10% | 2.60% |
Defined contribution scheme |
During the year under review the Group operated two pension schemes. |
Contributions to the schemes are charged to the profit and loss account so as to spread the cost of the pensions over employees' working lives with the Group. |
The main scheme is a group personal pension plan. |
A senior management but non-shareholding directors scheme is also run on a money purchase basis. |
The pension scheme charge for the period was £1,257,056 (2019 - £1,080,398). |
26. | CONTINGENT LIABILITIES |
The parent company together with Douglas Park Limited, Park's of Hamilton (Townhead Garage) Ltd, Park's (Ayr) Limited and Park's of Hamilton (Coach Hirers) Limited have entered into cross guarantees in respect of each company's indebtedness to HSBC plc and Santander Consumer (UK) plc. |
PARK'S OF HAMILTON (HOLDINGS) LIMITED (REGISTERED NUMBER: SC066568) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the year ended 31 MARCH 2020 |
27. | RELATED PARTY DISCLOSURES |
During the year, a total of key management personnel compensation of £ 1,022,577 (2019 - £ 822,000 ) was paid. |
28. | ULTIMATE CONTROLLING PARTY |
The ultimate controlling party is D I Park. |
29. | CONSIGNMENT STOCKS |
At the year end the Group held £25,072,878 (2019 - £18,959,062) of vehicle consignment stock of which £61,599 (2019 - £62,000) has been paid for by means of a stocking deposit, which is reflected in debtors as shown in note 14 to the accounts. |