2 Moto Limited - Limited company accounts 23.2
2 Moto Limited - Limited company accounts 23.2
REGISTERED NUMBER: 08231834 (England and Wales) |
GROUP STRATEGIC REPORT, |
REPORT OF THE DIRECTORS AND |
AUDITED |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
FOR |
2 MOTO LIMITED |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
for the Year Ended 31 December 2022 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 4 |
Report of the Independent Auditors | 6 |
Consolidated Profit and loss account | 10 |
Consolidated Other Comprehensive Income | 11 |
Consolidated Balance Sheet | 12 |
Company Balance Sheet | 13 |
Consolidated Statement of Changes in Equity | 14 |
Company Statement of Changes in Equity | 15 |
Consolidated Cash Flow Statement | 16 |
Notes to the Consolidated Cash Flow Statement | 17 |
Notes to the Consolidated Financial Statements | 18 |
2 MOTO LIMITED |
COMPANY INFORMATION |
for the Year Ended 31 December 2022 |
DIRECTORS: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Statutory Auditor |
Chartered Accountants |
Douglas Bank House |
Wigan Lane |
Wigan |
Lancashire |
WN1 2TB |
BANKERS: | Yorkshire Bank plc |
3 Orchard Street |
Preston |
PR1 2EN |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
GROUP STRATEGIC REPORT |
for the Year Ended 31 December 2022 |
The directors present their strategic report of the company and the group for the year ended 31 December 2022. |
REVIEW OF BUSINESS |
The 2 Moto Group has recorded sales in excess of £100million and operating profits of £8.5million for the year 2022, which is pleasing. |
In 2021 when the whole world had to deal with the awful impacts of Covid - 19, business wise the effects of this led to an upturn in our motorcycle sales and profits overall in a most positive way as we described in our 2021 Business Review. What helped us to maintain this during the effects of Covid-19 was the strong financial position that the Group is in, and our keen sense of discipline in the decisions we make on a day to day basis, and this continues to be the case in 2022 and going forward. |
The 2 Moto Group are able to offer a range of new and used motorcycles from all the leading manufacturers and offer a wide range of services from finance, MOT and servicing, parts and accessories, along with delivery and collection options. |
There has been a substantial increase in the cost of living that has affected everyone which has obviously had an impact on people's priority of spending. We hope and strive to offer our discerning customers value for money and customer satisfaction. |
We continue to improve our website for a positive and informative experience for all our potential customers, offering a healthy range of motorcycles showing competitive options and rates in the marketplace. |
We will always be fully committed to providing our customers with the best and ultimate motorcycling experience. We realise fully and appreciate that our customers are 'key' and their continued support directly relates to our success in business. |
We also continue to have good working relationships with our suppliers, offering the customers a wide range of products and pricing and services required to back this up. |
We will endeavour to continue our success going forward into 2023 using both our drive and determination to achieve this. |
Key Performance Indicators |
KPI's include sales, margins, wages and overheads and cash flow which are monitored by senior management by retail outlet and also at the warehouse and head office. |
2022 | 2021 |
£'000 | £'000 |
Turnover |
100,075 |
90,352 |
Gross profit |
19,696 |
18,039 |
Gross margin (%) | 19.7% | 20.0% |
Operating profit |
8,472 |
8,484 |
EBITDA |
8,727 |
8,742 |
Net assets |
35,016 |
28,351 |
Senior management also monitor performance by reference to certain non financial KPI's, including customer, supplier and employee satisfaction, supply lead times and technology advancement, both internally and externally. |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
GROUP STRATEGIC REPORT |
for the Year Ended 31 December 2022 |
PRINCIPAL RISKS AND UNCERTAINTIES |
The principal financial risks and uncertainties associated with the group and company's ability to monitor and manage: |
Cashflow |
The group has certain transactions in foreign currencies but is not exposed to any material risks relating to exchange fluctuations. The group has a shared bank facility with fellow subsidiary companies operating within the agreed facility. The group's exposure to interest rate movements is not considered material and hence it is not believed to be necessary to hedge against rates. |
Credit Risk |
The group's principal financial asset is in stock. The credit risk is limited by an exposure to a number of major customers on whom either credit reports are obtained or whose annual accounts are regularly reviewed. Supplier terms are reviewed regularly, so as to take advantage of price and exchange rates, where appropriate. |
Liquidity Risk |
The cash facilities available to the group and company have been compared to their likely credit requirements over the next 12 months, from the date of signing these financial statements and are deemed to be adequate. |
Price Risk |
The group is exposed to a price risk arising on its bike purchases; we constantly monitor the markets, both at home and abroad, to ensure our buying and selling price structures are well managed and competitive. |
Other risks including supply and stock holding constraints, commercial and contractual, are managed internally by holding regular senior managers meetings and also meetings with key suppliers. |
HEALTH, SAFETY AND ENVIRONMENTAL ISSUES |
The group and company is committed to outstanding performance in health, safety and environmental matters through a policy of training, communication and co-operation applied consistently throughout all operations. |
SECTION 172(1) STATEMENT |
The directors consider that they have acted in the way they consider, in good faith, would be most likely to promote the success of the group and company for the benefit of its members as a whole (having regard to the stakeholders and the matters set out in s172(1)(a-f) of the Companies Act 2006) in the decisions taken in the year ended 31 December 2022. |
Customer and supplier engagement and satisfaction is at the heart of everything we do and any decision made by the directors are made with full consideration of the impact on the group's customers and suppliers. |
The group has a small number of key supplier partners with which directors and senior management maintain close relationships on an ongoing basis through regular dialogue, formal meetings and conferences. |
The directors seek to promote a culture of environmental sustainability within the business which primarily focuses on an energy efficient approach to the design and management of our retail outlets and head office/warehouse. This includes fitting out our retail outlets and head office/warehouse with mechanical and electrical systems that comply with government energy saving schemes, water-saving bathroom facilities, installing LED energy saving lighting and using energy-efficient equipment. |
ON BEHALF OF THE BOARD: |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
REPORT OF THE DIRECTORS |
for the Year Ended 31 December 2022 |
The directors present their report with the financial statements of the company and the group for the year ended 31 December 2022. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of wholesale and retail distribution of motorcycles and accessories. The principal activity of the company in the period under review was that of a holding company. |
DIVIDENDS |
The total distribution of dividends for the year ended 31 December 2022 will be £ 4,000 . |
DIRECTORS |
The directors who have held office during the period from 1 January 2022 to the date of this report are as follows: |
BUSINESS RELATIONSHIPS |
Business relationships are discussed within the Strategic Report on page 3, in accordance with the provisions of s172(1)(c) of the Companies Act 2006. |
STREAMLINED ENERGY AND CARBON REPORTING |
As a large company and group, under the Companies (Directors' Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018, we are required to prepare a Streamlined Energy Carbon Reporting Report. This report contains details of the Group's annual energy usage (in kWh) and the relevant greenhouse gas emissions (in tonnes of carbon dioxide equivalent (CO2e)). |
2022 Energy Usage in kWh |
2022Greenhouse Gas Emissions in CO2e |
2021 Energy Usage in kWh |
2021Greenhouse Gas Emissions in CO2e |
Gas | 1,016,713 | 215,879 | 1,088,841 | 231,194 |
Electricity | 881,715 | 187,215 | 664,246 | 141,039 |
Transport | 2,106,114 | 533,625 | 1,842,391 | 466,825 |
Total | 4,004,542 | 936,718 | 3,595,478 | 839,058 |
The conversion factors used in the above table are taken from the UK Government GHG Conversion Factors for Company Reporting. In the year the group used 4,004,542 kWh of energy for its warehouse, retail outlets and transport. This equates to 936,718 kg of CO2e emissions across the following subsidiaries: Moto GB Limited, Chorley Yamaha Centre Limited, Motorcycle Centre Orrell Limited and KJM Superbikes Limited. |
The total turnover for the group for the year is £100,074,912 (2021: £90,323,521), which when compared to the CO2e emissions of the year, gives us an intensity ratio of 9.36 Kg (2021: 9.29 Kg) of CO2e emissions per £1,000 of turnover. |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
REPORT OF THE DIRECTORS |
for the Year Ended 31 December 2022 |
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. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
2 MOTO LIMITED |
Opinion |
We have audited the financial statements of 2 Moto Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2022 which comprise the Consolidated Profit and loss account, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
In our opinion the financial statements: |
- | give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2022 and of the group's profit for the year then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
Other information |
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
2 MOTO 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 five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
2 MOTO LIMITED |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
- we identified the laws and regulations applicable to the company and group through discussions with directors and other management, focusing on those that had a direct effect on the financial statements or that had a fundamental effect on it's operations. Key laws and regulations that we identified included the UK Companies Act, tax legislation, employment legislation and Health and Safety regulations. |
- we enquired of the directors and reviewed correspondence with HMRC for evidence of non-compliance with laws and regulations. We also reviewed controls the directors have in place to ensure compliance. |
We assessed the susceptibility of the company's and group's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and |
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. |
- performed analytical procedures to identify any unusual or unexpected relationships; |
- tested journal entries to identify unusual transactions; |
- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias. |
- we reviewed financial statements disclosures and tested to supporting documentation to assess compliance with relevant laws and regulations discussed above; |
- we enquired of the directors about actual and potential litigation and claims. |
Due to inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
2 MOTO LIMITED |
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 |
Douglas Bank House |
Wigan Lane |
Wigan |
Lancashire |
WN1 2TB |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONSOLIDATED |
PROFIT AND LOSS ACCOUNT |
for the Year Ended 31 December 2022 |
2022 | 2021 |
Notes | £ | £ |
TURNOVER | 100,074,912 | 90,352,234 |
Cost of sales | 80,378,794 | 72,312,838 |
GROSS PROFIT | 19,696,118 | 18,039,396 |
Administrative expenses | 11,252,876 | 9,922,311 |
8,443,242 | 8,117,085 |
Other operating income | 28,922 | 366,739 |
OPERATING PROFIT | 8,472,164 | 8,483,824 |
Interest payable and similar expenses | 4 | 215,667 | 11,008 |
PROFIT BEFORE TAXATION | 5 | 8,256,497 | 8,472,816 |
Tax on profit | 6 | 1,587,574 | 1,653,644 |
PROFIT FOR THE FINANCIAL YEAR |
Profit attributable to: |
Owners of the parent | 6,668,923 | 6,819,172 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONSOLIDATED |
OTHER COMPREHENSIVE INCOME |
for the Year Ended 31 December 2022 |
2022 | 2021 |
Notes | £ | £ |
PROFIT FOR THE YEAR | 6,668,923 | 6,819,172 |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
6,668,923 |
6,819,172 |
Total comprehensive income attributable to: |
Owners of the parent | 6,668,923 | 6,819,172 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONSOLIDATED BALANCE SHEET |
31 December 2022 |
2022 | 2021 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 9 | 484,017 | 645,356 |
Tangible assets | 10 | 1,301,689 | 1,280,446 |
Investments | 11 | - | - |
Investment property | 12 | 400,000 | 400,000 |
2,185,706 | 2,325,802 |
CURRENT ASSETS |
Stocks | 13 | 35,955,976 | 23,117,467 |
Debtors | 14 | 16,394,341 | 15,190,909 |
Cash at bank and in hand | 22,798 | 656,619 |
52,373,115 | 38,964,995 |
CREDITORS |
Amounts falling due within one year | 15 | 19,500,335 | 12,850,333 |
NET CURRENT ASSETS | 32,872,780 | 26,114,662 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
35,058,486 |
28,440,464 |
PROVISIONS FOR LIABILITIES | 18 | 42,511 | 89,412 |
NET ASSETS | 35,015,975 | 28,351,052 |
CAPITAL AND RESERVES |
Called up share capital | 19 | 1,000 | 1,000 |
Share premium | 20 | 2,359,002 | 2,359,002 |
Non distributable reserves | 20 | 309,266 | 309,266 |
Retained earnings | 20 | 32,346,707 | 25,681,784 |
SHAREHOLDERS' FUNDS | 35,015,975 | 28,351,052 |
The financial statements were approved by the Board of Directors and authorised for issue on 28 September 2023 and were signed on its behalf by: |
L J Mason - Director |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
COMPANY BALANCE SHEET |
31 December 2022 |
2022 | 2021 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 9 |
Tangible assets | 10 |
Investments | 11 |
Investment property | 12 |
CURRENT ASSETS |
Debtors | 14 |
Cash in hand |
CREDITORS |
Amounts falling due within one year | 15 |
NET CURRENT LIABILITIES | ( |
) | ( |
) |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CAPITAL AND RESERVES |
Called up share capital | 19 |
Share premium | 20 |
Retained earnings | 20 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 1,004,000 | 4,000 |
The financial statements were approved by the Board of Directors and authorised for issue on |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
for the Year Ended 31 December 2022 |
Called up | Non |
share | Retained | Share | distributable | Total |
capital | earnings | premium | reserves | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2021 | 1,000 | 18,866,612 | 2,359,002 | 309,266 | 21,535,880 |
Changes in equity |
Dividends | - | (4,000 | ) | - | - | (4,000 | ) |
Total comprehensive income | - | 6,819,172 | - | - | 6,819,172 |
Balance at 31 December 2021 | 1,000 | 25,681,784 | 2,359,002 | 309,266 | 28,351,052 |
Changes in equity |
Dividends | - | (4,000 | ) | - | - | (4,000 | ) |
Total comprehensive income | - | 6,668,923 | - | - | 6,668,923 |
Balance at 31 December 2022 | 1,000 | 32,346,707 | 2,359,002 | 309,266 | 35,015,975 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
for the Year Ended 31 December 2022 |
Called up |
share | Retained | Share | Total |
capital | earnings | premium | equity |
£ | £ | £ | £ |
Balance at 1 January 2021 |
Changes in equity |
Dividends | - | ( |
) | - | ( |
) |
Total comprehensive income | - | - |
Balance at 31 December 2021 |
Changes in equity |
Dividends | - | ( |
) | - | ( |
) |
Total comprehensive income | - | - |
Balance at 31 December 2022 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
CONSOLIDATED CASH FLOW STATEMENT |
for the Year Ended 31 December 2022 |
2022 | 2021 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | (6,274,067 | ) | 2,767,668 |
Interest paid | (215,667 | ) | (11,008 | ) |
Tax paid | (552,439 | ) | (1,420,525 | ) |
Net cash from operating activities | (7,042,173 | ) | 1,336,135 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (114,640 | ) | (167,658 | ) |
Sale of tangible fixed assets | - | 15,282 |
Net cash from investing activities | (114,640 | ) | (152,376 | ) |
Cash flows from financing activities |
Loan repayments in year | (159,372 | ) | (416,641 | ) |
Amount introduced by directors | 376,873 | 417,500 |
Amount withdrawn by directors | (523,604 | ) | (212,474 | ) |
Movement in related party loans | 957,555 | (3,539,663 | ) |
Equity dividends paid | (4,000 | ) | (4,000 | ) |
Net cash from financing activities | 647,452 | (3,755,278 | ) |
Decrease in cash and cash equivalents | (6,509,361 | ) | (2,571,519 | ) |
Cash and cash equivalents at beginning of year |
2 |
(392,308 |
) |
2,179,211 |
Cash and cash equivalents at end of year | 2 | (6,901,669 | ) | (392,308 | ) |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
for the Year Ended 31 December 2022 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
2022 | 2021 |
£ | £ |
Profit before taxation | 8,256,497 | 8,472,816 |
Depreciation charges | 254,736 | 254,369 |
Loss on disposal of fixed assets | - | 3,530 |
Finance costs | 215,667 | 11,008 |
8,726,900 | 8,741,723 |
Increase in stocks | (12,838,509 | ) | (2,909,883 | ) |
Increase in trade and other debtors | (2,160,987 | ) | (6,162,704 | ) |
(Decrease)/increase in trade and other creditors | (1,471 | ) | 3,098,532 |
Cash generated from operations | (6,274,067 | ) | 2,767,668 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Year ended 31 December 2022 |
31/12/22 | 1/1/22 |
£ | £ |
Cash and cash equivalents | 22,798 | 656,619 |
Bank overdrafts | (6,924,467 | ) | (1,048,927 | ) |
(6,901,669 | ) | (392,308 | ) |
Year ended 31 December 2021 |
31/12/21 | 1/1/21 |
£ | £ |
Cash and cash equivalents | 656,619 | 2,179,211 |
Bank overdrafts | (1,048,927 | ) | - |
(392,308 | ) | 2,179,211 |
3. | ANALYSIS OF CHANGES IN NET DEBT |
At 1/1/22 | Cash flow | At 31/12/22 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 656,619 | (633,821 | ) | 22,798 |
Bank overdrafts | (1,048,927 | ) | (5,875,540 | ) | (6,924,467 | ) |
(392,308 | ) | (6,509,361 | ) | (6,901,669 | ) |
Debt |
Debts falling due within 1 year | (159,372 | ) | 159,372 | - |
(159,372 | ) | 159,372 | - |
Total | (551,680 | ) | (6,349,989 | ) | (6,901,669 | ) |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
for the Year Ended 31 December 2022 |
1. | STATUTORY INFORMATION |
2 Moto Limited is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Basis of consolidation |
The consolidated financial statements include the results of 2 Moto Limited and its subsidiary undertakings drawn up to 31 December 2022. |
The consolidated financial statements include the results of the activities described in the Report of the Directors. The company does not trade in its own right, but acts as a holding company for its trading subsidiaries KJM Trade Limited, Motorcycle Centre Orrell Limited, Moto GB Limited, Chorley Yahama Centre Limited (and its 100% subsidiary company, Walkdens of Chorley Limited), and KJM Superbikes Limited. |
In the company's financial statements, investments in subsidiary undertakings are included at cost less any impairment. |
Significant judgements and estimates |
Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made include: |
(a) Stock provision |
Stock provisions have been estimated by senior management where the anticipated net realisable value of stock items is lower than cost. Net realisable value has been determined by considering the stock items current and expected sales value, overall stock quantity and sales volume. |
(b) Useful economic lives |
The useful economic lives of fixed assets are assessed on an annual basis based on the latest available information. Management believe that the useful economic lives being used currently are still appropriate. |
Turnover |
Turnover represents the fair value of income received from the sale of new and used motor bikes and accessories, for retail to the general public and wholesale to other companies, excluding discounts and value added tax. |
Finance commission is received monthly based on the volume of bikes sold. |
The group recognises revenue when the goods have been delivered and the title of goods has passed. |
Intangible fixed assets |
Intangible fixed assets are stated at cost less accumulated amortisation and any accumulated impairment losses. |
Goodwill arising on an acquisition of a subsidiary undertaking is the difference between the fair value of the consideration paid and the fair value of the net assets and liabilities acquired. It is capitalised and amortised through the profit and loss account over the directors estimate of its useful economic life, which is ten years, less impairment. |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
2. | ACCOUNTING POLICIES - continued |
Tangible fixed assets |
Tangible fixed assets are stated at cost less accumulated depreciation and any accumulated impairment losses. |
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life. |
Freehold property | - 2% on cost |
Improvements to property | - 20% on reducing balance and 10% on cost |
Vehicles on rental | - over the period of the lease |
Plant and machinery | - 20% - 25% on cost and 20% - 25% reducing balance |
Fixtures and fittings | - 20% - 25% on reducing balance and 20% on cost |
Motor vehicles | - 20% - 25% on reducing balance and 20% on cost |
Computer equipment | - 10% - 25% on cost and 20% reducing balance |
Impairment of assets |
At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is reduced to its recoverable amount and an impairment loss is recognised immediately in the profit or loss. |
If an impairment loss is subsequently reversed, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not to exceed the amount that would have been determined had no impairment loss been recognised for the asset in prior periods. A reversal of an impairment loss is recognised immediately in the profit or loss. |
Investment property |
Investment property is initially recorded at cost then subsequently at fair value. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
Stocks |
Stocks are stated at the lower of cost and selling price after any provision for obsolete and slow moving items. |
Financial instruments |
Short term financial assets, including trade debtors are measured at transaction price less impairment. Short term financial liabilities, including trade creditors are measured at the transaction price. Other loans and bank overdrafts are measured at the undiscounted amount due. |
Financial assets and liabilities payable after one year are initially measured at fair value and are measured subsequently at amortised cost using the effective interest rate method. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Profit and loss account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
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 balance sheet date. |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
2. | ACCOUNTING POLICIES - continued |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet 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 balance sheet 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. |
Leases |
Rentals payable under operating leases are charged to the profit or loss on a straight-line basis over the lease term. The aggregate benefit of lease incentives are recognised as a reduction to the expense recognised over the lease term on a straight line basis. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
Government income |
Government income comprises grants and subsidies provided as a direct result of the Covid-19 pandemic. |
3. | EMPLOYEES AND DIRECTORS |
2022 | 2021 |
£ | £ |
Wages and salaries | 6,631,936 | 5,801,066 |
Social security costs | 629,468 | 537,355 |
Other pension costs | 264,175 | 213,358 |
7,525,579 | 6,551,779 |
The average number of employees during the year was as follows: |
2022 | 2021 |
Sales and administration |
2022 | 2021 |
£ | £ |
Directors' remuneration | - | - |
4. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2022 | 2021 |
£ | £ |
Bank interest | 136,679 | 3,852 |
Interest on tax paid | 78,988 | 7,156 |
215,667 | 11,008 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
5. | PROFIT BEFORE TAXATION |
The profit is stated after charging/(crediting): |
2022 | 2021 |
£ | £ |
Rentals under operating leases - buildings | 527,134 | 716,848 |
Depreciation - owned assets | 93,397 | 93,030 |
(Profit)/loss on disposal of fixed assets | - | 3,530 |
Goodwill amortisation | 161,339 | 161,339 |
Auditors' remuneration | 61,950 | 59,000 |
Foreign exchange (gain)/loss | (139,729 | ) | 73,898 |
Government income | (6,288 | ) | (364,039 | ) |
6. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
2022 | 2021 |
£ | £ |
Current tax: |
UK corporation tax | 1,637,815 | 1,633,607 |
(Over)/underprovision in prior year | (3,340 | ) | (7,328 | ) |
Total current tax | 1,634,475 | 1,626,279 |
Deferred tax: |
Deferred tax - current year | (56,250 | ) | 19,551 |
Deferred tax - prior year | 9,349 | 7,814 |
Total deferred tax | (46,901 | ) | 27,365 |
Tax on profit | 1,587,574 | 1,653,644 |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
2022 | 2021 |
£ | £ |
Profit before tax | 8,256,497 | 8,472,816 |
Profit multiplied by the standard rate of corporation tax in the UK of 19 % (2021 - 19 %) |
1,568,734 |
1,609,835 |
Effects of: |
Expenses not deductible for tax purposes | 41,511 | 639 |
Adjustments to tax charge in respect of previous periods | (3,340 | ) | (7,328 | ) |
Fixed asset differences | (15,179 | ) | 21,225 |
Adjustments in respect of prior periods - deferred tax | 9,348 | 7,814 |
Remeasurement of deferred tax for changes in tax rates | (13,500 | ) | 21,459 |
Total tax charge | 1,587,574 | 1,653,644 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
7. | INDIVIDUAL PROFIT AND LOSS ACCOUNT |
As permitted by Section 408 of the Companies Act 2006, the Profit and loss account of the parent company is not presented as part of these financial statements. |
8. | DIVIDENDS |
2022 | 2021 |
£ | £ |
Final | 4,000 | 4,000 |
9. | INTANGIBLE FIXED ASSETS |
Group |
Goodwill |
£ |
COST |
At 1 January 2022 |
and 31 December 2022 | 1,926,436 |
AMORTISATION |
At 1 January 2022 | 1,281,080 |
Amortisation for year | 161,339 |
At 31 December 2022 | 1,442,419 |
NET BOOK VALUE |
At 31 December 2022 | 484,017 |
At 31 December 2021 | 645,356 |
10. | TANGIBLE FIXED ASSETS |
Group |
Improvements |
Freehold | Vehicles | to | Plant and |
property | on rental | property | machinery |
£ | £ | £ | £ |
COST |
At 1 January 2022 | 966,377 | 66,959 | 43,427 | 147,474 |
Additions | - | - | - | 17,800 |
At 31 December 2022 | 966,377 | 66,959 | 43,427 | 165,274 |
DEPRECIATION |
At 1 January 2022 | 15,381 | 66,959 | 36,396 | 95,589 |
Charge for year | 3,202 | - | 1,406 | 13,938 |
At 31 December 2022 | 18,583 | 66,959 | 37,802 | 109,527 |
NET BOOK VALUE |
At 31 December 2022 | 947,794 | - | 5,625 | 55,747 |
At 31 December 2021 | 950,996 | - | 7,031 | 51,885 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
10. | TANGIBLE FIXED ASSETS - continued |
Group |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
COST |
At 1 January 2022 | 40,189 | 416,871 | 75,110 | 1,756,407 |
Additions | - | 96,840 | - | 114,640 |
At 31 December 2022 | 40,189 | 513,711 | 75,110 | 1,871,047 |
DEPRECIATION |
At 1 January 2022 | 21,935 | 168,030 | 71,671 | 475,961 |
Charge for year | 3,952 | 70,210 | 689 | 93,397 |
At 31 December 2022 | 25,887 | 238,240 | 72,360 | 569,358 |
NET BOOK VALUE |
At 31 December 2022 | 14,302 | 275,471 | 2,750 | 1,301,689 |
At 31 December 2021 | 18,254 | 248,841 | 3,439 | 1,280,446 |
11. | FIXED ASSET INVESTMENTS |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1 January 2022 |
and 31 December 2022 |
NET BOOK VALUE |
At 31 December 2022 |
At 31 December 2021 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
11. | FIXED ASSET INVESTMENTS - continued |
The company's investments at the balance sheet date in the share capital of companies registered in England and Wales include the following: |
Subsidiaries |
Principal Activity |
%Holding |
Direct/Indirect Holding |
Moto GB Limited | Wholesale and retail distributor of motorcycles and accessories |
100% | Direct |
Chorley Yamaha Centre Limited | Motorcycles and accessories retailer | 100% | Direct |
KJM Superbikes Limited | Wholesale and retail distributor of motorcycles and accessories |
100% | Direct |
KJM Trade Limited | Dormant | 100% | Direct |
Motorcycle Centre Orrell Limited | Motorcycles and accessories retailer | 100% | Direct |
Walkdens of Chorley Limited | Property | 100% | Indirect |
12. | INVESTMENT PROPERTY |
Group |
Total |
£ |
FAIR VALUE |
At 1 January 2022 |
and 31 December 2022 | 400,000 |
NET BOOK VALUE |
At 31 December 2022 | 400,000 |
At 31 December 2021 | 400,000 |
13. | STOCKS |
Group |
2022 | 2021 |
£ | £ |
Goods for resale | 35,955,976 | 23,117,467 |
14. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Trade debtors | 11,804,531 | 10,142,946 |
Amounts owed by group undertakings | - | - |
Amounts owed by related parties | 2,582,108 | 3,539,663 |
Other debtors | 1,940,814 | 1,482,643 |
Prepayments | 66,888 | 25,657 |
16,394,341 | 15,190,909 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 16) | 6,924,467 | 1,048,927 |
Other loans (see note 16) | - | 159,372 |
Trade creditors | 5,353,583 | 6,344,022 |
Amounts owed to group undertakings | - | - |
Tax | 2,679,144 | 1,597,108 |
Social security and other taxes | 3,057,361 | 1,741,835 |
Other creditors | 1,167,116 | 1,382,736 |
Directors' current accounts | 103,642 | 250,373 | 103,642 | 250,373 |
Accrued expenses | 215,022 | 325,960 |
19,500,335 | 12,850,333 |
16. | LOANS |
An analysis of the maturity of loans is given below: |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Amounts falling due within one year or on | demand: |
Bank overdrafts | 6,924,467 | 1,048,927 |
Other loans | - | 159,372 |
6,924,467 | 1,208,299 |
17. | SECURED DEBTS |
The following secured debts are included within creditors: |
Group |
2022 | 2021 |
£ | £ |
Bank overdrafts | 6,924,467 | 1,048,927 |
The group overdraft facility is secured by debentures over the assets of each company in the 2Moto group, an unlimited intercompany guarantee between the group companies and by a £2.2 million guarantee from the Mason family. |
18. | PROVISIONS FOR LIABILITIES |
Group |
2022 | 2021 |
£ | £ |
Deferred tax |
Accelerated capital allowances | 27,251 | 73,439 |
Capital gains | 37,513 | 37,513 |
Short term timing differences | (22,253 | ) | (21,540 | ) |
42,511 | 89,412 |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
18. | PROVISIONS FOR LIABILITIES - continued |
Group |
Deferred |
tax |
£ |
Balance at 1 January 2022 | 89,412 |
Credit to Profit and loss account during year | (46,901 | ) |
Balance at 31 December 2022 | 42,511 |
19. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2022 | 2021 |
value: | £ | £ |
Ordinary | £1 | 1,000 | 1,000 |
20. | RESERVES |
Group |
Non |
Retained | Share | distributable |
earnings | premium | reserves | Totals |
£ | £ | £ | £ |
At 1 January 2022 | 25,681,784 | 2,359,002 | 309,266 | 28,350,052 |
Profit for the year | 6,668,923 | - | - | 6,668,923 |
Dividends | (4,000 | ) | - | - | (4,000 | ) |
At 31 December 2022 | 32,346,707 | 2,359,002 | 309,266 | 35,014,975 |
Company |
Retained | Share |
earnings | premium | Totals |
£ | £ | £ |
At 1 January 2022 | 2,359,002 |
Profit for the year | - |
Dividends | ( |
) | - | ( |
) |
At 31 December 2022 | 3,359,002 |
The retained earnings reserve includes all current and prior period retained profits and losses. |
The share premium reserve includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of the shares are deducted from share premium. |
Non distributable reserves relates to the revaluation amount of investment properties. |
2 MOTO LIMITED (REGISTERED NUMBER: 08231834) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
for the Year Ended 31 December 2022 |
21. | RELATED PARTY DISCLOSURES |
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
Rental charges |
During the year, the group paid rental charges of £525,079 (2021: £715,497) for use of business premises to the directors. |
Loans with related parties |
During the year the company made loan payments of £1,097,445 and received loan repayments of £2,055,000 from a related party, the total loan outstanding at the year end was £2,582,108 (2021: £3,539,663). |
Dividends were paid during the year to Mr K J Mason and Mrs E Mason of £4,000 (2021: £4,000), directors of 2 Moto Limited as at 31 December 2022. |
22. | ULTIMATE CONTROLLING PARTY |