Company Registration No. 05598736 (England and Wales)
ELAND ELECTRICAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ELAND ELECTRICAL LIMITED
COMPANY INFORMATION
Directors
P Brown
K Chapman
J S Pelland
Secretary
J S Pelland
Company number
05598736
Registered office
10 Jamestown Road
London
NW1 7HW
Auditor
HW Fisher LLP
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
Business address
10 Jamestown Road
London
NW1 7HW
ELAND ELECTRICAL LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 11
Group statement of comprehensive income
12
Group balance sheet
13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Notes to the financial statements
18 - 32
ELAND ELECTRICAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 1 -

The directors present the strategic report for the year ended 31 December 2023.

Fair review of the business

Eland Cables is a global supplier of high-performance power, data, control and instrumentation cables to critical and quality conscious industries including railways, data centres, mining, factory automation, renewable energy, building management systems and e-mobility. We enable worldwide infrastructure electrification and the green energy transition, providing complete cable solutions of the highest standard to the electrical engineering industry.

Our customers benefit from expert technical support on cable specification and selection across a wide range of fast evolving product applications, industry norms, regulatory, compliance and international standards. We help them navigate complex and unique challenges, with our solutions ranging from new product development to international logistics and end-to-end project management.

Through the Cable Lab®, our in-house specialist cable laboratory, we provide unparalleled quality assurance based on extensive cable testing governed by world-class third-party quality accreditations including ISO/IEC 17025 (Testing & Calibration), IECEE CB Testing Laboratory and the BSI Kitemark: Cable Testing Verification.

Eland Cables is a purpose-driven organisation set on achieving market leadership across its key geographies, industries and products:

Financial performance and position summary

The directors are pleased to report an operating profit of £12.7m (2022: £13.3m) on sales of £210.7m (2022: £200.0m). The net assets of the group as at 31 December 2023 amounted to £16.4m (2022: £14.4m).

Sales growth was achieved despite a shallow economic recession in some of the group’s key markets, which reflects the strength of the group’s long-term growth profile.

Market conditions

Whilst Europe’s economy as a whole avoided economic contraction for 2023 by the narrowest of margins, the picture was mixed among countries with some of the group’s key markets entering a shallow economic recession at various times, and most notably the United Kingdom in the second half of the year.

By early 2024, tepid economic growth had resumed with supply and demand adjusting to continued raw material price fluctuations (generally of an inflationary nature).

 

ELAND ELECTRICAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 2 -
Principal risks and uncertainties

The group’s activities expose it to a variety of market risks including raw material prices fluctuations, credit risk, and foreign exchange volatility.

The group’s activities also expose it to a variety of commercial risks, the vast majority of which are fully insured through comprehensive insurance policies covering areas such as product liability, employer liability, and property liability. As part of its approach to identifying and managing commercial risks, the company actively maintain detailed management systems and accreditations which are updated continuously and audited periodically. These include:

ELAND ELECTRICAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
Key performance indicators

The directors track a comprehensive set of key performance indicators covering financial and operational performance through hourly, daily, weekly and monthly reports. The following key performance indicators are perceived to be strategic markers of the group’s long-term performance.

 

 

2023

2022

Sales

£210.7m

£200.0m

Sales growth (year on year)

5.2%

24.1%

Sales cumulative average growth rate (10 years)

13.5%

13.0%

Return on equity (profit after tax and interest / net assets

37.4%

51.8%

Staff retention (employed on 1/1 and still employed 31/12) *

85.3%

88.8%

* staff retention is calculated across entire organisation including administration, operations and logistics (including drivers of HGV transportation fleet)

People

Staff recruitment, development and retention remains a key area of focus for Eland Cables as we recognise the important link between our highly qualified and driven employees and our long-term success. The Directors consider the group’s people and positive culture to be amongst the most important sources of competitive advantage.

The directors pay attention to diversity, gender equality and fairness. They aim to promote the values of integrity, respect and openness across the business. They also strive to create conditions that allows people dedicated to excellence to thrive, through training and empowerment, and rewarding them for exceptional performance.

Beyond our long-standing focus on health and safety, the directors seek to create conditions conducive to mental and physical wellbeing, both at work and beyond. As an employer, we provide group-wide private health insurance cover and wellbeing benefits. We are also committed to paying the “Living Wage” rather than the “Minimum National Wage” as a minimum to all our employees.

Our annual employee surveys confirm a strong alignment in values and priorities at all levels of the organisation and across our various sites. The findings serve to validate the group’s sustainability leadership agenda.

Environmental, Social & Corporate Governance

Eland Cables published its annual Sustainability Report for 2023 which is available to download from www.elandcables.com/ company/about-us/esg-sustainability. It sets out in detail the company’s approach to reporting and mitigating its environmental impact. Additionally, it sets out our commitment to adhere to leading global frameworks including the Science Based Targets Initiative and the United Nations Global Compact - Sustainable Development Goals.

The Sustainability Report provides an overview of the group’s approach to our people and to managing our social impact. Amongst other highlights during year, the group made charitable donations amounting to £312,518 (2022: £306,881), with a focus on causes related to health, poverty alleviation and social mobility.

Business outlook

The economic environment remained volatile in the first half of 2024. Nevertheless, the directors continue to focus on growth opportunities, scalability and resilience with obsessive attention to product quality, technical excellence, customer service, our workforce, and sustainability leadership.

On balance, the directors anticipate robust growth in 2024 in light of an early recovery in the economic cycle and of secular trends in the group’s key markets.

ELAND ELECTRICAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 4 -
Promoting the success of the group

Section 172(1) statement

Section 414CZA(1) of the Companies Act 2006 requires the directors to explain how they consider the matters set out in section 172 (1) (a) to (f) when performing their duty to promote the success of the group for the benefit of its members as a whole

a) The likely consequences of any decision in the long term

The directors understand the business and the evolving environment in which it operates, including the challenges associated with operating across various international jurisdictions. Integrity, compliance, sustainability and a customer-centric approach is at the heart of every decision.

b) The interest of the group’s employees

The directors recognise that the long-term success of the business depends on the group’s ability to recruit, develop and retain great people. Understanding and promoting people’s interest is therefore a primary consideration when making decisions impacting the workforce as a whole or individual employees.

c) The need to foster the group’s business relationships with suppliers, customers and others

The directors seek to promote strong mutually beneficial relationships with suppliers, customers and other business stakeholders. Such an approach is vital to the delivery of the group’s strategy. The group’s relationships with all of its stakeholders are based on trust and respect, with a focus on long-term sustainability.

d) The impact of the group’s operations on the community and the environment

Recognising the significance of environmental, social and corporate governance, both as a quality in itself and as a matter of strategic importance for the business, the directors are heavily involved in all matters of sustainability leadership.

e) The desirability of the group maintaining a reputation for high standards of business conduct

As a purpose-driven organisation, the directors have identified product quality, technical excellence, customer service, people engagement and sustainability leadership as being fundamental to the group’s success in achieving market leadership. In addition to promoting the above on a daily basis through their interactions with the workforce and the group’s stakeholders, the directors establish clear operating frameworks providing clarity of purpose and enabling management and independent monitoring to ensure compliance with the highest standards of business conduct.

f) The need to act fairly between members of the group

The group directors are also its shareholders. Fairness and cohesion amongst members is understood by the directors, both individually and collectively, to be vital to the group’s long-term success. The directors work together openly, frankly and reasonably, having each other’s wellbeing at heart in all professional and personal interactions.

On behalf of the board

J S Pelland
Director
21 June 2024
ELAND ELECTRICAL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 5 -
The directors present their report and accounts for the year ended 31 December 2023.
Results and dividends

The results for the year are set out on page 12.

Ordinary dividends were paid amounting to £5,500,000 (2022: £6,400,000). The directors do not recommend payment of a further dividend.

Directors

The directors who served during the year were:

P Brown
K Chapman
J S Pelland
Strategic report

The group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of the financial risk management objectives and policies of the company and its subsidiary undertaking. Future developments and disclosures regarding engagement with suppliers, customers and other in a business relationship with the group and company are also covered in the strategic report.

Auditor

A resolution proposing that HW Fisher LLP be reappointed as auditors will be put to the members.

Streamlined Energy and Carbon Reporting (SECR) Disclosure

The directors are working with an environmental consultancy to advise on the company’s environmental impact reporting in accordance with the 2019 HM Government Environmental Reporting Guidelines, the 2020 HM Government’s conversion factors for company reporting and the Greenhouse Gas (GHG) Protocol Corporate Accounting and Reporting Standard.

 

The directors are also working with various specialist consultancies to mitigate the group's environmental impact.

 

Our SECR disclosure presents our carbon footprint across scopes 1 and 2, together with appropriate intensity metrics and our total energy use of electricity and gas.

ELAND ELECTRICAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 6 -
Data note for the reporting period 1 January 2023 to 31 December 2023:
2023
2022
Annual energy consumption (kWh)
kWh
kWh
Electricity
349,678
436,210
Gas
56,978
70,900
Transport fuel
10,435,997
10,556,451
Gaseous fuels
403,409
318,242
Annual energy consumption - total
11,246,061
11,381,803
Annual GHG emissions – tonnes of carbon dioxide equivalent gases (tCO2e)
tCO2e
tCO2e
Scope 1
Emissions from combustion of gas
10.42
12.94
Emissions from combustion of fuel for transport purposes
1,454.30
2,144.66
Emissions from combustion of other stationary fuels
84.56
68.26
Scope 1 - total
1,549.28
2,225.86
Scope 2
Emissions from purchased electricity – location-based
72.41
84.35
Emissions from purchased electricity – market-based
1.25
6.69
Scope 1 & 2 - total - location based
1,621.69
2,310.21
Scope 1 & 2 - total - market based
1,550.53
2,232.55
Scope 3 - category 6 only
Emissions from business travel in rental cars or employee vehicles where the group is responsible for purchasing the fuel
23.92
7.17
Scope 1, 2 and 3 (category 6 only) - total - location based
1,645.61
2,317.38
Scope 1, 2 and 3 (category 6 only) - total - market based
1,574.45
2,239.72
Intensity (tCO2e/FTE)
Full time equivalent employees
228
207
Intensity ratio: Total location-based tonnes per employee – tCO2e/FTE
7.22
11.20
Intensity ratio: Total market-based tonnes per employee – tCO2e/FTE
6.91
10.82
Intensity (tCO2e/£ million revenue)
Revenue £m
210.70
200.03
Intensity ratio: Total location-based tonnes per million revenue – tCO2e/£m
7.81
11.57
Intensity ratio: Total market-based tonnes per million revenue – tCO2e/£m
7.47
11.18
ELAND ELECTRICAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 7 -
Emissions factor source

2023 UK Government’s conversion factors for company reporting.

Scope 1: Direct GHG emissions:

Direct GHG emissions occur from sources that are owned or controlled by the organisation, for example fuel combustion or organisation vehicles, including the group's fleet of HGV's which has grown significantly during the year, hence the increase in Scope 1 emissions.

 

Scope 2: Electricity indirect GHG emissions:

This is mainly defined as electricity but heat and steam can apply where it is supplied to the organisation from outside their own premises.

 

Scope 3: Business travel

Emissions from business travel in rental or employee vehicles where the group is responsible for the purchase of the fuel.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
J S Pelland
Director
21 June 2024
ELAND ELECTRICAL LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 8 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

ELAND ELECTRICAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELAND ELECTRICAL LIMITED
- 9 -
Opinion

We have audited the financial statements of Eland Electrical Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2023 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

ELAND ELECTRICAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ELAND ELECTRICAL LIMITED
- 10 -
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 strategic report and the directors' report.

 

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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

As part of our planning process:

 

ELAND ELECTRICAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ELAND ELECTRICAL LIMITED
- 11 -

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements even though we have properly planned and performed our audit in accordance with auditing standards. The primary responsibility for the prevention and detection of irregularities and fraud rests with the directors.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Mandy Janes (Senior Statutory Auditor)
For and on behalf of HW Fisher LLP
Chartered Accountants
Statutory Auditor
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
21 June 2024
ELAND ELECTRICAL LIMITED
CONSOLIDATED STATEMENT OF TOTAL COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023
- 12 -
2023
2022
Notes
£
£
Turnover
3
210,687,259
200,030,047
Cost of sales
(173,570,346)
(165,705,367)
Gross profit
37,116,913
34,324,680
Administrative expenses
(24,411,130)
(21,020,664)
Operating profit
4
12,705,783
13,304,016
Interest payable and similar expenses
8
(2,973,754)
(1,470,295)
Profit before taxation
9,732,029
11,833,721
Taxation
9
(2,243,087)
(2,487,000)
Profit for the financial year
7,488,942
9,346,721
Total comprehensive income for the year
7,488,942
9,346,721
Total comprehensive income for the year is all attributable to the owners of the parent company.

The Statement of total comprehensive income has been prepared on the basis that all operations are continuing operations.

ELAND ELECTRICAL LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 13 -
2023
2022
Notes
£
£
£
£
Fixed assets
Goodwill
11
128,294
207,245
Tangible assets
12
17,315,709
15,933,566
17,444,003
16,140,811
Current assets
Stocks
15
36,887,856
30,161,331
Debtors
16
43,076,301
46,196,064
Cash at bank and in hand
336,863
353,106
80,301,020
76,710,501
Creditors: amounts falling due within one year
17
(74,024,558)
(70,922,290)
Net current assets
6,276,462
5,788,211
Total assets less current liabilities
23,720,465
21,929,022
Creditors: amounts falling due after more than one year
18
(5,542,529)
(5,869,974)
Provisions for liabilities
Deferred tax liability
21
1,789,861
1,659,915
(1,789,861)
(1,659,915)
Net assets
16,388,075
14,399,133
Capital and reserves
Called up share capital
23
350,000
350,000
Revaluation reserve
932,700
1,275,000
Profit and loss reserves
15,105,375
12,774,133
Total equity
16,388,075
14,399,133
The financial statements were approved by the board of directors and authorised for issue on 21 June 2024 and are signed on its behalf by:
J S Pelland
Director
ELAND ELECTRICAL LIMITED
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 14 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
13
4,342,549
4,342,549
Current assets
Debtors
16
27
27
Creditors: amounts falling due within one year
17
(3,992,576)
(3,992,576)
Net current liabilities
(3,992,549)
(3,992,549)
Total assets less current liabilities
350,000
350,000
Capital and reserves
Called up share capital
23
350,000
350,000

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £5,500,000 (2022 - £6,400,000 profit).

The financial statements were approved by the board of directors and authorised for issue on 21 June 2024 and are signed on its behalf by:
J S Pelland
Director
Company Registration No. 05598736
ELAND ELECTRICAL LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 15 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2022
350,000
1,275,000
9,827,412
11,452,412
Period ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
9,346,721
9,346,721
Dividends
10
-
-
(6,400,000)
(6,400,000)
Balance at 31 December 2022
350,000
1,275,000
12,774,133
14,399,133
Period ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
7,488,942
7,488,942
Dividends
10
-
-
(5,500,000)
(5,500,000)
Transfers
-
(342,300)
342,300
-
Balance at 31 December 2023
350,000
932,700
15,105,375
16,388,075
ELAND ELECTRICAL LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 16 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2022
350,000
-
0
350,000
Period ended 31 December 2022:
Profit and total comprehensive income for the year
-
6,400,000
6,400,000
Dividends
10
-
(6,400,000)
(6,400,000)
Balance at 31 December 2022
350,000
-
0
350,000
Period ended 31 December 2023:
Profit and total comprehensive income for the year
-
5,500,000
5,500,000
Dividends
10
-
(5,500,000)
(5,500,000)
Balance at 31 December 2023
350,000
-
0
350,000
ELAND ELECTRICAL LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 17 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
7,064,333
4,560,480
Interest paid
(2,973,754)
(1,470,295)
Income taxes paid
(818,220)
(2,334,010)
Net cash inflow from operating activities
3,272,359
756,175
Investing activities
Purchase of tangible fixed assets
(2,602,849)
(3,005,727)
Proceeds on disposal of tangible fixed assets
96,501
77,750
Net cash used in investing activities
(2,506,348)
(2,927,977)
Financing activities
Repayment of directors' loans
(3,256,351)
(642,606)
Net advance of borrowings
8,936,047
10,359,178
Repayment of bank loans
(37,271)
(82,494)
Payment of finance leases obligations
(924,679)
(878,475)
Dividends paid to equity shareholders
(5,500,000)
(6,400,000)
Net cash (used in)/generated from financing activities
(782,254)
2,355,603
Net (decrease)/increase in cash and cash equivalents
(16,243)
183,801
Cash and cash equivalents at beginning of year
353,106
169,305
Cash and cash equivalents at end of year
336,863
353,106
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 18 -
1
Accounting policies
Company information

Eland Electrical Limited (“the Company”) is a limited company domiciled and incorporated in England and Wales. The registered office is 10 Jamestown Road, London, NW1 7HW.

 

The Group consists of Eland Electrical Limited and its subsidiary.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Eland Electrical Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 December 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

The directors have considered the current performance and forecasts of the group. The group has strong relationships with all key stakeholders including its bank, suppliers and customers. The directors are confident that the company has adequate resources to continue in operational existence for the foreseeable future and that it will continue as a going concern for a period of at least 12 months from the date of approval of these financial statements. Therefore the directors continue to adopt the going concern basis of accounting preparing the financial statements.

1.4
Turnover
Turnover represents amounts receivable for the supply of goods net of VAT.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on despatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 19 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is ten years.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Tangible fixed assets are stated at cost or valuation less depreciation. Depreciation is provided on tangible fixed assets at rates calculated to write off the cost or valuation less estimated residual value of each asset over its expected useful life, as follows:

Buildings freehold
1% -5%  Straight line
Computer equipment
10% - 33.3% Straight line
Fixtures & fittings
5% - 20% Straight line
Motor vehicles
7% - 14% Straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.7
Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, those overheads that have been incurred in bringing the stocks to their present location and condition.

 

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

 

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 20 -
1.10
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its material financial instruments.

 

Financial instruments are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies are initially recognised at transaction price.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 21 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits
The group makes payments to defined contribution pension schemes for certain employees. Contributions payable to these schemes are charged to the profit and loss account in the period to which they relate. These contributions are invested separately from the group's assets.
1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 22 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of land and buildings

The directors have determined the fair value of the investment properties as at 31 December 2023. An independent firm of Chartered Surveyors carried out a valuation in August 2021. The directors have considered the current market activity and conditions, and do not consider there to be any material changes to the fair value of the investment properties since the August 2021 valuation.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2023
2022
£
£
Turnover
Sale of goods
210,687,259
200,030,047

An analysis of turnover by geographical market is not provided on the basis that it would be prejudicial to the affairs of the group.

4
Operating profit
2023
2022
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
1,252,668
923,730
Depreciation of tangible fixed assets held under finance leases
400,755
372,958
Loss/(profit) on disposal of tangible fixed assets
33,207
(8,082)
Amortisation of intangible assets
78,951
78,951
Operating lease charges
702,139
610,292

Exchange differences recognised in profit or loss during the year amounted to a loss of £36,151 (2022: £96,835).

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 23 -
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,500
2,500
Audit of the financial statements of the company's subsidiaries
46,433
31,300
48,933
33,800
For other services
Taxation compliance services
3,500
2,500
All other non-audit services
11,500
17,500
15,000
20,000
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
226
213
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
14,344,156
12,590,565
-
0
-
0
Social security costs
1,966,217
1,774,753
-
-
Pension costs
282,000
238,857
-
0
-
0
16,592,373
14,604,175
-
0
-
0
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
3,956,656
3,142,575
Company pension contributions to defined contribution schemes
6,000
6,000
3,962,656
3,148,575
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
7
Directors' remuneration
(Continued)
- 24 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
2,601,363
2,090,657

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2022 - 1).

8
Interest payable and similar expenses
2023
2022
£
£
Interest on bank borrowings
2,885,401
1,398,153
Interest on finance leases and hire purchase contracts
88,313
70,515
Other interest on financial liabilities
40
1,627
Total finance costs
2,973,754
1,470,295
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
1,688,540
1,699,991
Adjustments in respect of prior periods
424,601
172,258
Total current tax
2,113,141
1,872,249
Deferred tax
Origination and reversal of timing differences
89,946
614,751
Adjustment in respect of prior periods
40,000
-
0
Total deferred tax
129,946
614,751
Total tax charge
2,243,087
2,487,000
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
9
Taxation
(Continued)
- 25 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
9,732,029
11,833,721
Expected tax charge based on the standard rate of corporation tax in the UK of 23.52% (2022: 19.00%)
2,289,026
2,248,407
Tax effect of expenses that are not deductible in determining taxable profit
310,027
219,076
Permanent capital allowances in excess of depreciation
(169,140)
(634,989)
Depreciation on assets not qualifying for tax allowances
172,699
104,201
Amortisation on assets not qualifying for tax allowances
18,570
-
0
Other permanent differences
42,181
-
0
Deferred tax adjustments in respect of prior years
40,000
-
0
Adjustment in respect of prior periods
424,601
172,258
Other tax adjustments
(884,877)
156,087
Deferred tax charge
-
0
206,959
Other differences
-
0
15,001
Taxation charge
2,243,087
2,487,000
10
Dividends
2023
2022
Recognised as distributions to equity holders:
£
£
Interim paid
5,500,000
6,400,000
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2023 and 31 December 2023
789,509
Amortisation and impairment
At 1 January 2023
582,264
Amortisation charged for the year
78,951
At 31 December 2023
661,215
Carrying amount
At 31 December 2023
128,294
At 31 December 2022
207,245
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
11
Intangible fixed assets
(Continued)
- 26 -
The company had no intangible fixed assets at 31 December 2023 or 31 December 2022.
12
Tangible fixed assets
Group
Buildings freehold
Computer equipment
Fixtures & fittings
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2023
6,562,490
4,121,097
4,707,121
4,424,607
19,815,315
Additions
5,580
802,815
1,567,603
789,276
3,165,274
Disposals
-
0
-
0
-
0
(276,426)
(276,426)
At 31 December 2023
6,568,070
4,923,912
6,274,724
4,937,457
22,704,163
Depreciation and impairment
At 1 January 2023
148,566
1,468,533
1,354,219
910,431
3,881,749
Depreciation charged in the year
136,560
390,598
513,813
612,452
1,653,423
Eliminated in respect of disposals
-
0
-
0
-
0
(146,718)
(146,718)
At 31 December 2023
285,126
1,859,131
1,868,032
1,376,165
5,388,454
Carrying amount
At 31 December 2023
6,282,944
3,064,781
4,406,692
3,561,292
17,315,709
At 31 December 2022
6,413,924
2,652,564
3,352,902
3,514,176
15,933,566
The company had no tangible fixed assets at 31 December 2023 or 31 December 2022.

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2023
2022
2023
2022
£
£
£
£
Fixtures & fittings
374,385
426,934
-
0
-
0
Motor vehicles
2,385,299
2,727,515
-
0
-
0
2,759,684
3,154,449
-
-
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
12
Tangible fixed assets
(Continued)
- 27 -

Freehold land and buildings were revalued by an independent valuer on 25 August 2021. Valuations of the properties were prepared with the definition of market value as set out in the Royal Institute of Chartered Surveyors ("RICS") Professional Standards (Global and UK edition). The market value was determined using recognition valuation techniques and taking into consideration any recent market transactions for similar properties in similar locations to the land and buildings held by the company. The directors consider the value of the freehold land and buildings as at 31 December 2023 to be materially in line with the August 2021 valuation.

 

Freehold land and buildings in the company are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £5,106,817 (2022: £5,189,176) being cost £5,844,328 (2022: £5,838,748) and depreciation £737,511 (2022: £649,572).

13
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
4,342,549
4,342,549
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2023 and 31 December 2023
4,342,549
Carrying amount
At 31 December 2023
4,342,549
At 31 December 2022
4,342,549
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Eland Cables Limited
10 Jamestown Road, London, NW1 7HW
Ordinary
100.00
15
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Finished goods and goods for resale
36,887,856
30,161,331
-
0
-
0
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 28 -
16
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
41,202,237
41,857,310
-
0
-
0
Corporation tax recoverable
-
0
188,453
-
0
-
0
Other debtors
346,500
2,208,249
27
27
Prepayments and accrued income
1,527,564
1,942,052
-
0
-
0
43,076,301
46,196,064
27
27
17
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans
19
63,439
53,980
-
0
-
0
Obligations under finance leases
20
736,047
817,586
-
0
-
0
Other borrowings
19
47,177,383
38,241,336
-
0
-
0
Trade creditors
17,443,082
19,892,246
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
3,992,576
3,992,576
Corporation tax payable
1,106,468
-
0
-
0
-
0
Other taxation and social security
5,053,483
4,359,094
-
-
Other creditors
102,512
3,358,863
-
0
-
0
Accruals and deferred income
2,342,144
4,199,185
-
0
-
0
74,024,558
70,922,290
3,992,576
3,992,576
18
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans
19
4,403,454
4,450,184
-
0
-
0
Obligations under finance leases
20
1,139,075
1,419,790
-
0
-
0
5,542,529
5,869,974
-
-
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 29 -
19
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans
4,466,893
4,504,164
-
0
-
0
Director' loan
102,512
3,358,863
Other loans
47,177,383
38,241,336
-
0
-
0
51,746,788
46,104,363
-
-
Payable within one year
47,343,334
41,654,179
-
0
-
0
Payable after one year
4,403,454
4,450,184
-
0
-
0

Other borrowings includes amounts of £47,177,383 (2022: £38,241,336) due in respect of Import Line Facilities and a Receivables Discounting Agreement. The latter has a discounting margin of 1.55% plus the Bank of England base rate.

 

Bank loans bear interest at 2.6% plus the Bank of England base rate and have respective repayment dates of 13 January 2025 and 1 November 2025.

 

Bank loans and other borrowings are secured by fixed charges over all present freehold and leasehold property; First Fixed Charge over book and other debts, chattels, goodwill and uncalled capital, both present and future; and First Floating Charge over all assets and undertakings both present and future.

 

A composite company unlimited multilateral guarantee is given by Eland Cables and Eland Electrical Limited.

 

20
Finance lease obligations
Group
Company
2023
2022
2023
2022
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
835,121
929,866
-
0
-
0
In two to five years
1,231,246
1,532,992
-
0
-
0
2,066,367
2,462,858
-
-
Less: future finance charges
(191,245)
(225,482)
-
0
-
0
1,875,122
2,237,376
-
0
-
0

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 30 -
21
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2023
2022
Group
£
£
Accelerated capital allowances
1,606,389
1,476,443
Revaluations
183,472
183,472
1,789,861
1,659,915
The company has no deferred tax assets or liabilities.
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 January 2023
-
-
Charge to profit or loss
129,946
-
Liability at 31 December 2023
129,946
-
22
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit and loss in respect of defined contribution schemes
282,000
238,857

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

23
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
350,000
350,000
350,000
350,000
ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 31 -
24
Operating lease commitments

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
150,994
181,604
-
-
Between two and five years
885,951
820,998
-
-
In over five years
806,989
1,023,527
-
-
1,843,934
2,026,129
-
-
25
Financial commitments, guarantees and contingent liabilities

The bank guarantees the contract value in certain circumstances where customers pay in advance of goods received or in respect of a performance guarantees in case of a fault with goods.

26
Related party transactions

As at 31 December 2023 the company owed the directors amounts of £102,512 (2022: £3,358,863). In addition to the repayment throughout the year of amounts owed to the directors, the company paid the directors, who are also shareholders, dividends of £5,500,000 (2022: £6,400,000).

27
Controlling party

P Brown, a director, is the controlling party by virtue of his shareholding in the issued ordinary shares of the company.

ELAND ELECTRICAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 32 -
28
Cash generated from group operations
2023
2022
As restated
£
£
Profit for the year after tax
7,488,942
9,346,721
Adjustments for:
Taxation charged
2,243,087
2,487,000
Finance costs
2,973,754
1,470,295
Loss/(gain) on disposal of tangible fixed assets
33,207
(8,082)
Amortisation and impairment of intangible assets
78,951
78,951
Depreciation and impairment of tangible fixed assets
1,653,423
1,296,688
Movements in working capital:
Increase in stocks
(6,726,525)
(5,094,633)
Decrease/(increase) in debtors
2,931,310
(12,121,733)
(Decrease)/increase in creditors
(3,611,816)
7,105,273
Cash generated from operations
7,064,333
4,560,480
29
Analysis of changes in net debt - group
1 January 2023
Cash flows
New finance leases
31 December 2023
£
£
£
£
Cash at bank and in hand
353,106
(16,243)
-
336,863
Borrowings excluding overdrafts
(42,745,500)
(8,898,776)
-
(51,644,276)
Obligations under finance leases
(2,237,376)
924,679
(562,425)
(1,875,122)
(44,629,770)
(7,990,340)
(562,425)
(53,182,535)
2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.200No description of principal activityK ChapmanK ChapmanJ S PellandJ S Pellandfalsefalse055987362023-01-012023-12-3105598736bus:ChiefExecutive2023-01-012023-12-3105598736bus:Director12023-01-012023-12-3105598736bus:CompanySecretaryDirector12023-01-012023-12-3105598736bus:CompanySecretary12023-01-012023-12-3105598736bus:Director22023-01-012023-12-3105598736bus:Director32023-01-012023-12-3105598736bus:RegisteredOffice2023-01-012023-12-31055987362023-12-3105598736bus:Consolidated2023-12-3105598736bus:Consolidated2023-01-012023-12-3105598736bus:Consolidated2022-01-012022-12-3105598736core:Goodwillbus:Consolidated2023-12-3105598736core:Goodwillbus:Consolidated2022-12-31055987362022-01-012022-12-3105598736bus:Consolidated2022-12-3105598736core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3105598736core:PlantMachinerybus:Consolidated2023-12-3105598736core:FurnitureFittingsbus:Consolidated2023-12-3105598736core:MotorVehiclesbus:Consolidated2023-12-3105598736core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-12-3105598736core:PlantMachinerybus:Consolidated2022-12-3105598736core:FurnitureFittingsbus:Consolidated2022-12-3105598736core:MotorVehiclesbus:Consolidated2022-12-3105598736core:ShareCapitalbus:Consolidated2023-12-3105598736core:ShareCapitalbus:Consolidated2022-12-3105598736core:RevaluationReservebus:Consolidated2023-12-3105598736core:RevaluationReservebus:Consolidated2022-12-3105598736core:ShareCapital2023-12-3105598736core:ShareCapital2022-12-3105598736core:ShareCapital2021-12-3105598736core:RevaluationReservebus:Consolidated2021-12-3105598736core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-12-3105598736bus:Consolidated2021-12-3105598736core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3105598736core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3105598736core:RetainedEarningsAccumulatedLosses2021-12-31055987362021-12-3105598736core:RetainedEarningsAccumulatedLosses2022-12-31055987362022-12-3105598736core:RetainedEarningsAccumulatedLosses2023-12-3105598736core:CurrentFinancialInstruments2023-12-3105598736core:CurrentFinancialInstruments2022-12-3105598736core:Goodwill2023-01-012023-12-3105598736core:LandBuildingscore:OwnedOrFreeholdAssets2023-01-012023-12-3105598736core:PlantMachinery2023-01-012023-12-3105598736core:FurnitureFittings2023-01-012023-12-3105598736core:MotorVehicles2023-01-012023-12-3105598736core:UKTaxbus:Consolidated2023-01-012023-12-3105598736core:UKTaxbus:Consolidated2022-01-012022-12-3105598736bus:Consolidated12023-01-012023-12-3105598736bus:Consolidated12022-01-012022-12-3105598736bus:Consolidated22023-01-012023-12-3105598736bus:Consolidated22022-01-012022-12-3105598736bus:Consolidated32023-01-012023-12-3105598736bus:Consolidated32022-01-012022-12-3105598736bus:Consolidated42023-01-012023-12-3105598736bus:Consolidated42022-01-012022-12-3105598736bus:Consolidated52023-01-012023-12-3105598736bus:Consolidated52022-01-012022-12-3105598736bus:Consolidated62023-01-012023-12-3105598736bus:Consolidated62022-01-012022-12-3105598736core:Goodwillbus:Consolidated2022-12-3105598736core:Goodwillbus:Consolidated2023-01-012023-12-3105598736core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-12-3105598736core:PlantMachinerybus:Consolidated2022-12-3105598736core:FurnitureFittingsbus:Consolidated2022-12-3105598736core:MotorVehiclesbus:Consolidated2022-12-3105598736bus:Consolidated2022-12-3105598736core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-01-012023-12-3105598736core:PlantMachinerybus:Consolidated2023-01-012023-12-3105598736core:FurnitureFittingsbus:Consolidated2023-01-012023-12-3105598736core:MotorVehiclesbus:Consolidated2023-01-012023-12-3105598736core:FurnitureFittings2023-12-3105598736core:FurnitureFittings2022-12-3105598736core:MotorVehicles2023-12-3105598736core:MotorVehicles2022-12-3105598736core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3105598736core:CurrentFinancialInstrumentsbus:Consolidated2022-12-3105598736core:WithinOneYearbus:Consolidated2023-12-3105598736core:WithinOneYearbus:Consolidated2022-12-3105598736core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105598736core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3105598736core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3105598736core:Non-currentFinancialInstrumentsbus:Consolidated2022-12-3105598736core:Non-currentFinancialInstruments2023-12-3105598736core:Non-currentFinancialInstruments2022-12-3105598736core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3105598736core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-12-3105598736core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3105598736core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-12-3105598736core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105598736core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3105598736core:WithinOneYear2023-12-3105598736core:WithinOneYear2022-12-3105598736core:BetweenTwoFiveYearsbus:Consolidated2023-12-3105598736core:BetweenTwoFiveYearsbus:Consolidated2022-12-3105598736core:BetweenTwoFiveYears2023-12-3105598736core:BetweenTwoFiveYears2022-12-3105598736bus:OrdinaryShareClass12023-01-012023-12-3105598736bus:OrdinaryShareClass12023-12-3105598736bus:OrdinaryShareClass12022-12-3105598736bus:PrivateLimitedCompanyLtd2023-01-012023-12-3105598736bus:FRS1022023-01-012023-12-3105598736bus:Audited2023-01-012023-12-3105598736bus:ConsolidatedGroupCompanyAccounts2023-01-012023-12-3105598736bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP