Company Registration No. 03254747 (England and Wales)
Belzona Limited
Annual report and financial statements
for the year ended 31 December 2024
Belzona Limited
Company information
Directors
J D Pugh
Y Burova
(Appointed 5 September 2024)
J Maillard
B A Nisill
N A Robinson
P J Robinson
G Yu
Company number
03254747
Registered office
Claro Road
Harrogate
North Yorks
England
HG1 4DS
Independent auditor
Saffery LLP
10 Wellington Place
Leeds
LS1 4AP
Belzona Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 21
Belzona Limited
Strategic report
For the year ended 31 December 2024
1

The directors present the strategic report for the year ended 31 December 2024.

 

The strategic report has been prepared by the directors in accordance with section 414(a) to (d) of the Companies Act 2006 and sets out a balanced and comprehensive analysis of the developments and performance of the company’s business during the financial year and the position of the company at the end of the financial year consistent with the size and complexity of the company’s business.

 

The company’s principal activity is the manufacture and sale of specialist repair and maintenance products for buildings, structures, machinery and equipment. These sales are made through a network of global independent stocking distributorships, as well as directly to end users in certain overseas markets.

Review of the business

Following the reorganisation of the group in 2023, 2024 was a year of consolidation for Belzona Limited, refocusing on key export markets, optimising factory throughput and internal processes.

 

To increase manufacturing efficiencies and reduce Belzona’s transportation carbon footprint, the manufacturing for certain products was transferred from Belzona Limited to Belzona Global in Miami, a related party through common ownership. This had the expected result in reducing intercompany sales made between Belzona Limited and Belzona’s North American operation.

 

Belzona Limited saw a 17% decrease in sales in 2024, primarily through reduced exports to North America. The reduced sales resulted in a 13% drop in profit before tax. Whilst 2025 sales are expected to remain at a similar level to 2024, double digit growth is forecast for net profit.

 

The board reinforced cost control processes throughout the year, reviewing all areas of the business, setting in place the control environment and ethos to review and reduce unnecessary spend. This facilitates targeted spending and investment that will generate both short- and longer-term growth in both sales and profit.

 

The Board remains firmly committed to driving sustainable growth for the company by strengthening its existing distributor network and expanding its global footprint. In 2024, three new distributors were successfully onboarded, opening access to new markets and reinforcing Belzona’s presence in key regions. This expansion supports the company’s strategic objective to enhance the environmental and sustainability impact of both its product portfolio and the industries in which it operates.

 

Investment in research and development to drive future innovation continues to form another fundamental foundation of the long-term strategy. In 2024 there was one new product launched, and a further three product upgrades released to the market. The inhouse R&D team continues to work on further product upgrades and new products for future release.

Principal risks and uncertainties

Belzona faced similar risks and uncertainties to many other UK businesses, primarily ongoing inflationary pressures, global political instability and global economic tensions and uncertainty leading to fluctuating and unpredictable markets.

 

Belzona Limited continues to manage these challenges proactively, securing long term raw material contracts, actively managing both incoming and outgoing supply chains, liaising with its distribution network to manage market fluctuations and investing in people who can proactively manage the business, and the risks it faces.

By applying a controlled approach to budgeting and financial control, the company continues to confidently invest in developing people, assets and research and development, whilst minimising the risk to profitability. Belzona is committed to paying its workforce at least the real living wage; recognising the importance and contribution of its employees and the positive benefits to retaining those employees for the long term.

 

The company continues to pursue business opportunities across a wide range of markets in multiple regions. This approach allows the company to minimise regional uncertainties whilst focusing on developing revenues through its core products and services.

Belzona Limited
Strategic report (continued)
For the year ended 31 December 2024
2
Key performance indicators

Sales in the year decreased by £4.8m to £27.6m. The decrease is mainly attributable to a deliberate shift in group focus whereby the manufacture of certain products, previously exported to the Americas, has commenced in Miami. Dual site manufacture gives the wider Belzona group greater protection of product supply whilst lowering export costs and supply chain greenhouse gas emissions.

 

Net profit for the year reduced by £1.2m to £8.2m in 2024, primarily due to the reduction in sales.

 

Financial risk management

As a global business, Belzona is exposed to significant risks from both inbound and outbound foreign exchange fluctuations. To mitigate this, Belzona primarily conducts sales to its distributors in UK Sterling, with select transactions carried out in US Dollars and Euros where appropriate. This approach effectively reduces the substantial risk that would otherwise arise from dealing in a wider range of local currencies.

 

Where possible, Belzona mitigates - though does not entirely eliminate - purchasing-related exchange rate risk by sourcing from suppliers who transact in Sterling, US Dollars, or Euros, aligning with the currencies the company already holds.

Outlook

The board remains confident over continued long term future revenue growth and profitability. The company adopts a rigorous approach of continuous review and improvement. This aligns with the company mission statement, core principles and rolling business plan which continue to develop and enhance the strong working practices already in place.

 

The company remains committed to its long-term core principle of investing in its distributor network through the provision of training as well as technical and sales support.

On behalf of the board

J D Pugh
Director
16 September 2025
Belzona Limited
Directors' report
For the year ended 31 December 2024
3

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The company’s principal activity is the manufacture and sale of specialist repair and maintenance products for buildings, structures, machinery and equipment. These sales are made through a network of global independent stocking distributorships, as well as directly to end users in certain overseas markets.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £4,694,078. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

J D Pugh
Y Burova
(Appointed 5 September 2024)
J Maillard
B A Nisill
N A Robinson
P J Robinson
G Yu
Auditor

Saffery LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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 company’s auditor 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 company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
J D Pugh
Director
16 September 2025
Belzona Limited
Directors' responsibilities statement
For the year ended 31 December 2024
4

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 company and of the profit or loss of the company 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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Belzona Limited
Independent auditor's report
To the members of Belzona Limited
5
Opinion

We have audited the financial statements of Belzona Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity 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 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:

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 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.

Belzona Limited
Independent auditor's report
To the members of Belzona Limited (continued)
6

Opinions on other matters prescribed by the Companies Act 2006

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

 

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

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 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 specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud are detailed below.

 

Identifying and assessing risks related to irregularities:

We assessed the susceptibility of the company’s financial statements to material misstatement and how fraud might occur, including through discussions with the directors, discussions within our audit team planning meeting, updating our record of internal controls and ensuring these controls operated as intended. We evaluated possible incentives and opportunities for fraudulent manipulation of the financial statements. We identified laws and regulations that are of significance in the context of the company by discussions with directors and by updating our understanding of the sector in which the company operates.

Belzona Limited
Independent auditor's report
To the members of Belzona Limited (continued)
7

Laws and regulations of direct significance in the context of the company include The Companies Act 2006 and UK Tax legislation.

 

Audit response to risks identified

We considered the extent of compliance with these laws and regulations as part of our audit procedures on the related financial statement items including a review of financial statement disclosures. We reviewed the company's records of breaches of laws and regulations, minutes of meetings and correspondence with relevant authorities to identify potential material misstatements arising. We discussed the company's policies and procedures for compliance with laws and regulations with members of management responsible for compliance.

During the planning meeting with the audit team, the engagement partner drew attention to the key areas which might involve non-compliance with laws and regulations or fraud. We enquired of management whether they were aware of any instances of non-compliance with laws and regulations or knowledge of any actual, suspected or alleged fraud. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of business. We assessed whether judgements made in making accounting estimates gave rise to a possible indication of management bias. At the completion stage of the audit, the engagement partner’s review included ensuring that the team had approached their work with appropriate professional scepticism and thus the capacity to identify non-compliance with laws and regulations and fraud.

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

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.

Jonathan Davis
Senior Statutory Auditor
For and on behalf of Saffery LLP
17 September 2025
Statutory Auditors
10 Wellington Place
Leeds
LS1 4AP
Belzona Limited
Statement of comprehensive income
For the year ended 31 December 2024
8
2024
2023
Notes
£
£
Turnover
3
27,567,804
32,365,921
Cost of sales
(13,148,423)
(16,095,495)
Gross profit
14,419,381
16,270,426
Distribution costs
(1,870,147)
(1,978,366)
Administrative expenses
(4,937,707)
(5,409,606)
Other operating income
206,005
49,163
Operating profit
4
7,817,532
8,931,617
Interest receivable and similar income
7
354,930
412,305
Interest payable and similar expenses
8
-
0
(142)
Profit before taxation
8,172,462
9,343,780
Tax on profit
9
(2,132,261)
(2,329,146)
Profit for the financial year
6,040,201
7,014,634

The income statement has been prepared on the basis that all operations are continuing operations.

Belzona Limited
Statement of financial position
As at 31 December 2024
9
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
14,254,009
14,212,852
Current assets
Stocks
12
6,842,943
5,844,611
Debtors
13
10,366,825
12,293,565
Cash at bank and in hand
10,394,761
10,075,163
27,604,529
28,213,339
Creditors: amounts falling due within one year
14
(1,129,744)
(3,081,274)
Net current assets
26,474,785
25,132,065
Total assets less current liabilities
40,728,794
39,344,917
Provisions for liabilities
Deferred tax liability
15
37,754
-
0
(37,754)
-
Net assets
40,691,040
39,344,917
Capital and reserves
Called up share capital
17
7,902,613
7,902,613
Profit and loss reserves
18
32,788,427
31,442,304
Total equity
40,691,040
39,344,917
The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
J D Pugh
Director
Company Registration No. 03254747
Belzona Limited
Statement of changes in equity
For the year ended 31 December 2024
10
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
7,902,613
28,491,689
36,394,302
Year ended 31 December 2023:
Profit and total comprehensive income
-
7,014,634
7,014,634
Dividends
10
-
(4,064,019)
(4,064,019)
Balance at 31 December 2023
7,902,613
31,442,304
39,344,917
Year ended 31 December 2024:
Profit and total comprehensive income
-
6,040,201
6,040,201
Dividends
10
-
(4,694,078)
(4,694,078)
Balance at 31 December 2024
7,902,613
32,788,427
40,691,040
Belzona Limited
Notes to the financial statements
For the year ended 31 December 2024
11
1
Accounting policies
Company information

Belzona Limited is a private company limited by shares incorporated in England and Wales. The registered office is Claro Road, Harrogate, North Yorks, England, HG1 4DS.

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. The principal accounting policies adopted are set out below.

This 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:

 

 

The financial statements of the company are consolidated in the financial statements of Belzona International Limited. These consolidated financial statements are available from its registered office, Claro Road, Harrogate, North Yorkshire, HG1 4DS.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

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 dispatch 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.

1.4
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.

Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies (continued)
12

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
Freehold land is not depreciated. Freehold buildings are depreciated over 50 years. The factory is depreciated between 3 and 20 years
Fixtures and fittings
Depreciated between 3 and 10 years straight line
Factory & laboratory equipment
Depreciated between 3 and 20 years straight line
Motor vehicles
25% 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 credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.

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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less.

1.8
Financial instruments

The company 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 financial instruments.

 

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

 

Financial assets and liabilities are offset, with 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, are measured at transaction price including costs. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries are measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss.

Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies (continued)
13
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.

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 company 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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company 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 company.

1.10
Taxation

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

Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies (continued)
14
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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 company’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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
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.

2
Critical accounting judgements and key sources of estimation uncertainty

In the application of the company’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. Management do not believe there to be any critical accounting judgements or key sources of estimation uncertainty applied in the preparation of these financial statements.

 

Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
15
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
27,567,804
32,365,921
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
1,839,308
2,429,640
Rest of the World
21,504,002
22,320,066
The Americas
4,224,494
7,616,215
27,567,804
32,365,921
2024
2023
£
£
Other operating income
Non product sales
201,008
43,862
Other income
4,997
5,301
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(31,997)
(69,778)
Fees payable to the company's auditor for the audit of the company's financial statements
30,767
32,144
Depreciation of owned tangible fixed assets
645,199
931,035
Loss on disposal of tangible fixed assets
39,019
183,368
Cost of stocks recognised as an expense
8,150,341
9,817,190
Auditors Remuneration

The remuneration of the auditor has been borne by Belzona International Limited, the parent company, for the current year totalling £30,767. Remuneration of the auditor for the year ended 31 December 2023 was £32,144.

Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
16
5
Employees

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

2024
2023
Number
Number
Distribution staff
95
93
Administrative staff
47
57
Management staff
5
6
Total
147
156

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
5,356,813
5,885,915
Social security costs
469,108
489,872
Pension costs
337,025
298,018
6,162,946
6,673,805
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
583,071
542,501
Company pension contributions to defined contribution schemes
52,379
66,104
635,450
608,605

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2023 - 5).

The highest paid director received remuneration for qualifying services of £155,910 (2023: £151,200) in the year and the company made pension contributions of £19,429 (2023: £13,076) on their behalf

7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
354,930
412,305
Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
17
8
Interest payable and similar expenses
2024
2023
£
£
Other interest
-
0
142
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,988,001
2,329,146
Adjustments in respect of prior periods
(57,784)
-
0
Total current tax
1,930,217
2,329,146
Deferred tax
Origination and reversal of timing differences
202,044
-
0
Total tax charge
2,132,261
2,329,146

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:

2024
2023
£
£
Profit before taxation
8,172,462
9,343,780
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
2,043,116
2,335,945
Tax effect of expenses that are not deductible in determining taxable profit
611
48,314
Adjustments in respect of prior years
(57,784)
-
0
Effect of change in corporation tax rate
-
0
(146,520)
Group relief
-
0
(10,737)
Effect of R&D expenditure
-
0
(46,849)
Effect of capital allowances and depreciation
138,638
103,153
Fixed asset differences
7,680
45,840
Taxation charge for the year
2,132,261
2,329,146
10
Dividends
2024
2023
£
£
Interim paid
4,694,078
4,064,019
Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
18
11
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Factory & laboratory equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
18,021,865
780,622
3,762,556
63,270
22,628,313
Additions
281,455
27,235
342,012
77,464
728,166
Disposals
(60,788)
(151,099)
(87,410)
-
0
(299,297)
At 31 December 2024
18,242,532
656,758
4,017,158
140,734
23,057,182
Depreciation and impairment
At 1 January 2024
5,626,895
701,930
2,025,861
60,775
8,415,461
Depreciation charged in the year
336,443
33,639
261,447
13,670
645,199
Eliminated in respect of disposals
(26,094)
(151,099)
(80,294)
-
0
(257,487)
At 31 December 2024
5,937,244
584,470
2,207,014
74,445
8,803,173
Carrying amount
At 31 December 2024
12,305,288
72,288
1,810,144
66,289
14,254,009
At 31 December 2023
12,394,970
78,692
1,736,695
2,495
14,212,852
12
Stocks
2024
2023
£
£
Raw materials and consumables
3,645,041
3,420,884
Stock in transit
45,034
1,807
Other work in progress
34,582
37,047
Finished goods and goods for resale
3,118,286
2,384,873
6,842,943
5,844,611
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Corporation tax recoverable
149,788
-
0
Amounts owed by group undertakings
8,842,885
10,260,604
Other debtors
427,414
1,110,084
Prepayments and accrued income
946,738
758,587
10,366,825
12,129,275
Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
13
Debtors (continued)
19
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 15)
-
0
164,290
Total debtors
10,366,825
12,293,565
14
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
455,782
832,941
Corporation tax
-
0
630,143
Other taxation and social security
121,382
189,326
Accruals and deferred income
552,580
1,428,864
1,129,744
3,081,274
15
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
38,268
-
-
164,290
Short term timing differences
(514)
-
-
-
37,754
-
-
164,290
2024
Movements in the year:
£
Asset at 1 January 2024
(164,290)
Charge to profit or loss
202,044
Liability at 31 December 2024
37,754
Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
20
16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
337,025
298,018

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.

17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
7,902,613
7,902,613
7,902,613
7,902,613

The holders of the ordinary shares have a right to attend all general meetings of the company and to vote at such meetings.

 

The ordinary shareholders have the right to receive dividends.

18
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
31,442,304
28,491,689
Profit for the year
6,040,201
7,014,634
Dividends declared and paid in the year
(4,694,078)
(4,064,019)
At the end of the year
32,788,427
31,442,304
19
Operating lease commitments

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

2024
2023
£
£
Within one year
93,590
91,398
Between two and five years
71,613
-
0
165,203
91,398
Belzona Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
21
20
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Name of related party
Nature of relationship
Belzona Global LLC
Under common control
Description of
Income
Payments
transaction
2024
2023
2024
2023
£
£
£
£
Belzona Global LLC
Purchases
689,652
-
0
244,415
1,244,365

The company is a wholly owed subsidiary undertaking and is therefore exempt from disclosing related party transactions with other wholly owned group companies.

Balances with related parties
Amounts owed by
Amounts owed to
related parties
related parties
2024
2023
2024
2023
£
£
£
£
Belzona Global LLC
14,801
515,088
45,034
-
0
21
Ultimate controlling party

The largest group in which the results of the company are consolidated is that headed by Belzona International Limited, a company registered in England and Wales. Copies of the consolidated accounts can be requested from Claro Road, Harrogate, North Yorkshire, HG1 4DS (the registered office of Belzona International Limited).

 

The ultimate parent company is Orbex LLC, a company incorporated in the United States of America. The shares in Orbex LLC are owned by Mr J Svendsen, the ultimate controlling party.

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2024.301J D PughY BurovaJ MaillardB A NisillN A RobinsonP J RobinsonG Yu032547472024-01-012024-12-3103254747bus:Director12024-01-012024-12-3103254747bus:Director22024-01-012024-12-3103254747bus:Director32024-01-012024-12-3103254747bus:Director42024-01-012024-12-3103254747bus:Director52024-01-012024-12-3103254747bus:Director62024-01-012024-12-3103254747bus:Director72024-01-012024-12-3103254747bus:RegisteredOffice2024-01-012024-12-31032547472024-12-31032547472023-01-012023-12-3103254747core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103254747core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31032547472023-12-3103254747core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103254747core:PlantMachinery2024-12-3103254747core:FurnitureFittings2024-12-3103254747core:MotorVehicles2024-12-3103254747core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103254747core:PlantMachinery2023-12-3103254747core:FurnitureFittings2023-12-3103254747core:MotorVehicles2023-12-3103254747core:WithinOneYear2024-12-3103254747core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103254747core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103254747core:CurrentFinancialInstruments2024-12-3103254747core:CurrentFinancialInstruments2023-12-3103254747core:ShareCapital2024-12-3103254747core:ShareCapital2023-12-3103254747core:RetainedEarningsAccumulatedLosses2024-12-3103254747core:RetainedEarningsAccumulatedLosses2023-12-3103254747core:ShareCapital2022-12-3103254747core:RetainedEarningsAccumulatedLosses2022-12-3103254747core:RetainedEarningsAccumulatedLosses2023-12-3103254747core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103254747core:PlantMachinery2024-01-012024-12-3103254747core:FurnitureFittings2024-01-012024-12-3103254747core:MotorVehicles2024-01-012024-12-310325474712024-01-012024-12-310325474712023-01-012023-12-3103254747core:UKTax2024-01-012024-12-3103254747core:UKTax2023-01-012023-12-310325474722024-01-012024-12-310325474722023-01-012023-12-310325474732024-01-012024-12-310325474732023-01-012023-12-3103254747core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103254747core:PlantMachinery2023-12-3103254747core:FurnitureFittings2023-12-3103254747core:MotorVehicles2023-12-31032547472023-12-3103254747core:Non-currentFinancialInstruments2024-12-3103254747core:Non-currentFinancialInstruments2023-12-3103254747core:WithinOneYear2023-12-3103254747core:BetweenTwoFiveYears2024-12-3103254747core:BetweenTwoFiveYears2023-12-3103254747bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103254747bus:FRS1022024-01-012024-12-3103254747bus:Audited2024-01-012024-12-3103254747bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP