Company registration number 01109326 (England and Wales)
EKORNES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
EKORNES LIMITED
COMPANY INFORMATION
Directors
F Nilsen
A Davies
(Appointed 29 July 2024)
Secretary
A Davies
Company number
01109326
Registered office
Queens House
180 Tottenham Court Road
London
W1T 7PD
Auditor
Alliotts LLP
3 London Square
Cross Lanes
Guildford
GU1 1UJ
EKORNES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Income statement
8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 23
EKORNES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Review of the business

2024 saw a continuation of the normal cyclical pattern for the furniture industry with revenue peaks during sale periods and troughs whilst out of sale. 2024 sales dropped back slightly (-2.5%) on 2023, although the order book carried forward into 2025 was stronger due to good orderflow across November and December. Ekornes continues to focus on a cost control mindset which has ensured the business makes a healthy profit despite the slight fall in revenue, with EBIT up by 0.5%.

 

The business has maintained a strong gross margin although slightly down from last year's 25.79% to 24.65% maintaining a strong focus on product mix. As the business continues to diversify its product portfolio, the challenge will be to maintain this margin.

 

 

Key Performance Indicators:

 

 

 

2023

2023

Variance

Sales

 

 

£22,779,455

£23,374,214

£(594,759)

 

 

 

 

 

 

Gross Profit Margin

 

 

24.65%

25.79%

 

 

 

 

 

 

 

EBIT

 

 

£1,112,887

£1,025,079

£87,808

 

Principal Risks and uncertainties

Looking forward to 2025, the challenging market conditions remain with several wider macro-economic factors potentially impacting on consumers propensity to spend; Ekornes must therefore maintain a focus on cost control, to protect the profits of the business, whilst continuing to offer appealing products to drive volume growth.

 

 

 

 

On behalf of the board

A Davies
Director
22 January 2025
EKORNES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

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

Principal activities
The principal activity of the company continued to be that of retailing Scandinavian furniture manufactured by group companies.
Directors

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

J Thompson
(Resigned 29 July 2024)
F Nilsen
A Davies
(Appointed 29 July 2024)
Results and dividends

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

Ordinary dividends were paid amounting to £2,250,000. The directors do not recommend payment of a further dividend.

Statement of disclosure to auditor
So far as the directors are aware, there is no relevant audit information of which the company's auditors are unaware. Additionally, the directors 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 auditors are aware of that information.
On behalf of the board
A Davies
Director
22 January 2025
EKORNES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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. 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.

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.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

EKORNES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EKORNES LIMITED
- 4 -
Opinion

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

EKORNES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EKORNES LIMITED (CONTINUED)
- 5 -
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 extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:

EKORNES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EKORNES LIMITED (CONTINUED)
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

To address the risk of fraud through management bias and override of controls, we:

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or 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.

EKORNES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EKORNES LIMITED (CONTINUED)
- 7 -

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.

Stephen Meredith BA FCA DChA (Senior Statutory Auditor)
For and on behalf of Alliotts LLP, Statutory Auditor
Chartered Accountants
3 London Square
Cross Lanes
Guildford
GU1 1UJ
22 January 2025
EKORNES LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Revenue
3
22,779,457
23,374,214
Cost of sales
(17,163,952)
(17,346,008)
Gross profit
5,615,505
6,028,206
Distribution costs
(2,596,166)
(2,970,958)
Administrative expenses
(1,948,784)
(2,072,360)
Operating profit
4
1,070,555
984,888
Investment income
7
47,256
40,191
Finance costs
8
(4,924)
-
0
Profit before taxation
1,112,887
1,025,079
Tax on profit
9
(286,710)
(242,198)
Profit for the financial year
826,177
782,881

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

EKORNES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
826,177
782,881
Other comprehensive income
-
-
Total comprehensive income for the year
826,177
782,881
EKORNES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
11
33,334
75,399
Current assets
Inventories
12
1,128,533
2,164,179
Trade and other receivables
13
2,742,751
3,512,000
Cash and cash equivalents
353,432
722,439
4,224,716
6,398,618
Current liabilities
14
(2,394,001)
(3,180,143)
Net current assets
1,830,715
3,218,475
Total assets less current liabilities
1,864,049
3,293,874
Non-current liabilities
15
(29,750)
(29,750)
Provisions for liabilities
Deferred tax liability
16
4,809
10,811
(4,809)
(10,811)
Net assets
1,829,490
3,253,313
Equity
Called up share capital
18
20,000
20,000
Retained earnings
1,809,490
3,233,313
Total equity
1,829,490
3,253,313

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 22 January 2025 and are signed on its behalf by:
A Davies
Director
Company registration number 01109326 (England and Wales)
EKORNES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 1 January 2023
20,000
2,450,432
2,470,432
Year ended 31 December 2023:
Profit and total comprehensive income
-
782,881
782,881
Balance at 31 December 2023
20,000
3,233,313
3,253,313
Year ended 31 December 2024:
Profit and total comprehensive income
-
826,177
826,177
Dividends
10
-
(2,250,000)
(2,250,000)
Balance at 31 December 2024
20,000
1,809,490
1,829,490
EKORNES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
2,081,331
95,261
Interest paid
(4,924)
-
0
Income taxes paid
(242,670)
(96,066)
Net cash inflow/(outflow) from operating activities
1,833,737
(805)
Investing activities
Interest received
47,256
40,191
Net cash generated from investing activities
47,256
40,191
Financing activities
Dividends paid
(2,250,000)
-
0
Net cash used in financing activities
(2,250,000)
-
Net (decrease)/increase in cash and cash equivalents
(369,007)
39,386
Cash and cash equivalents at beginning of year
722,439
683,053
Cash and cash equivalents at end of year
353,432
722,439
EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Ekornes Limited is a private company limited by shares incorporated in England and Wales. The registered office is Queens House, 180 Tottenham Court Road, London, W1T 7PD.

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.

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
Revenue
Turnover represents amounts receivable for the sale of despatched goods net of VAT and trade discounts.

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 the customer receipt 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
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Land and buildings Leasehold
Over the lease term
Fixtures, fittings & equipment
15% or 33% on cost

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
Inventories

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

 

Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.6
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, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

Fair value measurement of financial instruments

Basic financial assets, which include trade and other receivables 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially 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, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal 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 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.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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 trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

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.

1.8
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.9
Taxation

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

Current tax

Tax is recognised in profit and loss, except to the extent that it relates to items recognised directly in equity or in other comprehensive income. Tax payable is the expected tax payable on the taxable income for the year, using tax rates in effect on the balance sheet date, and any adjustment of tax payable in respect of previous years.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Deferred tax

Deferred tax is calculated on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.

 

Deferred tax assets and liabilities are measured on the basis of anticipated future tax rates in the company in which temporary differences have arisen. Deferred tax assets and liabilities are recognised at nominal value.

 

Deferred tax assets are capitalised only to the extent that it is probable the asset could be applied to some future taxable income.

 

Deferred tax assets are reduced when it is no longer probable that the tax asset will be utilised.

1.10
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 non-current assets.

 

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.

 

All employees are entitled to a bonus based on the group’s profitability. The bonus is calculated as a percentage of each employee’s monthly salary. Accrued bonus is recognised as an expense in profit and loss, and as a liability in the balance sheet.

1.11
Retirement benefits

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

1.12
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Grants are recognised over the periods in which the expenses are recognised to which those grants relate.

1.13
Foreign exchange

Transactions in foreign currencies are translated at the foreign exchange rate in effect at the date of the transaction.

 

Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to Sterling at the exchange rate in effect at that date. Foreign exchange differences arising on translation are recognised in the income statement.

2
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.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 17 -
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.

Stock Provision

Returned stock is provided for based on Ekornes Limited's experience in the past and the effect the differing return conditions have had on sales value. Stock is provided for as follows:

100% provided for stock items which are over 18 months old.

50% provided for stock items which are over 12 months old.

25% provision for stock items which were returned.

3
Revenue

An analysis of the company's revenue is as follows:

2024
2023
£
£
Revenue analysed by class of business
Sales of Finished Goods
22,779,457
23,374,214
2024
2023
£
£
Other significant revenue
Interest income
47,256
40,191
2024
2023
£
£
Revenue analysed by geographical market
UK
22,470,342
23,066,004
Ireland
309,115
308,210
22,779,457
23,374,214
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Exchange losses
9,150
7,708
Fees payable to the company's auditor for the audit of the company's financial statements
25,034
23,617
Depreciation of owned property, plant and equipment
42,065
100,277
Operating lease charges
318,870
313,193
EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
5
Employees

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

2024
2023
Number
Number
Sales
13
12
Administration
8
12
Directors
2
2
Total
23
26

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
1,289,027
1,173,196
Social security costs
133,803
129,199
Pension costs
26,923
37,455
1,449,753
1,339,850
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
193,232
126,192
Company pension contributions to defined contribution schemes
11,539
24,000
204,771
150,192
7
Investment income
2024
2023
£
£
Interest income
Interest on bank deposits
47,256
40,191
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
47,256
40,191
EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
8
Finance costs
2024
2023
£
£
Other finance costs:
Other interest
4,924
-
0
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
292,300
269,333
Adjustments in respect of prior periods
412
(8,971)
Total current tax
292,712
260,362
Deferred tax
Origination and reversal of timing differences
(6,002)
(18,164)
Total tax charge
286,710
242,198

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
1,112,887
1,025,079
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
278,222
241,099
Tax effect of expenses that are not deductible in determining taxable profit
5,371
4,289
Adjustments in respect of prior years
412
(8,971)
Depreciation on assets not qualifying for tax allowances
2,705
11,425
Deferred tax not recognised
-
0
(5,644)
Taxation charge for the year
286,710
242,198
10
Dividends
2024
2023
£
£
Final paid
2,250,000
-
0
EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
11
Property, plant and equipment
Land and buildings Leasehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
555,704
195,192
750,896
Depreciation and impairment
At 1 January 2024
480,491
195,006
675,497
Depreciation charged in the year
42,065
-
0
42,065
At 31 December 2024
522,556
195,006
717,562
Carrying amount
At 31 December 2024
33,148
186
33,334
At 31 December 2023
75,213
186
75,399
12
Inventories
2024
2023
£
£
Finished goods and goods for resale
1,128,533
2,164,179
13
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
2,367,627
3,014,173
Other receivables
100,170
100,170
Prepayments and accrued income
274,954
397,657
2,742,751
3,512,000
14
Current liabilities
2024
2023
£
£
Trade payables
551,007
554,470
Amounts owed to group undertakings
672,673
1,695,353
Corporation tax
310,403
260,361
Other taxation and social security
200,276
59,748
Other payables
186,414
169,252
Accruals and deferred income
473,228
440,959
2,394,001
3,180,143
EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
15
Non-current liabilities
2024
2023
£
£
Other payables
29,750
29,750
16
Deferred taxation
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances timing differences
4,809
10,811
2024
Movements in the year:
£
Liability at 1 January 2024
10,811
Credit to profit or loss
(6,002)
Liability at 31 December 2024
4,809

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
26,923
37,455

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.

18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
20,000
20,000
20,000
20,000

The company has one class of ordinary shares which carry no right to fixed income, all shares rank equally.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Operating lease commitments
Lessee

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
335,153
171,205
Between two and five years
741,355
238,000
1,076,508
409,205
20
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, who are also classed as related parties, is as follows.

2024
2023
£
£
Aggregate compensation
284,586
282,448

 

21
Ultimate controlling party

The parent company is Ekornes QM Holding AS, a company incorporated in Norway.

 

Ekornes QM Holding AS prepares group financial statements and copies can be obtained from this company's registered office and Ekornes website (www.ekornes.com).

 

During the year goods and services to the value of £14,666,410 (2023: £17,252,901) were purchased from group companies and in addition some expenses were recharged by the group. A dividend of £2,250,000 (2023: £Nil) was declared in the year and paid to the parent company. At the year end the company owed group companies £672,673 (2023: £1,695,353).

Qumei Home Furnishings Group Co Ltd, who are controlled by Mr Zhau, own Ekornes ASA who are the parent of Ekornes Limited. Mr Zhau as a result is judged to be the controlling party of Ekornes Limited.

EKORNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
22
Cash generated from operations
2024
2023
£
£
Profit after taxation
826,177
782,881
Adjustments for:
Taxation charged
286,710
242,198
Finance costs
4,924
-
0
Investment income
(47,256)
(40,191)
Depreciation and impairment of property, plant and equipment
42,065
100,277
Movements in working capital:
Decrease in inventories
1,035,646
749,611
Decrease/(increase) in trade and other receivables
769,249
(553,722)
Decrease in trade and other payables
(836,184)
(1,185,793)
Cash generated from operations
2,081,331
95,261
23
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
722,439
(369,007)
353,432
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200J ThompsonF NilsenA DaviesA Davies011093262024-01-012024-12-3101109326bus:Director22024-01-012024-12-3101109326bus:CompanySecretaryDirector12024-01-012024-12-3101109326bus:CompanySecretary12024-01-012024-12-3101109326bus:Director12024-01-012024-12-3101109326bus:Director32024-01-012024-12-3101109326bus:RegisteredOffice2024-01-012024-12-31011093262024-12-31011093262023-01-012023-12-3101109326core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101109326core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31011093262023-12-3101109326core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101109326core:FurnitureFittings2024-12-3101109326core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101109326core:FurnitureFittings2023-12-3101109326core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101109326core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101109326core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101109326core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3101109326core:CurrentFinancialInstruments2024-12-3101109326core:CurrentFinancialInstruments2023-12-3101109326core:ShareCapital2024-12-3101109326core:ShareCapital2023-12-3101109326core:RetainedEarningsAccumulatedLosses2024-12-3101109326core:RetainedEarningsAccumulatedLosses2023-12-3101109326core:ShareCapital2022-12-3101109326core:RetainedEarningsAccumulatedLosses2022-12-3101109326core:ShareCapitalOrdinaryShareClass12024-12-3101109326core:ShareCapitalOrdinaryShareClass12023-12-31011093262023-12-31011093262022-12-3101109326core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3101109326core:FurnitureFittings2024-01-012024-12-310110932612024-01-012024-12-310110932612023-01-012023-12-3101109326core:UKTax2024-01-012024-12-3101109326core:UKTax2023-01-012023-12-310110932622024-01-012024-12-310110932622023-01-012023-12-3101109326core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101109326core:FurnitureFittings2023-12-3101109326core:Non-currentFinancialInstruments12024-12-3101109326core:Non-currentFinancialInstruments12023-12-3101109326bus:OrdinaryShareClass12024-01-012024-12-3101109326bus:OrdinaryShareClass12024-12-3101109326bus:OrdinaryShareClass12023-12-3101109326core:WithinOneYear2024-12-3101109326core:BetweenTwoFiveYears2024-12-3101109326bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101109326bus:FRS1022024-01-012024-12-3101109326bus:Audited2024-01-012024-12-3101109326bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP