Company registration number 04331332 (England and Wales)
BRUNNER UK LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 SEPTEMBER 2025
Kings House
9-10 Haymarket
London
United Kingdom
SW1Y 4BP
BRUNNER UK LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Statement of comprehensive income
10
Statement of financial position
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 25
BRUNNER UK LIMITED
COMPANY INFORMATION
- 1 -
Directors
D D Shirley
J J Shirley
Secretary
G J Benson
Company number
04331332
Registered office
Kings House
9-10 Haymarket
London
United Kingdom
SW1Y 4BP
Auditor
TC Group London Limited
Kings House
9-10 Haymarket
London
United Kingdom
SW1Y 4BP
BRUNNER UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -

The directors are pleased to present their strategic report and financial statements for the year ended 30 September 2025.

Fair review of the business

The core activity of Brunner UK Limited remains the UK distribution of the extensive array of office and contract furniture produced by Brunner GmbH + Co whose designs, quality, pace of new product innovation and service levels continue to serve the UK market well. Over the reported period Brunner have continued to significantly invest in the timely launch of new product ranges - many of which specifically target the current and ongoing diversification and evolution of the workplace. The reported year coincides with market wide commentary of a significant scale up of fulltime office-based practice.

Corporate investment in the work-place environment continues to culminate in high project activity levels. So too does the general scope and values apportioned to premium contract furniture within new projects and refurbishments. High retained activity levels reported amongst dealers, developers, commercial agents and architects serve as a positive market activity barometer. As such management considers the current product portfolio, resource platform and investment strategy well positioned to scale up and down accordingly to market conditions.

 

The company is gaining more foothold within other target markets, namely hospitality and leisure. This continues to be driven by extensive marketing, global brand sporting partnerships and targeted product development. The showroom remains a significant industry asset in being able to tangibly demonstrate relevant environments.

 

International business emanating from the London sales platform and the associated commission revenue (in substitution of UK turnover) continues to significantly and artificially inflate gross margin beyond that of UK sales turnover. This trend continues to represent Brunner UK’s largest growth sector and with the most strategic future potential. Whilst this can still be partly attributed to Brexit conditions, the core factor remains London’s specification and selection influence across the EU and other international territories.

US end user clients (who’s European Headquarters and estates teams operate from London) also have a significant impact on duplicate furniture and design schemes rolled out across multiple EU sites. International business generation opportunities naturally broadens the companies geo-territory and forms a large part of the third decade business plan. As such, more turnover substitution is widely expected to continue to artificially inflate gross profit margin for the foreseeable future. This year, international export specifications generated from London are at the highest levels to date.

 

As projected, the company has realised invoiced sales of £20 million, outpacing projections by 10-15%, with a 43% increase on the previous year. The company projects a similar performance for the commencing period, with sustained activity levels and pro-rata carry forward momentum.   

 

The fundamentals of the company continue to rank highly within the industry, underpinned by robust foundations, a strong balance sheet, no debt and a sustained appetite to reinvest a large percentage of retained profit directly back into the core business. Aside from new products, further effective recruitment, brand promotion, market diversification and the depth of the range, it is the route to market and the associated continued support of a highly valued partner network that serves as the single largest contributing factor to the reported results. 

BRUNNER UK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
Key performance indicators

The key financial highlights are as follows:

Year Ended
Year Ended
Year Ended
30 September
30 September
30 September
2025
2024
2023
£
£
£
Turnover
20,010,105
14,004,485
16,570,193
Turnover movement
42.88%
(15.48)%
6.76%
Gross profit margin
46.19%
47.53%
47.45%
Profit before tax
6,099,120
4,160,669
5,204,381

On behalf of the board

D D Shirley
Director
10 December 2025
BRUNNER UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -

The directors present their annual report and financial statements for the year ended 30 September 2025.

Principal activities

The principal activity of the company continued to be that of UK distributor of office and contract furniture produced by Brunner GmbH + Co.

Results and dividends

The results for the year are set out on page 10.

Ordinary dividends were paid amounting to £4,515,674. 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:

D D Shirley
J J Shirley
Financial instruments

The company's principal financial instruments comprise bank balances, trade creditors, loans with related parties and trade debtors. The main purpose of these instruments is to raise funds and to finance the company's operations.

 

Due to the nature of the financial instruments used by the company, there is no exposure to price risk. The company's approach to managing other risks applicable to the financial instruments is shown below.

 

In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of overdrafts, when required, at floating rates of interest.

 

The loans from the related parties are interest free and repayable on demand. The directors are aware of the company's required finances and have determined that these will only be repaid, in whole or in part, when finance is available.

 

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.

 

Trade creditors and contractors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

Auditor

The auditor, TC Group London Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

BRUNNER UK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 5 -
Statement of directors' responsibilities

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.

Strategic Report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by medium-sized Companies(Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of; fair review of the business, and key performance indicators.

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
D D Shirley
Director
10 December 2025
BRUNNER UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRUNNER UK LIMITED
- 6 -
Opinion

We have audited the financial statements of Brunner UK Limited (the 'company') for the year ended 30 September 2025 which comprise 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 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.

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

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. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

BRUNNER UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BRUNNER UK LIMITED
- 8 -

Our approach was as follows:

 

 

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.

 

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. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-and-guidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-of-auditors-responsibilities-for-audit.aspx. This description forms part of our auditor’s report.

 

BRUNNER UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BRUNNER UK LIMITED
- 9 -

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.

Robert Keen FCCA (Senior Statutory Auditor)
For and on behalf of TC Group London Limited
Statutory Auditor
10 December 2025
Office: London
BRUNNER UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
20,010,105
14,004,485
Cost of sales
(10,766,767)
(7,348,104)
Gross profit
9,243,338
6,656,381
Administrative expenses
(3,240,967)
(2,587,034)
Operating profit
4
6,002,371
4,069,347
Interest receivable and similar income
7
96,749
91,322
Profit before taxation
6,099,120
4,160,669
Tax on profit
8
(1,565,245)
418,083
Profit for the financial year
4,533,875
4,578,752
Other comprehensive income
-
-
Total comprehensive income for the year
4,533,875
4,578,752

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

BRUNNER UK LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2025
30 September 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
643,378
682,268
Current assets
Stocks
11
82,813
94,872
Debtors
12
3,836,357
3,201,535
Cash at bank and in hand
4,602,142
4,067,728
8,521,312
7,364,135
Creditors: amounts falling due within one year
13
(6,170,451)
(5,069,215)
Net current assets
2,350,861
2,294,920
Total assets less current liabilities
2,994,239
2,977,188
Provisions for liabilities
Deferred tax liability
14
118,748
119,898
(118,748)
(119,898)
Net assets
2,875,491
2,857,290
Capital and reserves
Called up share capital
16
1,000
1,000
Share premium account
39,830
39,830
Profit and loss reserves
2,834,661
2,816,460
Total equity
2,875,491
2,857,290

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 10 December 2025 and are signed on its behalf by:
D D Shirley
Director
Company registration number 04331332 (England and Wales)
BRUNNER UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 12 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2023
1,000
39,830
5,481,559
5,650,435
11,172,824
Year ended 30 September 2024:
Profit and total comprehensive income
-
-
-
4,578,752
4,578,752
Dividends
9
-
-
-
(12,894,286)
(12,894,286)
Transfers
-
-
(5,481,559)
5,481,559
-
Balance at 30 September 2024
1,000
39,830
-
0
2,816,460
2,857,290
Year ended 30 September 2025:
Profit and total comprehensive income
-
-
-
4,533,875
4,533,875
Dividends
9
-
-
-
(4,515,674)
(4,515,674)
Balance at 30 September 2025
1,000
39,830
-
0
2,834,661
2,875,491
BRUNNER UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
6,418,705
2,217,829
Dividends paid
(4,515,674)
(1,762,939)
Income taxes paid
(1,305,476)
(1,082,230)
Net cash inflow/(outflow) from operating activities
597,555
(627,340)
Investing activities
Purchase of tangible fixed assets
(159,890)
(46,159)
Interest received
96,749
91,322
Net cash (used in)/generated from investing activities
(63,141)
45,163
Net increase/(decrease) in cash and cash equivalents
534,414
(582,177)
Cash and cash equivalents at beginning of year
4,067,728
4,649,905
Cash and cash equivalents at end of year
4,602,142
4,067,728
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 14 -
1
Accounting policies
Company information

Brunner UK Limited is a company limited by shares incorporated in England and Wales.

The registered office is 6th Floor Kings House, 9-10 Haymarket, London, SW1Y 4BP. The company trades from 62-68 Rosebery Avenue London EC1R 4RR.

 

The principal activity of the company is as noted within the directors' report.

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
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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (at the point of delivery and/or installation as per the contractual agreement), 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. As a result, revenue is usually recognised on delivery and/or installation dependent on the contract.

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.

BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 15 -

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
10% straight line per annum
Plant and machinery
10% straight line per annum
Fixtures, fittings & equipment
10% and 25% straight line per annum
Motor vehicles
25% straight line per annum

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 complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks 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 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 and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments
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.

BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 16 -
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.

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.

1.9
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.

BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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
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 are included in the income statement for the period.

 

BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 18 -
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.

 

In the opinion of the directors there are no significant judgements or areas of estimation uncertainty.

 

3
Turnover and other revenue

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

2025
2024
£
£
Turnover analysed by class of business
Office and contract furniture sales
20,010,105
14,004,485
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
16,533,366
12,696,158
European Union
2,689,996
654,440
Rest of the World
786,743
653,887
20,010,105
14,004,485
2025
2024
£
£
Other revenue
Interest income
96,749
91,322
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 19 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
28,750
20,000
Depreciation of owned tangible fixed assets
198,780
185,682
5
Employees

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

2025
2024
Number
Number
Directors
2
2
Sales and design
12
12
Administration
7
7
Total
21
21

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,289,991
1,146,253
Social security costs
168,893
134,085
Pension costs
18,405
16,709
1,477,289
1,297,047
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
24,000
24,000
Company pension contributions to defined contribution schemes
461
461
24,461
24,461
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 20 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
96,749
84,979
Other interest income
-
0
6,343
Total income
96,749
91,322
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
96,749
84,979
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,566,395
1,112,418
Deferred tax
Origination and reversal of timing differences
(1,150)
(1,530,501)
Total tax charge/(credit)
1,565,245
(418,083)
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
8
Taxation
(Continued)
- 21 -

The actual charge/(credit) 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:

2025
2024
£
£
Profit before taxation
6,099,120
4,160,669
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,524,780
1,040,167
Tax effect of expenses that are not deductible in determining taxable profit
33,476
39,302
Depreciation on assets not qualifying for tax allowances
8,139
32,949
Deferred tax adjustments in year
(1,150)
(1,530,501)
Taxation charge/(credit) for the year
1,565,245
(418,083)
9
Dividends
2025
2024
£
£
Interim paid
4,515,674
12,894,286
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 22 -
10
Tangible fixed assets
Land and buildings leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2024
326,588
272,760
636,469
104,980
1,340,797
Additions
-
0
-
0
159,890
-
0
159,890
Disposals
-
0
-
0
(83,402)
-
0
(83,402)
At 30 September 2025
326,588
272,760
712,957
104,980
1,417,285
Depreciation and impairment
At 1 October 2024
159,109
125,058
310,958
63,404
658,529
Depreciation charged in the year
27,956
27,276
119,173
24,375
198,780
Eliminated in respect of disposals
-
0
-
0
(83,402)
-
0
(83,402)
At 30 September 2025
187,065
152,334
346,729
87,779
773,907
Carrying amount
At 30 September 2025
139,523
120,426
366,228
17,201
643,378
At 30 September 2024
167,479
147,702
325,511
41,576
682,268
2025
2024
£
£
Long leasehold
139,523
167,479
11
Stocks
2025
2024
£
£
Finished goods and goods for resale
82,813
94,872
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 23 -
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,556,556
1,528,332
Other debtors
9,247
20,758
Prepayments and accrued income
270,554
1,652,445
3,836,357
3,201,535
13
Creditors: amounts falling due within one year
2025
2024
£
£
Payments received on account
1,477,963
851,291
Trade creditors
259,322
274,912
Amounts owed to group undertakings
1,037,524
1,281,347
Corporation tax
782,757
521,838
Other taxation and social security
771,818
520,810
Other creditors
1,248,287
331,053
Accruals and deferred income
592,780
1,287,964
6,170,451
5,069,215
14
Deferred taxation

Deferred tax assets and liabilities are offset where the 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
2025
2024
Balances:
£
£
Accelerated capital allowances
118,748
119,898
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
14
Deferred taxation
(Continued)
- 24 -
2025
Movements in the year:
£
Liability at 1 October 2024
119,898
Credit to profit or loss
(1,150)
Liability at 30 September 2025
118,748
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
18,405
16,709

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.

16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
BRUNNER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 25 -
17
Related party transactions
Transactions with related parties

During the year, the company was charged rent of £525,000 (2024: £131,250) by Brunner (UK) Holdings Limited and paid expenses of £319,718 (2024: £12,615) on behalf of Brunner (UK) Holdings Limited, a company with common directors and shareholders.

 

At the balance sheet date the amount owed to Brunner (UK) Holdings Limited is £455,167 (2024: £12,615 due from).

 

Included in other creditors is an amount of £790,745 (2024: £329,047) owed to Brunner GmbH at the year end. Brunner GmbH is a shareholder of the ultimate parent company and the main supplier of Brunner UK Limited.

18
Ultimate controlling party

Brunner UK Limited is a wholly owned subsidiary of Brunner SPV 1 Limited, its immediate and ultimate parent. There is no ultimate controlling party.

19
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
4,533,875
4,578,752
Adjustments for:
Taxation charged/(credited)
1,565,245
(418,083)
Investment income
(96,749)
(91,322)
Depreciation and impairment of tangible fixed assets
198,780
185,682
Movements in working capital:
Decrease in stocks
12,059
19,918
Increase in debtors
(634,822)
(1,053,555)
Increase/(decrease) in creditors
840,317
(1,003,563)
Cash generated from operations
6,418,705
2,217,829
20
Analysis of changes in net funds
1 October 2024
Cash flows
30 September 2025
£
£
£
Cash at bank and in hand
4,067,728
534,414
4,602,142
2025-09-302024-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300D D ShirleyJ J ShirleyG J Benson043313322024-10-012025-09-3004331332bus:Director12024-10-012025-09-3004331332bus:Director22024-10-012025-09-3004331332bus:CompanySecretary12024-10-012025-09-3004331332bus:RegisteredOffice2024-10-012025-09-30043313322025-09-30043313322023-10-012024-09-3004331332core:RetainedEarningsAccumulatedLosses2023-10-012024-09-3004331332core:RetainedEarningsAccumulatedLosses2024-10-012025-09-30043313322024-09-3004331332core:LandBuildings2025-09-3004331332core:PlantMachinery2025-09-3004331332core:FurnitureFittings2025-09-3004331332core:MotorVehicles2025-09-3004331332core:LandBuildings2024-09-3004331332core:PlantMachinery2024-09-3004331332core:FurnitureFittings2024-09-3004331332core:MotorVehicles2024-09-3004331332core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3004331332core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3004331332core:CurrentFinancialInstruments2025-09-3004331332core:CurrentFinancialInstruments2024-09-3004331332core:ShareCapital2025-09-3004331332core:ShareCapital2024-09-3004331332core:SharePremium2025-09-3004331332core:SharePremium2024-09-3004331332core:RetainedEarningsAccumulatedLosses2025-09-3004331332core:RetainedEarningsAccumulatedLosses2024-09-3004331332core:ShareCapital2023-09-3004331332core:SharePremium2023-09-3004331332core:RevaluationReserve2023-09-3004331332core:RetainedEarningsAccumulatedLosses2023-09-3004331332core:RevaluationReserve2024-09-3004331332core:RevaluationReserve2025-09-3004331332core:ShareCapitalOrdinaryShareClass12025-09-3004331332core:ShareCapitalOrdinaryShareClass12024-09-3004331332core:RevaluationReserve2023-10-012024-09-30043313322024-09-30043313322023-09-3004331332core:LandBuildingscore:LongLeaseholdAssets2024-10-012025-09-3004331332core:PlantMachinery2024-10-012025-09-3004331332core:FurnitureFittings2024-10-012025-09-3004331332core:MotorVehicles2024-10-012025-09-3004331332core:UKTax2024-10-012025-09-3004331332core:UKTax2023-10-012024-09-300433133212024-10-012025-09-300433133212023-10-012024-09-300433133222024-10-012025-09-300433133222023-10-012024-09-3004331332core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-3004331332core:PlantMachinery2024-09-3004331332core:FurnitureFittings2024-09-3004331332core:MotorVehicles2024-09-3004331332core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-09-3004331332core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-10-012025-09-3004331332core:LandBuildingscore:LongLeaseholdAssets2025-09-3004331332core:LandBuildingscore:LongLeaseholdAssets2024-09-3004331332bus:OrdinaryShareClass12024-10-012025-09-3004331332bus:OrdinaryShareClass12025-09-3004331332bus:OrdinaryShareClass12024-09-3004331332bus:PrivateLimitedCompanyLtd2024-10-012025-09-3004331332bus:FRS1022024-10-012025-09-3004331332bus:Audited2024-10-012025-09-3004331332bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP