|
Company registration number: 09090308
|
|
ANNUAL REPORT AND FINANCIAL STATEMENTS
|
|
|
FOR THE YEAR ENDED
31 DECEMBER 2024
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD (FORMERLY CRADLEPOINT UK LTD)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
COMPANY INFORMATION
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
CONTENTS
|
|
|
|
|
|
|
|
|
Independent Auditor's Report
|
|
Statement of Income and Retained Earnings
|
|
Statement of Financial Position
|
|
Notes to the Financial Statements
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
Ericsson Enterprise Wireless Solutions UK Limited is wholly owned by Ericsson Enterprise Wireless Solutions Inc. in the United States of America and is part of the Business Enterprise Wireless Solutions (BEWS) Group of companies. As such, it operates in line with the strategic guidance and guidelines set out by Ericsson Enterprise Wireless Solutions Inc. The ultimate owner of Ericsson Enterprise Wireless Solutions UK Limited is Telefonaktiebolaget LM Ericsson.
Ericsson Enterprise Wireless Solutions UK Limited, based in Camberley, United Kingdom, provides two-way radiotelephone communications services and supplies a comprehensive range of hardware and software cloud-managed wireless edge networking equipment. These products and support services are distributed throughout the United Kingdom and surrounding countries via a network of distributors and resellers. The key performance measures that the Board of Directors and shareholders use to monitor the company’s progress against its objectives include:
∙Gross revenue;
∙Gross margin defined as gross profit/(loss) as a percentage of sales;
∙Current asset as a percentage of current liabilities;
∙Average employee headcount;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets as percentage of current liabilities
|
|
|
|
Average number of employees
|
|
|
|
Revenue for the business increased by 13.4% compared to prior year, the core business has remained unchanged. The performance was in line with expectations as the expected billings for the year were higher than the prior year. In addition, there were costs incurred in financial year end 2024 that did not occur in financial year end 2023. These costs were related to incentivized employee costs such as commissions, and bonuses. These operation costs were included in the recharging process in accordance with the transfer pricing agreement.
Gross margin defined as gross profit/(loss) as a percentage of sales is an alternative performance measure. This decreased by 4.9%, with the gross profit increasing by $1.9m year on year. This is primarily due to increase cost associated with carrying out the revenue contracts and changes in sales mix.
Current asset as a percentage of current liabilities, another alternative performance measure, has decreased by 7.0%. Current assets are approximately $8.7m higher than financial year end 2023, mainly due to increase in trade receivable and offset by decrease in cash, all in line with payment structures and trading out of customer contracts. Current liabilities have also increased by approximately $8.6m from financial year end 2023 to financial year end 2024, which totalled $17.8m and $9.2m respectively. This is as expected, as incentivized employee costs were awarded in financial year end 2024, whereas in financial year end 2023 these same costs were not awarded. In addition, there was an increase in deferred income of roughly $4m in the financial year end 2024 compared to financial year end 2023. This change is a result of an increase in sales in the financial year end 2024 that have obligations that carry into the subsequent financial year.
Average employees decreased by 3.3% from financial year end 2023 to financial year end 2024, 91 and 88 respectively. As the company continues to focus on process efficiency and eliminating redundancy, this has led to a small decrease in heads employed to ensure overall profitability.
The company retains a strong net asset position of $2,418,699 (2023: net asset of $1,884,858) respectively and healthy cash reserves of $3,585,501 (2023: $4,074,894) as at the year end and thus the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
Principal Risks and Uncertainties
|
Ericsson Enterprise Wireless Solutions UK Limited faces various market and commercial risks, as is typical in its industry. The company takes proactive steps to mitigate these risks, such as adjusting delivery routes, developing new service channels, and increasing operational flexibility.
Key risks include:
∙Market fluctuations affecting volume and demand;
∙Increases in operational costs;
∙Changes in customer preferences or regulatory environments.
∙Large foreign currency gains and loses year over year
To manage these risks, the company uses a range of financial and operational KPIs, including volume, gross margin, and customer mix. These are regularly reviewed by management to ensure any emerging risks are addressed promptly. In addition, regularly review exchange rate trends and market conditions to anticipate and react to potential fluctuations effectively.
The market in which Ericsson Enterprise Wireless Solutions UK Limited operates continues to offer significant opportunities for growth. The company’s strategic focus is on expanding its services and geographic reach to capitalise on these opportunities.
Ericsson Enterprise Wireless Solutions UK Limited’s growth strategy includes:
∙Developing existing services to meet evolving customer needs;
∙Launching new services tailored to both existing and potential customers;
∙Expanding operational capacity to meet growing demand;
∙Extending geographical coverage;
∙Investing in the development of current staff; and
∙Recruiting additional employees to complement the skills of the existing team.
This forward-looking strategy positions Ericsson Enterprise Wireless Solutions UK Limited well for continued growth in the coming years.
This report was approved by the board and signed on its behalf.
................................................
J Pretorius
Director
|
|
|
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
The directors present their annual report on the affairs of Ericsson Enterprise Wireless Solutions UK Ltd (‘the Company’), together with the financial statements and auditor’s report, for the year ended 31 December 2024.
Directors' responsibilities statement
|
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), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.
In preparing these financial statements, the directors are required to:
∙select suitable accounting policies and then apply them consistently;
∙make judgments and accounting estimates that are reasonable and prudent;
∙prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to 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 profit for the year, after taxation, amounted to $655,682 (2023 - $132,215).
The Directors have not declared a dividend in respect of the year ended 31 December 2024 (2023: £Nil).
The directors who served during the year and up to the date of this report were:
|
|
G Mulhern (resigned 30 August 2024)
|
D Tuck (resigned 1 January 2025)
|
J Pretorius (appointed 1 December 2024)
|
A Mccune (appointed 1 December 2024)
|
The Company has made qualifying third party indemnity provisions for the benefit of its directors which were made during the year and remain in force at the date of this report.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
As at 31 December 2024, the company has been in a net asset and a net current asset position. After ensuring that financial, operational and liquidity forecasting updates are maintained and reviewed on an ongoing basis, and receiving an undertaking from the ultimate parent company, Telefonaktiebolaget LM Ericsson, that it will provide all necessary financial support to the Company for at least 12 months from the date of approval of these financial statements, the directors have formed a judgement at the time of approving the financial statements that there is a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future being at least 12 months from the date of approval of the financial statements. For this reason, they have adopted the going concern basis in preparing financial statements.
The research and development team in Camberley UK currently employs 20 full time employees and 6 contractors in roles of software development and test engineers. This team does new feature development, maintenance, and testing for all Ericsson Private 5G (EP5G) code releases. EP5G is Ericsson’s Enterprise private cellular network solution that allows customers in industries like manufacturing, mining, oil/gas exploration, warehousing, and other similar industries to take advantage of the advanced capabilities of cellular technologies.
Financial risk management objectives and policies
|
The Company’s financial risk management policy is primarily driven by Ericsson Group Treasury. The principal role is to ensure that appropriate financing is in place to manage the Company’s liquidity as well as financial assets and liabilities, and to control financial risks exposures in a manner consistent with underlying business risks and financial policies. The Company does not undertake any local hedging activities.
The Company’s principal financial assets are bank balances and cash, trade and other receivables, and investments. The Company’s credit risk is primarily attributable to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows. The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies. The Company has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers.
The Company is exposed to foreign exchange risk in the normal course of business for transactions not denominated in USD. For intercompany transactions, Ericsson Group Treasury seeks to minimize such risk by dictating the currency of trade between the Company and its group undertakings.
Liquidity risk is that the Company is unable to meet its short-term payment obligations due to insufficient funds or illiquid cash reserve. The Company minimizes the liquidity risk by maintaining a sufficient net cash position and having Ericsson Group Treasury loan facilities in place to meet potential funding needs.
Matters covered in the Strategic Report
|
The Company has chosen in accordance with Section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out within the company's Strategic Report the Company's Strategic Report Information required by schedule 7 of the Large and Medium Sized Companies (Accounts and Report) Regulations 2008.This includes information that would have been included in the business review, future developments and details of the principal risks and uncertainties.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
Disclosure of information to auditor
|
Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
∙so far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware, and
∙the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.
This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.
Post balance sheet events
|
There have been no significant events affecting the Company since the year end.
The auditor, Deloitte LLP, will be proposed for appointment in accordance with section 485 of the Companies Act 2006.
This report was approved by the board and signed on its behalf.
................................................
J Pretorius
Director
|
|
|
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
In our opinion the financial statements of Ericsson Enterprise Wireless Solutions UK Limited (the ‘company’):
∙give a true and fair view of the state of the company’s affairs as at 31 December 2024 and of its profit for the year then ended;
∙have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”; and
∙have been prepared in accordance with the requirements of the Companies Act 2006.
We have audited the financial statements which comprise:
∙the statement of income and retained earnings;
∙the statement of financial position; and
∙the related notes 1 to 20.
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).
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 Financial Reporting Council’s (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.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD (CONTINUED)
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.
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.
A further description of our responsibilities for the audit of the financial statements is located on the FRC’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD (CONTINUED)
Extent to which the audit was considered capable of detecting irregularities, including fraud
|
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.
We considered the nature of the company’s industry and its control environment, and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management and the directors about their own identification and assessment of the risks of irregularities, including those that are specific to the company’s business sector.
We obtained an understanding of the legal and regulatory framework that the company operates in, and identified the key laws and regulations that:
∙had a direct effect on the determination of material amounts and disclosures in the financial statements. These included UK Companies Act, pension legislation and taxation legislation; and
∙do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty. These included General Data Protection Regulation (GDPR) and employment laws.
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
As a result of performing the above, we identified the greatest potential for fraud in the following area, and our specific procedures performed to address it are described below:
∙Our audit procedures considered the fraud risk related to the occurrence of payroll costs, specifically the potential for fictitious employees to be included on the payroll. This risk could lead to inflated payroll expenses and a corresponding overstatement of intercompany revenue, which is derived from an agreed markup on administrative expenses. Our specific procedures to address this included testing the company’s records related to joiners and leavers to verify the existence of employees. These tests involved inquiries of employees, reviewing employee contracts and right to work certificates, and tracing payments per payroll schedule to payslips and bank records.
In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In addition to the above, our procedures to respond to the risks identified included the following:
∙reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
∙performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
∙enquiring of management and in-house legal counsel concerning actual and potential litigation and claims, and instances of non-compliance with laws and regulations; and
∙reading minutes of meetings of those charged with governance.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD (CONTINUED)
Report on other legal and regulatory requirements
|
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
∙the information given in the strategic report and the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
∙the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements.
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 any material misstatements in the strategic report or the directors’ report.
Matters on which we are required to report by exception
Under the Companies Act 2006 we are required to report in respect of the following matters if, in our opinion:
∙adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
∙the financial statements are not in agreement with the accounting records and returns; or
∙certain disclosures of directors’ remuneration specified by law are not made; or
∙we have not received all the information and explanations we require for our audit.
We have nothing to report in respect of these matters.
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.
Gavin Waters, FCA (Senior Statutory Auditor)
for and on behalf of
Deloitte LLP
Reading, United Kingdon
4 December 2025
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
|
|
|
|
|
|
|
|
Retained earnings at the beginning of the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings at the end of the year
|
|
|
|
The notes on pages 12 to 25 form part of these financial statements.
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
REGISTERED NUMBER:09090308
|
|
|
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debtors: amounts falling due after more than one year
|
|
|
|
|
|
Debtors: amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The financial statements of Ericsson Enterprise Wireless Solutions UK Ltd (registered number 09090308) were approved and authorised for issue by the board and were signed on its behalf by:
................................................
J Pretorius
|
|
|
|
|
|
|
The notes on pages 12 to 25 form part of these financial statements.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Ericsson Enterprise Wireless Solutions UK Limited is a private company limited by shares and incorporated in England & Wales. The company’s principal activity during the year was providing customers with wireless telecommunications services. The principal place of business is Building A, Riverside Way, Camberley, GU15 3YL and details of the company's registered office can be found on the Company information page.
2.Accounting policies
|
|
|
Basis of preparation of financial statements
|
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).
The following principal accounting policies have been applied:
|
|
|
Financial Reporting Standard 102 - reduced disclosure exemptions
|
The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
∙the requirements of Section 7 Statement of Cash Flows;
∙the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
∙the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
∙the requirements of Section 26 Share-based Payment paragraphs 26.18(b), 26.19 to 26.21 and 26.23;
∙the requirements of Section 33 Related Party Disclosures paragraph 33.7.
This information is included in the consolidated financial statements of Telefonaktiebolaget LM Ericsson as at 31 December 2024 and these financial statements may be obtained from https://www.ericsson .com/en/investors/financial -reports/annual -reports.
As at 31 December 2024, the company has been in a net asset and a net current asset position. After ensuring that financial, operational and liquidity forecasting updates are maintained and reviewed on an ongoing basis, and receiving an undertaking from the ultimate parent company, Telefonaktiebolaget LM Ericsson, that it will provide all necessary financial support to the Company for at least 12 months from the date of approval of these financial statements, the directors have formed a judgement at the time of approving the financial statements that there is a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future being at least 12 months from the date of approval of the financial statements. For this reason, they have adopted the going concern basis in preparing financial statements.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
|
|
|
Foreign currency translation
|
Functional and presentation currency
The Company's functional and presentational currency is USD.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.
At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
The revenue shown in the income statement represents amounts receivable for goods and services provided during the year in the normal course of business, net of discounts, VAT and other sales related taxes.
Third party revenue is generated in respect to the supply of hardware and software cloud-managed wireless edge networking equipment.
Revenue in respect of the bundling of hardware equipment and software subscriptions are recognised on a straight line basis over the period the subscription service is provided.
Revenue in respect of the sales of hardware equipment which are considered a separable component to the subscription licence are recognised at the point in time that the control passes to the customer which is when the goods have been delivered.
There were two intercompany service agreements entered into and made effective from 1st January 2022 between the parent company Cradlepoint Inc and Cradlepoint UK Limited. The agreements set out the terms for the provision of the services' to be provided by Cradlepoint UK Limited to Cradlepoint Inc. The services detailed in the two agreements are for ongoing research & development and support services recharged at cost plus 7.94% and the supply and distribution of the goods and services to the end customers are recharged to achieve a return of 3.81% on distribution revenue from external customers which is reflected in Revenue. A review of the Group transfer pricing arrangements is reviewed annually and updated accordingly.
|
|
|
Operating leases: the Company as lessee
|
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.
Research and development expenditure is written off in the year which it is incurred.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.
Compensation plans are awarded to employees as incentives to retain key talent. The Key Contributor Plan (KC Plan) is a cash-settled retention plan. Participants are assigned a potential award based on a percentage of their annual gross salary, which is converted into a number of synthetic shares based on the same market price of Ericsson B shares used for the respective year’s LTV. The KC Plan is a retention plan, therefore there are no performance criteria for vesting of awards.
There is a service period for receiving the award in full and the award is subject only to continued employment during the service period. For majority of the plans, the total service period is three years, however the payout is distributed over the entire service period with staggered payments according to the below schedule:
∙25% of the award to be paid at the end of the first year,
∙25% of the award to be paid at the end of the second year, and
∙the remaining 50% of the award to be paid at the end of the third year.
Some of the previous plans have been converted to a KC plan and the payout is distributed over two years with staggered payments of 50% each year.
The tranches are accounted for as separate awards and accrued in parallel with the same grant date but different vesting dates. The value of each synthetic share is driven by the absolute share price performance of Ericsson B shares during the service period. At the end of the service period, the allotted synthetic shares are converted into a cash amount, based on the market price of Ericsson B shares Nasdaq Stockholm at the vesting date, and this final amount is paid to the participant in cash gross before tax.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
|
|
|
Current and deferred taxation
|
The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.
Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.
Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following basis:
|
|
|
|
|
Long-term leasehold property
|
|
Over the lower of the useful life and lease term
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
|
|
|
Impairment of fixed assets and goodwill
|
Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.
|
|
|
Provisions for liabilities
|
Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value.
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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.
Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.
Other financial assets
Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.
Impairment of financial assets
At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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.
Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.
If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2.Accounting policies (continued)
|
|
|
Financial instruments (continued)
|
Basic 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 the deduction of all its liabilities.
Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.
Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.
Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.
Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.
Derecognition of financial instruments
Derecognition of financial assets
Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.
Derecognition of financial liabilities
Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.
|
|
Judgments in applying accounting policies and key sources of estimation uncertainty
|
The Directors do not consider there to be any estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year.
There are no such critical accounting judgements in applying the Company's accounting policies in either the current or prior year.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
|
|
|
An analysis of turnover by class of business is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All turnover arose within the United Kingdom.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange difference - gain
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The operating profit is stated after charging:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research & development charged as an expense
|
|
|
|
|
Exchange differences - loss/(gain)
|
|
|
|
|
Operating lease rentals - Land & Buildings
|
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
|
|
|
During the year, the Company obtained the following services from the Company's auditor:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees payable to the Company's auditor for the audit of the Company's financial statements
|
|
|
|
|
The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of defined contribution scheme
|
|
|
|
|
|
|
|
|
|
The average monthly number of employees, including the directors, during the year was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance and administration
|
|
|
|
|
|
|
|
|
|
None of the directors received any emoluments or any other benefits as described in Schedule 5 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 during the year.
All of the directors received remuneration from the wider Group as employees of those companies, and due to the non-executive nature of their services, it is not appropriate to make an apportionment of their emoluments in respect of their roles as directors of the company
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
|
|
|
|
|
Current tax on profits for the year
|
|
|
|
|
Adjustments in respect of previous periods
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Origination and reversal of timing differences
|
|
|
|
|
|
|
|
|
|
Factors affecting tax charge for the year
|
|
|
The tax assessed for the year is lower than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 23.5%). The differences are explained below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit on ordinary activities before tax
|
|
|
|
|
Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.5%)
|
|
|
|
|
|
|
|
|
|
Expenses not deductible for tax purposes
|
|
|
|
|
Fixed asset timing differences
|
|
|
|
|
|
|
|
|
|
Adjustments to tax charge in respect of prior periods
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment/(receipt) for group relief
|
|
|
|
|
Remeasurement of deferred tax for exchanges in tax rates
|
|
|
|
|
Total tax charge for the year
|
|
|
|
|
The Company falls within the scope of Pillar Two legislation and disclosures are included within the consolidated financial statements of Telefonaktiebolaget LM Ericsson (see note 20).
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
Long-term leasehold property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge for the year on owned assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
Due after more than one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed by group undertakings
|
|
|
|
|
|
|
|
|
|
Called up share capital not paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed by group undertakings are trading balances repayable on demand and are non-interest bearing (2023: Same terms).
Prepayments comprise primarily advance payments made for services to be received in connection with the fulfilment of the Company’s revenue contracts. These costs are amortised to profit or loss over the term of the respective contracts on a systematic basis that reflects the pattern in which the related services are consumed. The balance also includes smaller amounts relating to general prepaid expenses (2023: Same terms).
|
|
|
Creditors: Amounts falling due within one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed to group undertakings
|
|
|
|
|
|
|
|
|
|
Other taxation and social security
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrual compensation plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed to group undertakings are trading balances repayable on demand and are non-interest bearing (2023: Same terms).
|
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
|
|
Creditors: Amounts falling due after more than one year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charged to profit or loss
|
|
|
|
|
|
|
|
|
The deferred tax asset is made up as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shot term timing differences
|
|
|
|
|
|
|
|
|
|
|
Allotted, called up and fully paid
|
|
|
|
|
|
|
|
|
|
|
|
100 (2023 - 100) Ordinary shares of $1.55 each
|
|
|
Profit and loss account
This reserve relates to cumulative retained earnings less amounts distributed to shareholders.
|
|
|
|
|
|
|
ERICSSON ENTERPRISE WIRELESS SOLUTIONS UK LTD
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pensions cost charge represents contributions payable by the company to the existing scheme and amounted to $856,338 (2023: $397,453) contributions totalling $nil were outstanding at 31 December 2024 (2023: $nil).
|
|
Commitments under operating leases
|
|
|
At 31 December 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Later than 1 year and not later than 5 years
|
|
|
|
|
|
|
|
|
|
The Company had no commitments later than 5 years at the reporting date.
|
|
|
Related party transactions
|
|
|
The company has taken advantage of the exemption available under paragraph 33.1a of the provisions of FRS102 Related Party disclosures, on the grounds that it is wholly owned subsidary of a group headed by Telefonaktiebolaget LM Ericsson whose financial statements are publicly available.
|
The immediate parent company Cradlepoint Inc., a company incorporated in the USA, is the parent company of the smallest group for which the consolidated financial statements are drawn up of which the company is a member of. Their registered office is 1100 W. Idaho St Suite 800 Boise, ID 83702-5389, United States.
The ultimate parent undertaking and controlling party is Telefonaktiebolaget LM Ericsson, a Company which is incorporated and domiciled in Sweden at Torshamnsgatan 21, SE-164 83 Stockholm. Telefonaktiebolaget LM Ericsson is the parent undertaking of the largest group to consolidate these financial statements of which copies can be obtained directly from www.ericsson.com.
|
|
|