Company registration number 08720332 (England and Wales)
SAUER COMPRESSORS UK LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
11 De Grey Square
De Grey Road
Colchester
Essex
CO4 5YQ
SAUER COMPRESSORS UK LIMITED
CONTENTS
Page
Company information
1
Strategic report
2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of income and retained earnings
9
Balance sheet
10
Statement of cash flows
11
Notes to the financial statements
12 - 27
SAUER COMPRESSORS UK LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr D Slottke
Mr B Arnold
Mr K A Scott
(Appointed 1 April 2025)
Company number
08720332
Registered office
Sauer House
Lanswood Park
Broomfield Road
Elmstead Market
Essex
England
CO7 7FD
Auditor
TC Group
11 De Grey Square
De Grey Road
Colchester
Essex
CO4 5YQ
SAUER COMPRESSORS UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
The directors present the strategic report for the year ended 31 December 2025.
Principal activities
Principle activities of the business during 2025 and onwards are the engineering, production, sale and distribution including maintenance and service of high pressure compressor systems and ancillary parts.
Review of the business
In this financial year the turnover of the business was £12.1m. This was an increase from the previous year's turnover of £10.7m.
Profit (EBT) for this period was £2.28m, compared to the previous year £2.20m.
The Directors consider that the level of business and the financial position is satisfactory.
Principal risks and uncertainties
The company maintains an extensive risk register which includes the following:
Key performance indicators
The company measures and monitors various KPIs including health & safety, staff, on time delivery and financial information.
The key performance indicators are:
2025 2024
Revenue growth 13.14% 16.93%
Gross profit margin 40.68% 40.51%
Profit after tax 14.06% 15.90%
Mr B Arnold
Director
14 April 2026
SAUER COMPRESSORS UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £1,098,128. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr D Slottke
Mr B Arnold
Mr K A Scott
(Appointed 1 April 2025)
Future developments
The company continues to monitor and expand its capabilities to meet customer needs. This is through staff capabilities as well as business capabilities.
Going into 2026, the company has a new strategic vision in line with the group to grow the business.
The Directors expect the business growth to continue over the coming years.
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:
select suitable accounting policies and then apply them consistently;
make judgements 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 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.
SAUER COMPRESSORS UK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
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
Mr B Arnold
Director
14 April 2026
SAUER COMPRESSORS UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SAUER COMPRESSORS UK LIMITED
- 5 -
Opinion
We have audited the financial statements of Sauer Compressors UK Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of income and retained earnings, the balance sheet, 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:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
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.
SAUER COMPRESSORS UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SAUER COMPRESSORS UK LIMITED
- 6 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
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.
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:
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.
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.
SAUER COMPRESSORS UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SAUER COMPRESSORS UK LIMITED
- 7 -
Our approach was as follows:
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;
We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;
We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;
We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.
The most significant laws and regulations that have an indirect effect on the financial statements are those in relation to ISO quality standards, Cyber Essentials and Health and Safety. We performed audit procedures to enquire of management whether the company is in compliance with these laws and regulations, reviewed the minutes of directors' meetings, reviewed legal expense accounts and completed searches for reportable incidents in the public domain.
We identified the risk of management override of controls, the recognition of income on long term build to order contracts, the recognition of income on incomplete manufacturing and service work and the risk of management bias when making accounting estimates as the areas where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures performed included, but were not limited to, testing journal entries, testing the recognition of income on long term build to order contracts, assessing the degree of completion on incomplete manufacturing and service work.
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.
SAUER COMPRESSORS UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SAUER COMPRESSORS UK LIMITED
- 8 -
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.
Simon Garner FCA (Senior Statutory Auditor)
For and on behalf of TC Group
Statutory Auditor
14 April 2026
Office: Colchester
SAUER COMPRESSORS UK LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
2
12,093,927
10,689,520
Cost of sales
(7,174,504)
(6,358,914)
Gross profit
4,919,423
4,330,606
Administrative expenses
(2,683,015)
(2,289,408)
Other operating income
31,878
2,209
Operating profit
4
2,268,286
2,043,407
Interest receivable and similar income
8
8,894
155,746
Interest payable and similar expenses
9
(2,897)
Profit before taxation
2,277,180
2,196,256
Tax on profit
10
(576,291)
(491,542)
Profit for the financial year
1,700,889
1,704,714
Retained earnings brought forward
3,401,466
2,724,774
Dividends
11
(1,098,128)
(1,028,022)
Retained earnings carried forward
4,004,227
3,401,466
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SAUER COMPRESSORS UK LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
447,400
489,669
Investments
13
723,399
723,399
1,170,799
1,213,068
Current assets
Stocks
15
1,189,428
1,372,488
Debtors
16
2,601,748
3,789,862
Cash at bank and in hand
760,158
766,954
4,551,334
5,929,304
Creditors: amounts falling due within one year
17
(1,589,112)
(3,604,460)
Net current assets
2,962,222
2,324,844
Total assets less current liabilities
4,133,021
3,537,912
Provisions for liabilities
Provisions
18
12,000
Deferred tax liability
19
103,794
99,446
(103,794)
(111,446)
Net assets
4,029,227
3,426,466
Capital and reserves
Called up share capital
22
25,000
25,000
Profit and loss reserves
4,004,227
3,401,466
Total equity
4,029,227
3,426,466
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 14 April 2026 and are signed on its behalf by:
Mr B Arnold
Director
Company registration number 08720332 (England and Wales)
SAUER COMPRESSORS UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,052,555
1,782,358
Interest paid
(2,897)
Income taxes paid
(474,084)
(663,371)
Net cash inflow from operating activities
1,578,471
1,116,090
Investing activities
Purchase of tangible fixed assets
(68,557)
(77,995)
Proceeds from disposal of tangible fixed assets
30,522
2,083
Purchase of subsidiaries
(723,399)
Loans made to other entities
(458,000)
Interest received
8,896
5,747
Dividends received
150,000
Net cash used in investing activities
(487,139)
(643,564)
Financing activities
Dividends paid
(1,098,128)
(1,028,022)
Net cash used in financing activities
(1,098,128)
(1,028,022)
Net decrease in cash and cash equivalents
(6,796)
(555,496)
Cash and cash equivalents at beginning of year
766,954
1,322,450
Cash and cash equivalents at end of year
760,158
766,954
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information
Sauer Compressors UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Sauer House, Lanswood Park, Broomfield Road, Elmstead Market, Essex, England, CO7 7FD.
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.
The company is exempt from the requirement to prepare consolidated financial statements on the basis the group headed by it, qualifies as small as set out in section 399.
1.2
Turnover
Turnover is recognised at the fair value of the receivable for goods provided in the normal course of business, and is shown net of VAT and other sales related taxes. 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 (usually on dispatch of the goods or on installation), 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.
Revenue from contracts for manufacturing and service work is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.3
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.
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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:
Leasehold land and buildings
Period of lease
Leasehold improvements
10% on cost
Plant and equipment
10% on cost
Fixtures and fittings
20% on cost
Computers
33% on cost
Motor vehicles
at varying rates on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.4
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.5
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.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.7
Financial instruments
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The 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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.9
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or 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.
1.11
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.12
Foreign exchange
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
2
Turnover
2025
2024
£
£
Turnover analysed by class of business
Navy
6,488,008
5,974,042
Industry
4,594,917
3,537,584
Shipping
1,007,796
1,159,267
Offshore
3,206
18,627
12,093,927
10,689,520
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Turnover
(Continued)
- 16 -
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
11,598,686
10,253,440
Other European countries
473,113
393,474
Rest of the World
22,128
42,606
12,093,927
10,689,520
Included within turnover is revenue from contracts for manufacturing and service work of £1,331,711 (2024: £1,041,741).
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
3
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock valuation
Stocks are valued at the lower cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include forecast consumer demand, the promotional, competitive and economic environment and inventory loss trends.
Depreciation
Tangible fixed assets are depreciated over their useful economic lives. The directors are therefore required to make judgements concerning the length of the useful economic lives of the company's fixed assets.
Income recognition
Income from the sale of goods is recognized when the risks and rewards of ownership have been transferred to the customer. This is ordinarily on delivery of goods. Where the delivery of completed goods is delayed, directors must determine if the risks and rewards of ownership have been transferred to the customer before delivery before recognizing income.
In the current year management have recognized income of £2.8M on completed goods that had not been delivered before the year end. The directors have determined that the risks and rewards of ownership had been transferred to the customers, either due to the terms of the contract with the customer or because the customer had accepted ownership of the goods,
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Income recognition on manufacturing and service contracts
Determining the stage of completion of manufacturing and service contracts requires an estimation of the labour costs incurred and of the total costs required to complete the work. The carrying value of unbilled manufacturing and service income at the year end was £356,447.
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(5,260)
17,138
Fees payable to the company's auditor for the audit of the company's financial statements
20,127
15,000
Depreciation of owned tangible fixed assets
92,999
103,769
Profit on disposal of tangible fixed assets
(12,697)
(2,083)
Operating lease charges
161,555
122,963
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
20,127
15,000
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Administration
12
12
Senior Management
2
2
Service
7
7
Production and Projects
6
6
Total
27
27
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 19 -
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
1,375,238
1,147,358
Social security costs
177,599
142,889
Pension costs
64,823
55,816
1,617,660
1,346,063
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
180,917
96,322
Company pension contributions to defined contribution schemes
4,422
3,207
185,339
99,529
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest receivable from group companies
4,553
5,746
Other interest income
4,341
Total interest revenue
8,894
5,746
Income from fixed asset investments
Income from shares in group undertakings
150,000
Total income
8,894
155,746
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Interest receivable and similar income
(Continued)
- 20 -
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
8,894
5,746
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
2,897
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
571,943
517,113
Adjustments in respect of prior periods
16,175
Total current tax
571,943
533,288
Deferred tax
Origination and reversal of timing differences
4,348
(41,746)
Total tax charge
576,291
491,542
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 21 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,277,180
2,196,256
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
569,295
549,064
Tax effect of expenses that are not deductible in determining taxable profit
1,959
Tax effect of income not taxable in determining taxable profit
(37,500)
Capital allowances in excess of depreciation
4,828
(39,692)
Depreciation on assets not qualifying for tax allowances
1,140
1,536
Other non-reversing timing differences
1,028
Under/(over) provided in prior years
16,175
Taxation charge for the year
576,291
491,542
11
Dividends
2025
2024
£
£
Final paid
1,098,128
1,028,022
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
12
Tangible fixed assets
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2025
24,452
418,317
199,241
123,120
154,247
203,186
1,122,563
Additions
5,477
38,932
3,780
20,368
68,557
Disposals
(19,808)
(8,734)
(927)
(29,469)
At 31 December 2025
24,452
423,794
218,365
118,166
173,688
203,186
1,161,651
Depreciation and impairment
At 1 January 2025
6,847
142,891
88,257
116,565
125,449
152,885
632,894
Depreciation charged in the year
978
42,111
19,397
870
14,471
15,172
92,999
Eliminated in respect of disposals
(1,981)
(8,734)
(927)
(11,642)
At 31 December 2025
7,825
185,002
105,673
108,701
138,993
168,057
714,251
Carrying amount
At 31 December 2025
16,627
238,792
112,692
9,465
34,695
35,129
447,400
At 31 December 2024
17,605
275,426
110,984
6,555
28,798
50,301
489,669
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
13
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
14
723,399
723,399
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Gas & Air Services (UK) Limited
England and Wales
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Gas & Air Services (UK) Limited
587,228
385,161
15
Stocks
2025
2024
£
£
Raw materials and consumables
1,189,428
1,372,488
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
16
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,476,061
3,263,469
Gross amounts owed by contract customers
356,447
333,645
Corporation tax recoverable
83,385
Amounts owed by group undertakings
435,680
210
Other debtors
5,304
Prepayments and accrued income
328,256
109,153
2,601,748
3,789,862
17
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Trade creditors
122,368
124,845
Amounts owed to group undertakings
18,748
1,743,287
Corporation tax
14,474
Other taxation and social security
61,602
523,986
Deferred income
20
1,156,613
1,094,357
Accruals
215,307
117,985
1,589,112
3,604,460
18
Provisions for liabilities
2025
2024
£
£
Provision for settlement claims
-
12,000
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
103,794
99,446
2025
Movements in the year:
£
Liability at 1 January 2025
99,446
Charge to profit or loss
4,348
Liability at 31 December 2025
103,794
An amount of £22,220 of the deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances.
20
Deferred income
2025
2024
£
£
Other deferred income
1,156,613
1,094,357
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
64,823
55,816
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.
22
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
25,000
25,000
25,000
25,000
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
22
Share capital
(Continued)
- 26 -
23
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within one year
149,558
143,600
Between two and five years
859,065
888,544
In over five years
287,200
430,800
1,295,823
1,462,944
24
Related party transactions
The company has taken advantage of the exemption in FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' not to disclose transactions with its parent company and other wholly owned subsidiaries in the group.
25
Parent company
The company's immediate parent company is J.P. Sauer & Sohn Maschinenbau GmbH, whose registered office is Brauner Berg 15, 24159, Kiel, Germany. The Company's parent company does not file consolidated financial statements.
The financial statements of Sauer Compressors UK Ltd are included in the consolidated financial statements of its ultimate parent company, Dr Dieter Murmann Beteilsgungesellschat mbH, whose registered office is Brauner Berg 15, 24159, Kiel, Germany
SAUER COMPRESSORS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
26
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
1,700,889
1,704,714
Adjustments for:
Taxation charged
576,291
491,542
Finance costs
2,897
Investment income
(8,894)
(155,746)
Gain on disposal of tangible fixed assets
(12,697)
(2,083)
Depreciation and impairment of tangible fixed assets
92,999
103,769
(Decrease)/increase in provisions
(12,000)
12,000
Movements in working capital:
Decrease/(increase) in stocks
183,060
(178,324)
Decrease/(increase) in debtors
1,562,729
(943,608)
Decrease in creditors
(2,092,078)
(347,160)
Increase in deferred income
62,256
1,094,357
Cash generated from operations
2,052,555
1,782,358
27
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
766,954
(6,796)
760,158
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr D SlottkeMr B ArnoldMr K A Scott087203322025-01-012025-12-3108720332bus:Director12025-01-012025-12-3108720332bus:Director22025-01-012025-12-3108720332bus:Director32025-01-012025-12-3108720332bus:RegisteredOffice2025-01-012025-12-31087203322025-12-31087203322024-01-012024-12-3108720332core:RetainedEarningsAccumulatedLosses2024-12-3108720332core:RetainedEarningsAccumulatedLosses2023-12-3108720332core:ShareCapital2025-12-3108720332core:ShareCapital2024-12-3108720332core:RetainedEarningsAccumulatedLosses2025-12-3108720332core:RetainedEarningsAccumulatedLosses2024-12-31087203322024-12-3108720332core:ShareCapitalOrdinaryShareClass12025-12-3108720332core:ShareCapitalOrdinaryShareClass12024-12-3108720332core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108720332core:LandBuildings2025-12-3108720332core:LeaseholdImprovements2025-12-3108720332core:PlantMachinery2025-12-3108720332core:FurnitureFittings2025-12-3108720332core:ComputerEquipment2025-12-3108720332core:MotorVehicles2025-12-3108720332core:LandBuildings2024-12-3108720332core:LeaseholdImprovements2024-12-3108720332core:PlantMachinery2024-12-3108720332core:FurnitureFittings2024-12-3108720332core:ComputerEquipment2024-12-3108720332core:MotorVehicles2024-12-3108720332core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108720332core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31087203322024-12-31087203322023-12-3108720332core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3108720332core:LeaseholdImprovements2025-01-012025-12-3108720332core:PlantMachinery2025-01-012025-12-3108720332core:FurnitureFittings2025-01-012025-12-3108720332core:ComputerEquipment2025-01-012025-12-3108720332core:MotorVehicles2025-01-012025-12-310872033212025-01-012025-12-310872033212024-01-012024-12-3108720332core:UKTax2025-01-012025-12-3108720332core:UKTax2024-01-012024-12-310872033222025-01-012025-12-310872033222024-01-012024-12-3108720332core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3108720332core:LeaseholdImprovements2024-12-3108720332core:PlantMachinery2024-12-3108720332core:FurnitureFittings2024-12-3108720332core:ComputerEquipment2024-12-3108720332core:MotorVehicles2024-12-3108720332core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3108720332core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3108720332core:LandBuildings2024-12-3108720332core:Non-currentFinancialInstruments2025-12-3108720332core:Non-currentFinancialInstruments2024-12-3108720332core:Subsidiary12025-01-012025-12-3108720332core:Subsidiary112025-01-012025-12-3108720332core:Subsidiary12025-12-3108720332core:CurrentFinancialInstruments2025-12-3108720332core:CurrentFinancialInstruments2024-12-3108720332bus:OrdinaryShareClass12025-01-012025-12-3108720332bus:OrdinaryShareClass12025-12-3108720332bus:OrdinaryShareClass12024-12-3108720332core:WithinOneYear2025-12-3108720332core:WithinOneYear2024-12-3108720332core:BetweenTwoFiveYears2025-12-3108720332core:BetweenTwoFiveYears2024-12-3108720332core:MoreThanFiveYears2025-12-3108720332core:MoreThanFiveYears2024-12-3108720332bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108720332bus:FRS1022025-01-012025-12-3108720332bus:Audited2025-01-012025-12-3108720332bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP