Company registration number 03910988 (England and Wales)
ELNUR UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
ELNUR UK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 21
ELNUR UK LIMITED
COMPANY INFORMATION
Directors
Mr M J Molyneux
Mr R J F Tome
Mr A F Tome
Secretary
Mr R J F Tome
Company number
03910988
Registered office
Unit 1 Brown Street North
Leigh
Lancashire
England
WN7 1BU
Auditor
Fairhurst Audit Services Ltd
Douglas Bank House
Wigan Lane
Wigan
Lancashire
WN1 2TB
Bankers
Natwest Bank
32 Market Street
Leigh
Lanacashire
WN7 1DX
ELNUR UK LIMITED
STRATEGIC REPORT
For The Year Ended 31 December 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Review of the business
The company achieved 18% sales growth in 2025 compared to 2024. The grant funded sector contributed to increased turnover, especially through the Social Housing Fund. The Energy Company Obligation funding gradually reduced during the year and will cease April 2026. The Warm Homes Plan will commence during 2026.
The market is quickly progressing to renewable heating products which includes electric heating and the company’s products. The Labour government policies to promote and subsidise the use of renewable electric heating will continue to provide new opportunities.
Principal risks and uncertainties
The board are responsible for continually assessing the risks applicable to the business.
The safety of employees, customers, public and property is paramount with rigorous procedures in place to ensure compliance.
The company has accreditation via Elnur SA, it's parent company, on all products under ISO 9001 and ISO 14001.
Other risks are as follows:
Risk
Impact on company
Mitigation
Currency fluctuations
Exchange fluctuations may impact cost
The sterling Euro exchange rate is
of products
monitored daily and forward currency
ordering used when appropriate
Liquidity risk
Working capital constraints
Facilitated by the use of invoice
financing facilities and constant
monitoring of cashflow
Bad debts
Reduced insurance cover through
Accounts office instructed to strictly
credit insurers creates increased risk
apply agreed credit limits, which only
of bad debt
senior management can change
Enviroment Agency compliance
Cost/legislative burden re extra
Monitored by the Agency with regular
compliance on packaging/administration
audits to ensure compliance in place
Key performance indicators
KPI's include sales, margins, wages and overheads which are monitored by Senior Management Team. Efficiencies and
utilisation indicators are used to guide the strategy of the company with close monitoring of volumes and order
conversion.
The following are key financial indicators:
2025 2024
£'000 £'000
Turnover 13,179 11,186
Gross profit 3,718 2,998
Margin % 28% 27%
EBITDA 801 545
Net assets 4,436 4,098
The board also monitors performance by reference to certain non financial KPI's. These include sales conversion and
retention, supply chain monitoring and productivity.
ELNUR UK LIMITED
STRATEGIC REPORT (CONTINUED)
For The Year Ended 31 December 2025
- 2 -
Other information and explanations
Future developments
Sales of stored energy products for domestic use will continue to expand and the company has several developments planned for launch in 2026.
A new domestic central heating boiler will be introduced, this was delayed from 2025.
Research and Development
The market for electrical domestic heating will continue to evolve and the company are in a strong position to respond.
Mr M J Molyneux
Director
28 April 2026
ELNUR 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.
Principal activities
The principal activity of the company in the year under review was that of the import and sale of electrical goods for the heating industry.
Results and dividends
The total distribution of dividends for the year ended 31 December 2025 will be £246,123 (2024 - £Nil) and it is proposed that the retained profit of £338,027 be taken to reserves.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M J Molyneux
Mr R J F Tome
Mr A F Tome
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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.
Statement of disclosure to auditor
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act
2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken
as a director in order to make himself aware of any relevant audit information and to establish that the company's
auditors are aware of that information.
ELNUR UK LIMITED
DIRECTORS' REPORT (CONTINUED)
For The Year Ended 31 December 2025
- 4 -
On behalf of the board
Mr M J Molyneux
Director
28 April 2026
ELNUR UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELNUR UK LIMITED
- 5 -
Opinion
We have audited the financial statements of Elnur UK Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
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.
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.
ELNUR UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELNUR UK LIMITED (CONTINUED)
- 6 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
we identified the laws and regulations applicable to the company through discussions with directors and other management, focusing on those that had a direct effect on the financial statements or that had a fundamental effect on it's operations. Key laws and regulations that we identified included the UK Companies Act, tax legislation, employment legislation and Health and Safety regulations.
we enquired of the directors and reviewed correspondence with HMRC for evidence of non-compliance with laws and regulations. We also reviewed controls the directors have in place to ensure compliance.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.
we reviewed financial statements disclosures and tested to supporting documentation to assess compliance with relevant laws and regulations discussed above;
we enquired of the directors about actual and potential litigation and claims.
Due to 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, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
ELNUR UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELNUR UK LIMITED (CONTINUED)
- 7 -
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
John B S Fairhurst BA (Hons) FCA (Senior Statutory Auditor)
For and on behalf of Fairhurst Audit Services Ltd, Statutory Auditor
Chartered Accountants
Douglas Bank House
Wigan Lane
Wigan
Lancashire
WN1 2TB
28 April 2026
ELNUR UK LIMITED
PROFIT AND LOSS ACCOUNT
For The Year Ended 31 December 2025
- 8 -
2025
2024
Notes
£
£
Turnover
2
13,178,869
11,186,458
Cost of sales
(9,461,164)
(8,188,799)
Gross profit
3,717,705
2,997,659
Administrative expenses
(2,944,033)
(2,466,044)
Operating profit
3
773,672
531,615
Interest receivable and similar income
6
3,737
Profit before taxation
777,409
531,615
Tax on profit
7
(193,259)
(134,461)
Profit for the financial year
584,150
397,154
The profit and loss account has been prepared on the basis that all operations are continuing operations.
ELNUR UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
For The Year Ended 31 December 2025
- 9 -
2025
2024
£
£
Profit for the year
584,150
397,154
Other comprehensive income
-
-
Total comprehensive income for the year
584,150
397,154
ELNUR UK LIMITED
BALANCE SHEET
As At 31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
54,612
54,060
Current assets
Stocks
10
3,025,363
1,901,232
Debtors
11
4,597,313
4,056,228
Cash at bank and in hand
662,520
1,026,871
8,285,196
6,984,331
Creditors: amounts falling due within one year
12
(3,897,077)
(2,931,880)
Net current assets
4,388,119
4,052,451
Total assets less current liabilities
4,442,731
4,106,511
Provisions for liabilities
Deferred tax liability
13
7,062
8,869
(7,062)
(8,869)
Net assets
4,435,669
4,097,642
Capital and reserves
Called up share capital
15
25,393
25,393
Profit and loss reserves
4,410,276
4,072,249
Total equity
4,435,669
4,097,642
The notes on pages 13 to 21 form part of these financial statements.
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 28 April 2026 and are signed on its behalf by:
Mr M J Molyneux
Mr R J F Tome
Director
Director
Company registration number 03910988 (England and Wales)
ELNUR UK LIMITED
STATEMENT OF CHANGES IN EQUITY
For The Year Ended 31 December 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
25,393
3,675,095
3,700,488
Year ended 31 December 2024:
Profit and total comprehensive income
-
397,154
397,154
Balance at 31 December 2024
25,393
4,072,249
4,097,642
Year ended 31 December 2025:
Profit and total comprehensive income
-
584,150
584,150
Dividends
8
-
(246,123)
(246,123)
Balance at 31 December 2025
25,393
4,410,276
4,435,669
ELNUR UK LIMITED
STATEMENT OF CASH FLOWS
For The Year Ended 31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
18
33,083
905,080
Income taxes paid
(131,081)
(22,889)
Net cash (outflow)/inflow from operating activities
(97,998)
882,191
Investing activities
Purchase of tangible fixed assets
(33,542)
(20,615)
Proceeds from disposal of tangible fixed assets
9,575
Interest received
3,737
Net cash used in investing activities
(20,230)
(20,615)
Financing activities
Dividends paid
(246,123)
Net cash used in financing activities
(246,123)
-
Net (decrease)/increase in cash and cash equivalents
(364,351)
861,576
Cash and cash equivalents at beginning of year
1,026,871
165,295
Cash and cash equivalents at end of year
662,520
1,026,871
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
For The Year Ended 31 December 2025
- 13 -
1
Accounting policies
Company information
Elnur UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1 Brown Street North, Leigh, Lancashire, England, WN7 1BU.
1.1
Basis of preparation
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
The whole of the turnover is attributable to the company's principal activities, which, in the opinion of the directors, constitutes one class of business.
Turnover is measured at the fair value of the consideration received or receivable for goods supplied, stated net of Value Added Tax.
The company recognises revenue when the significant risks and rewards of ownership has transferred to the buyer. This is usually the point that the customer has signed for the delivery of goods.
1.4
Tangible fixed assets
Tangible fixed assets are recorded at cost less depreciation and impairment. Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Fixtures and fittings
- 25% reducing balance and 33% straight line basis
1.5
Impairment of fixed assets
At each reporting date assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in the profit and loss.
Where an impairment loss subsequently reverses, the carrying amount of each asset is increased to the revised estimate of its recoverable amount, to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined (net of depreciation) had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised as income immediately.
1.6
Stocks
Finished goods stocks are valued at the lower of cost and estimated selling price less costs to complete and sell.
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 14 -
1.7
Financial instruments
The company only holds basic financial instruments, as defined under Section 11 of FRS 102.
Trade and other debtors are initially recognised at the transaction price and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.
Short term financial liabilities, including trade and other creditors, overdrafts and related party loans, are measured at transaction price. Financial liabilities that have no stated interest rate and are payable within one year shall be measured at the undiscounted amount due, those payable after one year should be measured at amortised cost, using the effective interest rate method.
1.8
Taxation
Current tax
Taxation expense represents the sum of the current and deferred tax payable.
Current tax is recognised for the amount of income tax payable in respect of the taxable profit for the current or past reporting period using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
1.9
Employee benefits
Short-term employee benefits are recognised as an expense in the period in which they are incurred.
The company operates a defined contribution pension scheme. Contributions payable for the year are changed in the income statement.
1.10
Leases
As lessee
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.
1.11
Foreign exchange
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position 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.
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 15 -
1.12
Provisions for liabilities
Warranty provisions are recognised when the company has a present obligation (legal or constructive) as a result of a past event, it is probable that the company will be required to settle the 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 end of the reporting period, 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 using a pre-tax discount rate. The unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
1.13
Significant judgements and estimates
Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made include:
- Warranty provision
The warranty provision is estimated using information and assessments by experienced management. The basis on which this is calculated is set out in the accounting policies for provisions for liabilities.
2
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
3,737
-
3
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
61,964
(117,775)
Fees payable to the company's auditor for the audit of the company's financial statements
13,650
12,075
Depreciation of tangible fixed assets
24,015
13,352
Profit on disposal of tangible fixed assets
(600)
-
Operating lease charges
112,377
112,073
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Operatives
26
23
Management
7
6
Total
33
29
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
4
Employees
(Continued)
- 16 -
2025
2024
£
£
Wages and salaries
1,710,640
1,338,951
Social security costs
240,179
192,254
Pension costs
60,220
53,708
2,011,039
1,584,913
5
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
314,532
233,908
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
314,532
233,908
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
3,737
7
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
196,512
132,527
Adjustments in respect of prior periods
(1,446)
(32)
Total current tax
195,066
132,495
Deferred tax
Origination and reversal of timing differences
(1,807)
1,966
Total tax charge
193,259
134,461
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
7
Taxation
(Continued)
- 17 -
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
777,409
531,615
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
194,352
132,904
Effects of:
Expenses that are not deductible in determining taxable profit
352
1,589
Adjustments in respect of prior years
(1,446)
(32)
Rounding
1
Taxation charge in the financial statements
193,259
134,461
8
Dividends
2025
2024
£
£
Final paid
246,123
9
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 January 2025
218,391
Additions
33,542
Disposals
(18,333)
At 31 December 2025
233,600
Depreciation and impairment
At 1 January 2025
164,331
Depreciation charged in the year
24,015
Eliminated in respect of disposals
(9,358)
At 31 December 2025
178,988
Carrying amount
At 31 December 2025
54,612
At 31 December 2024
54,060
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
- 18 -
10
Stocks
2025
2024
£
£
Raw materials and consumables
3,025,363
1,901,232
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,808,423
3,484,426
Other debtors
711,402
517,328
Prepayments and accrued income
77,488
54,474
4,597,313
4,056,228
Included in trade debtors are certain debts under an invoice discounting agreement.
12
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
2,257,038
1,663,756
Corporation tax
196,512
132,527
Other taxation and social security
475,623
424,832
Accruals and deferred income
967,904
710,765
3,897,077
2,931,880
13
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
7,062
8,869
2025
Movements in the year:
£
Liability at 1 January 2025
8,869
Credit to profit or loss
(1,807)
Liability at 31 December 2025
7,062
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
13
Deferred taxation
(Continued)
- 19 -
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
14
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,220
53,708
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.
15
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
25,393
25,393
25,393
25,393
Ordinary shares are denominated in Euros at the historical rate €1.607/£1.
These shares carry full voting rights and rights to dividends.
Deferred Ordinary £1 shares carry no voting rights or rights to dividends. On a return (on a sale or winding up), the shareholders of the deferred shares are entitled to receive an amount equal to 100% of the issue price of those shares, after any payments due to the holders of the Ordinary shares.
16
Operating lease commitments
As 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 1 year
109,964
111,444
Years 2-5
182,938
292,902
292,902
404,346
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
- 20 -
18
Cash generated from operations
2025
2024
£
£
Profit after taxation
584,150
397,154
Adjustments for:
Taxation charged
193,259
134,461
Investment income
(3,737)
Gain on disposal of tangible fixed assets
(600)
-
Depreciation and impairment of tangible fixed assets
24,015
13,352
Movements in working capital:
(Increase)/decrease in stocks
(1,124,131)
171,075
Increase in debtors
(541,085)
(900,482)
Increase in creditors
901,212
1,089,520
Cash generated from operations
33,083
905,080
19
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,026,871
(364,351)
662,520
ELNUR UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 December 2025
- 21 -
20
RELATED PARTY DISCLOSURES
The following transactions took place between companies under common control:
Elnur SA
During the year the company purchased goods to the value of £7,471,319 (2024 - £5,426,874). As at 31 December 2025 the company had a balance owing of £2,468,531 (2024 - £1,964,140).
Merinal Limited
During the year the company purchased and sold goods to the value of £161,532 (2024 - £125,752) and £1,815,918 (2024 - £1,426,359) respectively. As at 31 December 2025 the company had a balance owing £668 (2024 - £963) and was due £691,256 (2024 - £695,895).
iCozi Limited
During the year the company purchased and sold goods to the value of £63,622 (2024 - £129,957) and £7,153 (2024 - £30,510) respectively.
Healthy Homes Solutions Ltd
During the year the company purchased and sold goods to the value of £16,200 (2024 - £Nil) and £2,825 (2024 - £667) respectively. As at 31 December 2025 the company was due £400 (2024: £Nil).
Prism Distribution Limited
During the year the company purchased goods to the value of £19,318 (2024 - £Nil). As at 31 December 2025 the company had a balance owing of £20,602 (2024 - £Nil).
During the year dividends of £246,123 (2024: £Nil) were paid to certain directors and shareholders.
21
ULTIMATE CONTROLLING PARTY
The ultimate controlling party is Elnur S.A., a company incorporated in Spain, although the company is controlled on a day to day basis by Mr M Molyneux, a director and shareholder.
22
ULTIMATE PARENT COMPANY
The ultimate parent is Elnur SA, a company registered in Spain. The company registered office and principal place of business is Pol Ind. El Nobel, Ria Mina 7, 28110 Alate, Madrid, Spain.
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr M J MolyneuxMr A F TomeMr A F TomeMr R J F Tome039109882025-01-012025-12-3103910988bus:Director12025-01-012025-12-3103910988bus:CompanySecretaryDirector12025-01-012025-12-3103910988bus:Director22025-01-012025-12-3103910988bus:CompanySecretary12025-01-012025-12-3103910988bus:Director32025-01-012025-12-3103910988bus:RegisteredOffice2025-01-012025-12-3103910988bus:Agent12025-01-012025-12-31039109882025-12-31039109882024-01-012024-12-3103910988core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103910988core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31039109882024-12-3103910988core:FurnitureFittings2025-12-3103910988core:FurnitureFittings2024-12-3103910988core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103910988core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103910988core:ShareCapital2025-12-3103910988core:ShareCapital2024-12-3103910988core:RetainedEarningsAccumulatedLosses2025-12-3103910988core:RetainedEarningsAccumulatedLosses2024-12-3103910988core:ShareCapital2023-12-3103910988core:RetainedEarningsAccumulatedLosses2023-12-3103910988core:ShareCapitalOrdinaryShareClass12025-12-3103910988core:ShareCapitalOrdinaryShareClass12024-12-31039109882024-12-31039109882023-12-3103910988core:FurnitureFittings2025-01-012025-12-3103910988core:UKTax2025-01-012025-12-3103910988core:UKTax2024-01-012024-12-310391098812025-01-012025-12-310391098812024-01-012024-12-3103910988core:FurnitureFittings2024-12-3103910988core:CurrentFinancialInstruments2025-12-3103910988core:CurrentFinancialInstruments2024-12-3103910988bus:OrdinaryShareClass12025-01-012025-12-3103910988bus:OrdinaryShareClass12025-12-3103910988bus:OrdinaryShareClass12024-12-3103910988core:WithinOneYear2025-12-3103910988core:WithinOneYear2024-12-3103910988core:BetweenTwoFiveYears2025-12-3103910988core:BetweenTwoFiveYears2024-12-3103910988bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103910988bus:FRS1022025-01-012025-12-3103910988bus:Audited2025-01-012025-12-3103910988bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP