Company Registration No. 06747954 (England and Wales)
E L D DISTRIBUTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
E L D DISTRIBUTION LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
E L D DISTRIBUTION LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,358
2,948
Current assets
Stocks
1,451,416
1,541,183
Debtors
5
945,879
1,012,004
Cash at bank and in hand
2,184,252
1,894,908
4,581,547
4,448,095
Creditors: amounts falling due within one year
6
(854,449)
(1,208,669)
Net current assets
3,727,098
3,239,426
Net assets
3,729,456
3,242,374
Capital and reserves
Called up share capital
100
100
Equity reserve
110,337
73,558
Capital redemption reserve
50
50
Profit and loss reserves
3,618,969
3,168,666
Total equity
3,729,456
3,242,374
For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 23 February 2026 and are signed on its behalf by:
J Law
Director
Company registration number 06747954 (England and Wales)
E L D DISTRIBUTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Share capital
Equity reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 September 2023
100
36,779
50
2,722,802
2,759,731
Year ended 31 August 2024:
Profit and total comprehensive income
-
-
-
487,564
487,564
Dividends
-
-
-
(41,700)
(41,700)
Other movements
-
36,779
-
-
36,779
Balance at 31 August 2024
100
73,558
50
3,168,666
3,242,374
Year ended 31 August 2025:
Profit and total comprehensive income
-
-
-
550,303
550,303
Dividends
-
-
-
(100,000)
(100,000)
Other movements
-
36,779
-
-
36,779
Balance at 31 August 2025
100
110,337
50
3,618,969
3,729,456
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
1
Accounting policies
Company information
E L D Distribution Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1st Floor, County House, 100 New London Road, Chelmsford, Essex, CM2 0RG.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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, modified to include share based payments at fair value. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, 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.
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.
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:
Fixtures, fittings, tools and equipment
20% reducing balance
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
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.6
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet 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 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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
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.
1.7
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.8
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.
1.9
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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black Scholes Model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 6 -
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.12
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.
1.13
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
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:
Share based payments
The company operates a share incentive scheme and issue share options to eligible employees, which can be converted to shares. Share options are valued using the Black Scholes valuation method.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
12
14
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2024 and 31 August 2025
24,790
Depreciation and impairment
At 1 September 2024
21,842
Depreciation charged in the year
590
At 31 August 2025
22,432
Carrying amount
At 31 August 2025
2,358
At 31 August 2024
2,948
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
943,911
992,343
Other debtors
1,968
19,661
945,879
1,012,004
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
65,934
379,509
Corporation tax
106,071
175,217
Other taxation and social security
124,271
75,298
Other creditors
558,173
578,645
854,449
1,208,669
7
Share-based payment transactions
The company operates an Enterprise Management Incentive (EMI) qualifying share scheme. Employees that are eligible for EMI are issued options in the EMI qualifying scheme.
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
7
Share-based payment transactions
(Continued)
- 8 -
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 September 2024 and 31 August 2025
1,111
1,111
27.41
27.41
Exercisable at 31 August 2025
-
-
The weighted average share price at the date of grant for share options during the year was £154.99 (2024 - £154.99).
The value of options granted to directors in the period amounted to £22,081 (2024 - £22,081).
The total expense arising from share-based payments recognised in the profit or loss was £36,779 (2024 - £36,779).
The weighted average fair value of options granted in the year was determined using the Black-Scholes option pricing model. The Black-Scholes model is considered to apply the most appropriate valuation method due to the relatively short contractual lives of the options and the requirement to exercise within a short period after the employee becomes entitled to the shares (the “vesting date”).
There are no market conditions attached to the options and the options are only exercisable by individuals who remain employees of the company on exit.
The exit only options have a variable vesting period and managements best estimate of the life of the options is 3 years.
Inputs were as follows:
2025
2024
Weighted average share price
99.31
99.31
Weighted average exercise price
27.41
27.41
Expected volatility
30.00
30.00
Risk free rate
4.04
4.04
Expected dividends yields
1.48
1.48
The equity-settled schemes recognised in the other equity reserve at the year end 31 August 2025 totalled £110,337 (2024 - £73,558).
E L D DISTRIBUTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
8
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, as follows:
2025
2024
£
£
Total commitments
34,007
9
Related party transactions
2025
2024
Amounts due to related parties
£
£
Other related parties
243,552
650,520
Other related parties totalling £243,552 (2024 - £650,520) relate to companies under common control.
Interest is not charged on balances with related parties.
2025-08-312024-09-01falsefalsefalse26 February 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr JJ GillJ Law067479542024-09-012025-08-31067479542025-08-31067479542024-08-3106747954core:OtherPropertyPlantEquipment2025-08-3106747954core:OtherPropertyPlantEquipment2024-08-3106747954core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3106747954core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3106747954core:CurrentFinancialInstruments2025-08-3106747954core:CurrentFinancialInstruments2024-08-3106747954core:ShareCapital2025-08-3106747954core:ShareCapital2024-08-3106747954core:OtherReservesSubtotal2025-08-3106747954core:OtherReservesSubtotal2024-08-3106747954core:CapitalRedemptionReserve2025-08-3106747954core:CapitalRedemptionReserve2024-08-3106747954core:RetainedEarningsAccumulatedLosses2025-08-3106747954core:RetainedEarningsAccumulatedLosses2024-08-3106747954core:ShareCapital2023-08-3106747954core:OtherReservesSubtotal2023-08-3106747954core:CapitalRedemptionReserve2023-08-3106747954core:RetainedEarningsAccumulatedLosses2023-08-3106747954bus:Director22024-09-012025-08-3106747954core:RetainedEarningsAccumulatedLosses2023-09-012024-08-31067479542023-09-012024-08-3106747954core:RetainedEarningsAccumulatedLosses2024-09-012025-08-3106747954core:PlantMachinery2024-09-012025-08-3106747954core:OtherPropertyPlantEquipment2024-08-3106747954core:OtherPropertyPlantEquipment2024-09-012025-08-31067479542024-08-3106747954bus:PrivateLimitedCompanyLtd2024-09-012025-08-3106747954bus:FRS1022024-09-012025-08-3106747954bus:AuditExemptWithAccountantsReport2024-09-012025-08-3106747954bus:Director12024-09-012025-08-3106747954bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3106747954bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP