Caseware UK (AP4) 2025.0.111 2025.0.111 2025-07-312025-07-312025-07-310falseNo description of principal activity2024-08-0100falsefalsefalse 13822309 2024-08-01 2025-07-31 13822309 2023-08-01 2024-07-31 13822309 2025-07-31 13822309 2024-07-31 13822309 2023-08-01 13822309 c:CompanySecretary1 2024-08-01 2025-07-31 13822309 c:Director1 2024-08-01 2025-07-31 13822309 c:Director2 2024-08-01 2025-07-31 13822309 c:RegisteredOffice 2024-08-01 2025-07-31 13822309 d:Buildings d:ShortLeaseholdAssets 2024-08-01 2025-07-31 13822309 d:PlantMachinery 2024-08-01 2025-07-31 13822309 d:MotorVehicles 2024-08-01 2025-07-31 13822309 d:FurnitureFittings 2024-08-01 2025-07-31 13822309 d:ComputerEquipment 2024-08-01 2025-07-31 13822309 d:Goodwill 2024-08-01 2025-07-31 13822309 d:OtherResidualIntangibleAssets 2024-08-01 2025-07-31 13822309 d:CurrentFinancialInstruments 2025-07-31 13822309 d:CurrentFinancialInstruments 2024-07-31 13822309 d:CurrentFinancialInstruments d:WithinOneYear 2025-07-31 13822309 d:CurrentFinancialInstruments d:WithinOneYear 2024-07-31 13822309 d:ShareCapital 2024-08-01 2025-07-31 13822309 d:ShareCapital 2025-07-31 13822309 d:ShareCapital 2024-07-31 13822309 d:ShareCapital 2023-08-01 13822309 d:SharePremium 2024-08-01 2025-07-31 13822309 d:SharePremium 2025-07-31 13822309 d:SharePremium 2024-07-31 13822309 d:SharePremium 2023-08-01 13822309 d:ForeignCurrencyTranslationReserve 2024-08-01 2025-07-31 13822309 d:MergerReserve 2024-08-01 2025-07-31 13822309 d:RetainedEarningsAccumulatedLosses 2024-08-01 2025-07-31 13822309 d:RetainedEarningsAccumulatedLosses 2025-07-31 13822309 d:RetainedEarningsAccumulatedLosses 2023-08-01 2024-07-31 13822309 d:RetainedEarningsAccumulatedLosses 2024-07-31 13822309 d:RetainedEarningsAccumulatedLosses 2023-08-01 13822309 c:OrdinaryShareClass1 2024-08-01 2025-07-31 13822309 c:OrdinaryShareClass1 2025-07-31 13822309 c:OrdinaryShareClass1 2024-07-31 13822309 c:OrdinaryShareClass2 2024-08-01 2025-07-31 13822309 c:OrdinaryShareClass2 2025-07-31 13822309 c:OrdinaryShareClass2 2024-07-31 13822309 c:OrdinaryShareClass3 2024-08-01 2025-07-31 13822309 c:OrdinaryShareClass3 2025-07-31 13822309 c:FRS102 2024-08-01 2025-07-31 13822309 c:Audited 2024-08-01 2025-07-31 13822309 c:FullAccounts 2024-08-01 2025-07-31 13822309 c:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 13822309 d:Subsidiary1 2024-08-01 2025-07-31 13822309 d:Subsidiary1 1 2024-08-01 2025-07-31 13822309 d:Subsidiary2 2024-08-01 2025-07-31 13822309 d:Subsidiary2 1 2024-08-01 2025-07-31 13822309 d:Subsidiary3 2024-08-01 2025-07-31 13822309 d:Subsidiary3 1 2024-08-01 2025-07-31 13822309 d:Subsidiary5 2024-08-01 2025-07-31 13822309 d:Subsidiary5 1 2024-08-01 2025-07-31 13822309 d:Subsidiary6 2024-08-01 2025-07-31 13822309 d:Subsidiary6 1 2024-08-01 2025-07-31 13822309 d:Subsidiary7 2024-08-01 2025-07-31 13822309 d:Subsidiary7 1 2024-08-01 2025-07-31 13822309 d:Subsidiary8 2024-08-01 2025-07-31 13822309 d:Subsidiary8 1 2024-08-01 2025-07-31 13822309 d:Subsidiary9 2024-08-01 2025-07-31 13822309 d:Subsidiary9 1 2024-08-01 2025-07-31 13822309 d:Subsidiary10 2024-08-01 2025-07-31 13822309 d:Subsidiary10 1 2024-08-01 2025-07-31 13822309 c:Consolidated 2025-07-31 13822309 c:ConsolidatedGroupCompanyAccounts 2024-08-01 2025-07-31 13822309 2 2024-08-01 2025-07-31 13822309 6 2024-08-01 2025-07-31 13822309 e:PoundSterling 2024-08-01 2025-07-31 xbrli:shares iso4217:GBP xbrli:pure
Company registration number: 13822309







ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 JULY 2025


ELSTEAD GROUP HOLDINGS LTD






































img7a89.png                        

 


ELSTEAD GROUP HOLDINGS LTD
 


 
COMPANY INFORMATION


Directors
Mr J C Lucas 
Mrs D Lucas 




Company secretary
Mr J C Lucas



Registered number
13822309



Registered office
Elstead House
Mill Lane

Alton

Hampshire

GU34 2QJ




Independent auditors
Menzies LLP
Chartered Accountants & Statutory Auditor

Midas House

62 Goldsworth Road

Woking

Surrey

GU21 6LQ





 


ELSTEAD GROUP HOLDINGS LTD
 



CONTENTS



Page
Group Strategic Report
1 - 2
Directors' Report
3 - 4
Independent Auditors' Report
5 - 8
Consolidated Statement of Comprehensive Income
9
Consolidated Statement of Financial Position
10
Company Statement of Financial Position
11
Consolidated Statement of Changes in Equity
12
Company Statement of Changes in Equity
13
Consolidated Statement of Cash Flows
14 - 15
Consolidated Analysis of Net Debt
16
Notes to the Financial Statements
17 - 34


 


ELSTEAD GROUP HOLDINGS LTD
 


 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2025

Business review and future developments
 
The principal activity of the Group and company during this past financial year continued to be that of specialist manufacturers, importers and distributors of fine traditional and contemporary lighting, primarily across the UK, Europe, Australasia, USA, and the Middle East.

The Group maintains its reputation for excellence by excelling in crafting its brand and collaborating with strategic US / North American partners. It offers distinctive designs and premium-quality products tailored for sophisticated retailers and designers, all while ensuring fair value for end users. Throughout 2025 the Group has made continuous investments in the European sales team to drive growth by securing new clients and nurturing relationships with larger global customer groups. We anticipate positive momentum to persist as we expand into new markets and deepen our presence in existing ones. 

The 2025 financial year shows record sales for the Group, despite less than ideal trading conditions, and has been a successful period of strategic progress and investment. Key achievements during the year included:
 
Product Development and Brand Expansion
The Group made significant investments in expanding its product offering, with the introduction of four new partner brands. This development forms part of the Group’s wider strategy to diversify its portfolio and meet evolving customer demand. The new product ranges include a move into the luxury segment, enhancing the Group’s positioning and appeal to premium markets.
 
Retail and Channel Growth
The Group started preparation to further grow its distribution footprint through new partnerships with Currey & Company and Arteriors, both highly regarded USA luxury brands, increasing market reach and enabling access to broader customer segments both in the UK and internationally.

These strategic initiatives are expected to contribute positively to revenue and margin growth in future periods.

Principal risks and uncertainties
 
The management of the business and the execution of the Group's strategy are subject to a number of risks. The principal risks and uncertainties faced by the Group are operational risk, reputational risk, and product warranty risk. To a lesser extent the Group also faces credit and liquidity risk.

Operational risk is managed and mitigated through the maintenance of appropriate systems, processes and controls, and training of staff, to maintain the quality of the production. Operational risk is further mitigated by public liability insurance as well as the continued accreditation to ISO 9001. The Group continues to have UL approval for the factory, meaning the compliance in the UK factory to make products for the USA market.
 
Credit risk is managed by ensuring the credit worthiness of clients and institutions where cash is deposited. No single customer is more than 10% of total revenues, so our risk to a single entity and its effect are minimal.

Liquidity risk is mitigated by daily monitoring of cash requirements to ensure sufficient cash reserves are in place to meet actual and forecast requirements of the company. With a wider number of operations, we receive daily cash positions to mitigate any undue cash-flow pressure.

As with any business that provides a product, product warranty, and the public perception of the quality of the product, is a risk. By maintaining high-quality production practices, the product warranty risk is greatly reduced. Over 25% of all employees are engaged in the quality management and control of our product.

Having a supply channel that is both UK and mainland EU based further mitigates the risks of events such as Brexit and changes to trading relationships across Europe. The management of the business has reacted to the uncertainty in the far east manufacturing market by increasing stock holdings which naturally has had an impact on working capital. However, it is felt that by increasing stocks this will position the company to be successful in fulfilling orders in the coming financial year.

Page 1

 


ELSTEAD GROUP HOLDINGS LTD
 



GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025

Financial key performance indicators
 
The Group monitors its performance against strategic objectives by means of key performance indicators. The main KPIs the Group uses are orientated around gross profit margin and turnover. It is clear that as we drive sales forward from existing facilities we can see significant improvements to gross profit margins.

These are summarised below:

           Turnover

Turnover
Percentage change
Gross profit
Gross profit percentage
        £
        %
        £
        %
            2025

15,506,539

+4%

7,014,160
 
45.2%
 
            2024

14,871,840

+5%

7,665,554
 
51.5%
 
            2023

14,142,181

+1%

5,916,109
 
39.7%
 
            2022

14,031,743

-2%

5,316,145
 
37.9%
 
            2021

14,253,799

+19%

6,082,692
 
42.7%
 

Administrative expenses:
2025: £5,973,605
2024: £6,287,249
2023: £5,586,249
2022: £4,176,377
2021: £3,403,124

EBITDA:
2025: £872,289
2024: £1,719,356
2023: (£800,248)
2022: £1,061,624
2021: £2,727,548



Research and development
 
The Group allocates substantial resources to research and development, not only to enhance the quality and reliability of our products but also to innovate and develop new offerings. The percentage of R&D versus sales is increasing as we increase energy on product development.


This report was approved by the board and signed on its behalf.



................................................
Mr J C Lucas
Director

Date: 22 July 2026

Page 2

 


ELSTEAD GROUP HOLDINGS LTD
 


 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2025

The directors present their report and the financial statements for the year ended 31 July 2025.

Directors

The directors who served during the year were:

Mr J C Lucas 
Mrs D Lucas 

Results and dividends

The profit for the year, after taxation, amounted to £556,785 (2024 - £912,870).

A dividend of £42,458 was declared and paid during the year (2024 - £37,866).

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Matters covered in the Group Strategic Report

The Company has chosen in accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out in the Group's Strategic Report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008. This includes information that would have been included in the business review and the principal risks and uncertainties.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Page 3

 


ELSTEAD GROUP HOLDINGS LTD
 


 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditors

Under section 487(2) of the Companies Act 2006Menzies LLP will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

This report was approved by the board and signed on its behalf.
 





................................................
Mr J C Lucas
Director

Date: 22 July 2026

Page 4

 


ELSTEAD GROUP HOLDINGS LTD
 

img22b4.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ELSTEAD GROUP HOLDINGS LTD

Opinion


We have audited the financial statements of Elstead Group Holdings Ltd (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 July 2025, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 Group's and of the parent Company's affairs as at 31 July 2025 and of the Group's 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 Group's or the parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Page 5

 


ELSTEAD GROUP HOLDINGS LTD


img66be.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ELSTEAD GROUP HOLDINGS LTD (CONTINUED)

Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group 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 Group 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 Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company 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 set out on page 3, 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 Group's and the parent 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 


ELSTEAD GROUP HOLDINGS LTD


img3431.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ELSTEAD GROUP HOLDINGS LTD (CONTINUED)

Auditors' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

The Group is subject to laws and regulations that directly affect the financial statements including financial reporting legislation. We determined that the following laws and regulations were most significant including:

The Companies Act 2006;
Financial Reporting Standard 102;
UK employment legislation;
UK health and safety legislation; and
General Data Protection Regulations.

We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

We understood how the Group are complying with those legal and regulatory frameworks by making inquiries to management and those responsible for legal and compliance procedures. We corroborated our inquiries through our review of board minutes.
The engagement partner assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations. The assessment did not identify any issues in this area.
We assessed the susceptibility of the Group's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
°Identifying and assessing the design effectiveness of controls that management has in place to prevent and detect fraud;
°Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;
°Challenging assumptions and judgments made by management in its significant accounting estimates; and
°Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations. 

As a result of the above procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
°Posting of journals to the accounting software which are of a non-routine nature in terms of timing and amount;
°Timing of revenue recognition; and
°The parameters used during the calculation of the stock provision and the application of this accounting policy.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


Page 7

 


ELSTEAD GROUP HOLDINGS LTD


img5191.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF ELSTEAD GROUP HOLDINGS LTD (CONTINUED)

Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' 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.





Tom Woods FCA (Senior Statutory Auditor)
  
for and on behalf of
Menzies LLP
 
Chartered Accountants
Statutory Auditor
  
Midas House
62 Goldsworth Road
Woking
Surrey
GU21 6LQ

22 July 2026
Page 8

 


ELSTEAD GROUP HOLDINGS LTD
 


 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2025

2025
2024
Note
£
£

  

Turnover
 4 
15,506,539
14,871,840

Cost of sales
  
(8,492,379)
(7,206,286)

Gross profit
  
7,014,160
7,665,554

Distribution costs
  
(322,263)
(308,745)

Administrative expenses
  
(5,973,605)
(6,287,375)

Other operating income
 5 
21,766
15,149

Operating profit
 6 
740,058
1,084,583

Interest receivable and similar income
 10 
1,268
3,662

Interest payable and similar expenses
 11 
(3,275)
(9,343)

Profit before taxation
  
738,051
1,078,902

Tax on profit
 12 
(181,266)
(166,032)

Profit for the financial year
  
556,785
912,870

  

Foreign exchange movement
  
(178,656)
19,278

Other comprehensive income for the year
  
(178,656)
19,278

Total comprehensive income for the year
  
378,129
932,148

Profit for the year attributable to:
  

Owners of the parent Company
  
556,785
912,870

  
556,785
912,870

The notes on pages 17 to 34 form part of these financial statements.

Page 9

 


ELSTEAD GROUP HOLDINGS LTD
REGISTERED NUMBER:13822309



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 15 
50,764
67,670

Tangible assets
 16 
934,611
775,230

  
985,375
842,900

Current assets
  

Stocks
 18 
9,186,083
7,542,963

Debtors: amounts falling due within one year
 19 
1,817,305
2,230,035

Bank and cash balances
  
570,422
1,270,289

  
11,573,810
11,043,287

Creditors: amounts falling due within one year
 20 
(1,901,258)
(1,534,612)

Net current assets
  
 
 
9,672,552
 
 
9,508,675

Total assets less current liabilities
  
10,657,927
10,351,575

Creditors: amounts falling due after more than one year
 21 
-
(1,214)

Provisions for liabilities
  

Deferred taxation
 22 
(49,288)
(78,993)

  
 
 
(49,288)
 
 
(78,993)

Net assets
  
10,608,639
10,271,368


Capital and reserves
  

Called up share capital 
 23 
10,215,495
10,215,479

Share premium account
 24 
1,584
-

Foreign exchange reserve
 24 
(150,648)
28,008

Merger reserve
 24 
(12,080,914)
(12,080,914)

Profit and loss account
 24 
12,623,122
12,108,795

  
10,608,639
10,271,368


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


................................................
Mr J C Lucas
Director

Date: 22 July 2026

The notes on pages 17 to 34 form part of these financial statements.

Page 10

 


ELSTEAD GROUP HOLDINGS LTD
REGISTERED NUMBER:13822309



COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2025

2025
2024
Note
£
£

Fixed assets
  

Investments
 17 
11,550,660
11,550,660

  
11,550,660
11,550,660

Current assets
  

Debtors: amounts falling due within one year
 19 
4,384
4,384

  
4,384
4,384

Creditors: amounts falling due within one year
 20 
(677,957)
(637,099)

Net current liabilities
  
 
 
(673,573)
 
 
(632,715)

Total assets less current liabilities
  
10,877,087
10,917,945

  

  

Net assets
  
10,877,087
10,917,945


Capital and reserves
  

Called up share capital 
 23 
10,215,495
10,215,479

Share premium account
 24 
1,584
-

Profit and loss account brought forward
  
702,466
(4,297,534)

Profit for the year
  
-
5,037,866

Other changes in the profit and loss account

  

(42,458)
(37,866)

Profit and loss account carried forward
  
660,008
702,466

  
10,877,087
10,917,945


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


................................................
Mr J C Lucas
Director

Date: 22 July 2026

The notes on pages 17 to 34 form part of these financial statements.

Page 11

 


ELSTEAD GROUP HOLDINGS LTD
 



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2025


Called up share capital
Share premium account
Foreign exchange reserve
Merger reserve
Profit and loss account
Total equity

£
£
£
£
£
£


At 1 August 2023
10,215,479
-
8,280
(12,080,914)
11,233,791
9,376,636



Profit for the year
-
-
-
-
912,870
912,870

Foreign exchange movement
-
-
19,728
-
-
19,728

Dividends: Equity capital
-
-
-
-
(37,866)
(37,866)



At 1 August 2024
10,215,479
-
28,008
(12,080,914)
12,108,795
10,271,368



Profit for the year
-
-
-
-
556,785
556,785

Foreign exchange movement
-
-
(178,656)
-
-
(178,656)

Dividends: Equity capital
-
-
-
-
(42,458)
(42,458)

Shares issued during the year
16
1,584
-
-
-
1,600


At 31 July 2025
10,215,495
1,584
(150,648)
(12,080,914)
12,623,122
10,608,639


The notes on pages 17 to 34 form part of these financial statements.

Page 12

 


ELSTEAD GROUP HOLDINGS LTD
 



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2025


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£


At 1 August 2023
10,215,479
-
(4,297,534)
5,917,945



Profit for the year
-
-
5,037,866
5,037,866

Dividends: Equity capital
-
-
(37,866)
(37,866)



At 1 August 2024
10,215,479
-
702,466
10,917,945

Dividends: Equity capital
-
-
(42,458)
(42,458)

Shares issued during the year
16
1,584
-
1,600


At 31 July 2025
10,215,495
1,584
660,008
10,877,087


The notes on pages 17 to 34 form part of these financial statements.

Page 13

 


ELSTEAD GROUP HOLDINGS LTD
 



CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
556,785
912,870

Adjustments for:

Amortisation of intangible assets
16,906
120,904

Depreciation of tangible assets
117,332
210,455

Impairments of goodwill
-
309,095

Loss on disposal of tangible assets
85,303
11,141

Interest paid
3,275
9,343

Interest received
(1,268)
(3,662)

Taxation charge
(181,266)
(166,032)

(Increase)/decrease in stocks
(1,643,120)
118,333

Decrease/(increase) in debtors
302,839
(191,780)

Increase/(decrease) in creditors
676,927
(862,490)

Increase in provisions
-
458

Corporation tax (paid)/received
(76,966)
137,095

Foreign exchange
(178,656)
19,728

Net cash generated from operating activities

(321,909)
625,458


Cash flows from investing activities

Purchase of tangible fixed assets
(362,016)
(360,167)

Interest received
1,268
3,662

Net cash from investing activities

(360,748)
(356,505)
Page 14

 


ELSTEAD GROUP HOLDINGS LTD
 



CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025


2025
2024

£
£



Cash flows from financing activities

Issue of ordinary shares
1,600
-

Dividends paid
(42,458)
(37,866)

Interest paid
(3,275)
(9,343)

Net cash used in financing activities
(44,133)
(47,209)

Net (decrease)/increase in cash and cash equivalents
(726,790)
221,744

Cash and cash equivalents at beginning of year
1,270,289
1,048,545

Cash and cash equivalents at the end of year
543,499
1,270,289


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
570,422
1,270,289

Bank overdrafts
(26,923)
-

543,499
1,270,289


The notes on pages 17 to 34 form part of these financial statements.

Page 15

 


ELSTEAD GROUP HOLDINGS LTD
 



CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 JULY 2025




At 1 August 2024
Cash flows
At 31 July 2025
£

£

£

Cash at bank and in hand

1,270,289

(699,867)

570,422

Bank overdrafts

-

(26,923)

(26,923)

Debt due within 1 year

-

-

-


1,270,289
(726,790)
543,499

The notes on pages 17 to 34 form part of these financial statements.

Page 16

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

1.


General information

Elstead Group Holdings Ltd is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006, and registered in England and Wales. The registered office and principal place of activity can be found on the Company Information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

Subsidiary audit exemption

Two subsidiary companies: Elstead Group Limited (registration number: 03821753) and EG2Home Limited (registration number: 11553053) are exempt pursuant to section 479A of the Companies Act 2006 from requirements of the UK Companies Act 2006 relating to audit of individual accounts if the following requirement are met:
 
The legal representations of Elstead Group Limited and EG2Home Limited have agreed to the exemption in respect of the period ending 31 July 2025.
Elstead Group Holdings Ltd has given guarantee regarding the liabilities of Elstead Group Limited and EG2Home Limited.
Elstead Group Limited and EG2Home Limited are included in the consolidated accounts of Elstead Group Holdings Ltd drawn up as at 31 July 2025 in accordance with the provisions of the Companies Act 2006.

Page 17

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Research and development

Research and development expenditure is written off in the year in which it is incurred.

 
2.6

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.

Grants of a revenue nature are recognised in the Consolidated Statement of Comprehensive Income in the same period as the related expenditure.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 18

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.9

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 

Page 19

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.12

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 Amortisation is provided on the following bases:

Goodwill
-
10
years
Computer software
-
33%
reducing balance

 
2.13

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Short-term leasehold property
-
10%
on the original cost
Plant and machinery
-
15%
on the reducing balance
Motor vehicles
-
25%
on the reducing balance
Fixtures and fittings
-
15%
on the reducing balance
Computer equipment
-
33%
on the original cost

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 20

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.14

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Consolidated Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 
2.16

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.17

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 21

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.18

Financial instruments

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

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 Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Page 22

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

2.Accounting policies (continued)

 
2.19

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
2.20

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Stock provision:

The stock provision was calculated on the following basis:

Clearance and ex-display – All products held in the show room on display and clearance stock have been provided for in full.
Discontinued stock – A 90% provision has been applied due to the age and changes in consumer buying trends.
Raw materials – these items of stock have a 33–75% provision applied, to allow for slow moving or discontinued lines of finished goods.
General provision – all remaining stock has been provided for based on stock turn rates at the following rates:
Unsold in 2 years - 95% (2024: 95%)
Stock turn rate > 5 years - 80% (2024: 80%)
Stock turn rate > 2 years - 50% (2024: 50%)

Product lines are reviewed on a regular basis to identify and include these items within discontinued stock.


Page 23

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Sale of goods
15,506,539
14,871,840

15,506,539
14,871,840


Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
5,187,450
7,868,145

Rest of Europe
8,317,347
5,399,031

Rest of the world
2,001,742
1,604,664

15,506,539
14,871,840



5.


Other operating income

2025
2024
£
£

Other operating income
13,931
15,149

Government grants receivable
7,835
-

21,766
15,149



6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Exchange differences (gain)/loss
(288,970)
63,564

Other operating lease rentals
1,260,315
1,460,664

Loss on disposal of fixed assets
85,303
11,141

Depreciation
117,332
210,455

Amortisation
16,906
120,904

Goodwill impairment
-
309,095

Page 24

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Group's auditor and its associates for the audit of the Group's annual financial statements.
37,000
35,525

Other non-audit services

All non-audit services
18,000
29,100


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
3,318,472
3,138,888
-
-

Social security costs
301,771
338,215
-
-

Cost of defined contribution scheme
113,269
166,364
-
-

3,733,512
3,643,467
-
-


The average monthly number of employees, including the directors, during the year was as follows:


        2025
        2024
            No.
            No.







Production staff
55
53



Administration staff
48
33



Sales staff
11
17

114
103

The Company has no employees other than the directors, who did not receive any remuneration (2024 - £NIL)

9.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
49,584
57,174

49,584
57,174


Page 25

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

10.


Interest receivable

2025
2024
£
£


Other interest receivable
1,268
3,662

1,268
3,662


11.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
3,065
5,968

Other loan interest payable
-
3,375

Other interest payable
210
-

3,275
9,343


12.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
40,615
155,703


40,615
155,703

Foreign tax


Foreign tax on income for the year
170,356
-

Total current tax
210,971
155,703

Deferred tax


Origination and reversal of timing differences
(29,705)
10,329

Total deferred tax
(29,705)
10,329


Tax on profit
181,266
166,032
Page 26

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
 
12.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - lower than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
738,051
1,078,902


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
184,513
269,726

Effects of:


Non-tax deductible amortisation of goodwill and impairment
625
101,925

Expenses/(Income) not deductible for tax purposes, other than goodwill amortisation and impairment
(1,299)
(165,919)

Capital allowances for year in excess of depreciation
2,803
2,588

Other timing differences leading to an increase (decrease) in taxation
(5,376)
(42,288)

Total tax charge for the year
181,266
166,032


13.


Dividends

2025
2024
£
£


Dividends equity paid
42,458
37,866

42,458
37,866


14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The profit after tax of the parent Company for the year was £Nil (2024 - £5,037,866).

Page 27

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

15.


Intangible assets

Group and Company





Computer software
Goodwill
Total

£
£
£



Cost


At 1 August 2024
196,950
876,312
1,073,262



At 31 July 2025

196,950
876,312
1,073,262



Amortisation


At 1 August 2024
179,253
826,339
1,005,592


Charge for the year on owned assets
5,840
11,066
16,906



At 31 July 2025

185,093
837,405
1,022,498



Net book value



At 31 July 2025
11,857
38,907
50,764



At 31 July 2024
17,697
49,973
67,670



Page 28

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

16.


Tangible fixed assets

Group






Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 August 2024
626,888
1,319,944
301,610
206,652
207,700
2,662,794


Additions
230,131
60,782
31,053
16,180
23,870
362,016


Disposals
-
-
(118,887)
(122,659)
(43,363)
(284,909)



At 31 July 2025

857,019
1,380,726
213,776
100,173
188,207
2,739,901



Depreciation


At 1 August 2024
285,271
1,088,252
204,197
128,722
181,122
1,887,564


Charge for the year on owned assets
46,452
12,463
33,809
1,999
22,609
117,332


Disposals
-
-
(81,593)
(74,650)
(43,363)
(199,606)



At 31 July 2025

331,723
1,100,715
156,413
56,071
160,368
1,805,290



Net book value



At 31 July 2025
525,296
280,011
57,363
44,102
27,839
934,611



At 31 July 2024
341,617
231,692
97,413
77,930
26,578
775,230

Page 29

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

17.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 August 2024
11,550,660



At 31 July 2025
11,550,660





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Elstead Group Limited
Elstead House, Mill Lane, Alton, Hampshire, United Kingdom
Ordinary
100%
Elstead Lighting Limited
Elstead House, Mill Lane, Alton, Hampshire, United Kingdom
Ordinary
100%
Elstead Lighting Sp. z o.o.
Sportowej 12, Balice, Poland
Ordinary
100%
EG2Home Limited
Elstead House, Mill Lane, Alton, Hampshire, United Kingdom
Ordinary
100%
The Ceiling Fan Company (LLC) FZCO
P.O. Box 282188, Dubai, United Arab Emirates
Ordinary
100%
Scanor France SARL (indirect)
43 Quai de Rouen, 76350 Oissel, France
Ordinary
100%
Elstead Lighting Ireland
Bandon Retail Park, The By Pass, Bandon, P72 HD53, Ireland
Ordinary
100%
Elstead LLC
251 Little Falls Drive, Wilmington, Delaware, 19808
Ordinary
100%
Lucas & McKearn LLC
10300 Perkins Road, Suite 101, Baton Rouge, LA 70810
Ordinary
100%


Page 30

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

18.


Stocks

Group
Group
2025
2024
£
£

Finished goods and goods for resale
9,186,083
7,542,963

9,186,083
7,542,963


The difference between purchase price or production cost of stocks and their replacement cost is not material.

The carrying value of stock is stated net of impairment losses totalling £3,754,702 (2024 - £3,941,997).


19.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
1,197,757
1,618,651
-
-

Other debtors
319,961
207,968
4,384
4,384

Prepayments and accrued income
226,394
220,332
-
-

Tax recoverable
73,193
183,084
-
-

1,817,305
2,230,035
4,384
4,384



20.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank overdrafts
26,923
-
-
-

Trade creditors
939,990
604,000
-
-

Amounts owed to group undertakings
-
-
677,957
637,099

Corporation tax
40,615
82,573
-
-

Other taxation and social security
348,778
312,948
-
-

Other creditors
248,759
303,082
-
-

Accruals and deferred income
296,193
232,009
-
-

1,901,258
1,534,612
677,957
637,099


Page 31

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

21.


Creditors: Amounts falling due after more than one year

Group
Group
2025
2024
£
£

Other creditors
-
1,214

-
1,214





22.


Deferred taxation


Group



2025


£






At beginning of year
(78,993)


Charged to profit or loss
29,705



At end of year
(49,288)




The provision for deferred taxation is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
(49,288)
(78,993)

(49,288)
(78,993)

Page 32

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

23.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



9,194,863 (2024 - 9,194,863) Ordinary shares of £1.00 each
9,194,863
9,194,863
1,020,616 (2024 - 1,020,616) B Ordinary shares of £1.00 each
1,020,616
1,020,616
1,600 (2024 - nil ) C Ordinary shares of £0.01 each
16
-

10,215,495

10,215,479

The Ordinary class, Ordinary class 'B' and Ordinary class 'C' shares are all classified as equity shares and entitle the shareholder to the following rights: 

1. With regard to voting in general meetings all shares rank pari passu and entitle each shareholder to receive notice of, and to attend and vote at, general meetings of the Company. 

2. With regard to dividends, only 'Ordinary' class shareholders are entitled to a share of any dividends declared. This includes all distributions made, including those upon liquidation. 

On 18 October 2024 the Company issued 1,600 C ordinary shares with an aggregate nominal value of £16 for total consideration of £1,600.



24.


Reserves

Share premium account

This reserve records the amount subscribed for share capital in excess of nominal value.

Foreign exchange reserve

This reserve records the change in value of assets and liabilities held in foreign currencies on translation, recognised in Consolidated Statement of Comprehensive income.

Merger Reserve

This reserve records the value of the share for share exchange in the Company acquiring the shares of its subsidiary Elstead Group Limited.

Profit and loss account

This reserve records retained earnings and accumulated losses.


25.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £113,269 (2024 - £166,364). Contributions totalling £45,842 (2024 - £44,046) were payable to the fund at the reporting date and are included in creditors.

Page 33

 


ELSTEAD GROUP HOLDINGS LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025

26.


Commitments under operating leases

At 31 July 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£

Not later than one year
521,064
594,598

Later than one year and not later than five years
1,556,920
1,652,454

Later than five years
819,799
1,149,595

2,897,783
3,396,647

27.


Related party transactions

At 31 July 2025 the Group owed £69,448 to Mr J. C. Lucas (2024: £63,578). During the year the loan from Mr J. C. Lucas increased by £5,870 (2024 decrease in loan: £32,559). Interest is accrued on this loan at a rate of 4%. This amount is disclosed in other creditors.

The Group has a property lease with an annual rent of £324,025 (2024: £396,324). Mr J. C. Lucas is a guarantor for this lease.

The Group has taken advantage of the exemption available under FRS 102 Section 33.1 not to disclose transactions with those subsidiary undertakings, where the Group controls 100% of those companies' voting rights.


28.


Ultimate controlling party

The company was under the control of Mr J. C. Lucas throughout the current and previous year, by virtue of being majority shareholder.

 
Page 34