Company registration number 04319719 (England and Wales)
ULTRACELL (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
ULTRACELL (UK) LIMITED
COMPANY INFORMATION
Directors
Mr D J Murray
Miss M C McGuinness
Secretary
Mr D J Murray
Company number
04319719
Registered office
7 Vesty Business Park
Vesty Road
Bootle
Liverpool
Merseyside
L30 1NY
Auditor
Xeinadin Audit Limited
First Floor, The Foundation
Herons Way
Chester Business Park
Chester
Cheshire
CH4 9GB
ULTRACELL (UK) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 24
ULTRACELL (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 1 -
The directors present the strategic report for the year ended 30 November 2025.
Principal activities
The principal activity of the company continued to be that of the importation and distribution of batteries.
Review of the business
We have continued to perform well during the year in spite of the recent economic slowdown.
Overall turnover has decreased by just under £2.5m (16.47%), cost of sales has decreased by £2.43m (20%) leaving the company with a reduced but good gross profit of 22.83%.
The company's reserves at the year end increased by £208k but that was after paying dividends of £500k leaving the reserves at a healthy £1.21m The cash balances of nearly £1.3m are sufficient to manage foreign currency fluctuations, cost price increases and any decline in the sector.
Principal risks and uncertainties
The company is exposed to fluctuations in demand that could arise due to changes in the economic climate. We manage this by ensuring that we have sufficient reserves to fund any period of decline.
The company is exposed to foreign exchange risk as some products are purchased in US Dollars and sold in Sterling. We manage this risk by holding funds in US Dollars and Euros and by forward buying currency.
Future developments
The company has continued to invest in the manufacture of a new range of lithium batteries that are more environmentally friendly.
Mr D J Murray
Director
26 August 2026
ULTRACELL (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 2 -
The directors present their annual report and financial statements for the year ended 30 November 2025.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £500,000. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr D J Murray
Miss M C McGuinness
Auditor
In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the company will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr D J Murray
Director
26 August 2026
ULTRACELL (UK) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
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.
ULTRACELL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ULTRACELL (UK) LIMITED
- 4 -
Opinion
We have audited the financial statements of Ultracell (UK) Limited (the 'company') for the year ended 30 November 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 30 November 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.
ULTRACELL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ULTRACELL (UK) LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. 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:
ULTRACELL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ULTRACELL (UK) LIMITED (CONTINUED)
- 6 -
Enquiry of management and those charged with governance around actual and potential litigation and claims;
Reviewing minutes of meetings of those charged with governance;
Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias;
Enquiry of management and those charged with governance to identify any instances of non-compliance with laws and regulations.
The potential effect of these laws and regulations on the financial statements varies considerably.
Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related companies legislation), distributable profits legislation and taxation legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.
Secondly, the company is subject to many other laws and regulations where the consequence of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance the imposition of fines or litigation or the loss of the company’s license to operate. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. Therefore, if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.
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.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
ULTRACELL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ULTRACELL (UK) LIMITED (CONTINUED)
- 7 -
Identifying and assessing potential risks related to irregularities
We made enquiries of management and those charged with governance, including obtaining and reviewing supporting documentation, concerning the company’s policies and procedures relating to:
• identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
• detecting and responding to the risks of fraud and whether they had knowledge of any actual, suspected or alleged fraud; and
• the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.
We discussed among the engagement team, including relevant internal specialists (including tax, valuations, pensions and IT specialists), how and where fraud might occur in the financial statements and any potential indicators of fraud.
We also obtained an understanding of the legal and regulatory framework in which the company operates, focusing on those laws and regulations that have a direct effect on the financial statements or that have a fundamental effect on the operations of the company. The key laws and regulations considered in this context included the Companies Act 2006, pension legislation, taxation legislation, and health and safety regulations.
Audit response to risks identified
In addition to the above, our procedures to respond to the risks identified included:
• reviewing the financial statement disclosures and testing supporting documentation to assess compliance with the relevant laws and regulations identified above;
• enquiring of management concerning actual and potential litigation and claims;
• performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud; and
• addressing the risk of fraud through management override of controls by:
– testing the appropriateness of journal entries and other adjustments;
– assessing whether the judgements made in accounting estimates are indicative of potential bias; and
– evaluating the business rationale for any significant transactions that are unusual or outside the normal course of business.
Ongoing audit considerations
We also communicated relevant identified laws and regulations and potential fraud risks to all members of the engagement team and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
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.
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.
ULTRACELL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ULTRACELL (UK) LIMITED (CONTINUED)
- 8 -
Robert Pearl BSc BEng ACA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
First Floor, The Foundation
Herons Way
Chester Business Park
Chester
Cheshire
CH4 9GB
26 August 2026
ULTRACELL (UK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
12,652,352
15,147,550
Cost of sales
(9,763,471)
(12,202,976)
Gross profit
2,888,881
2,944,574
Administrative expenses
(1,868,937)
(1,927,075)
Operating profit
4
1,019,944
1,017,499
Interest receivable and similar income
7
15,504
7,930
Interest payable and similar expenses
8
(7,960)
(10,218)
Profit before taxation
1,027,488
1,015,211
Tax on profit
9
(318,760)
(427,779)
Profit for the financial year
708,728
587,432
ULTRACELL (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 10 -
2025
2024
£
£
Profit for the year
708,728
587,432
Other comprehensive income
-
-
Total comprehensive income for the year
708,728
587,432
ULTRACELL (UK) LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2025
30 November 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
60,495
61,985
Tangible assets
12
2,470,135
2,432,468
2,530,630
2,494,453
Current assets
Stocks
13
842,095
1,442,861
Debtors
14
962,092
612,193
Cash at bank and in hand
1,339,161
2,466,779
3,143,348
4,521,833
Creditors: amounts falling due within one year
15
(3,981,118)
(5,565,217)
Net current liabilities
(837,770)
(1,043,384)
Total assets less current liabilities
1,692,860
1,451,069
Provisions for liabilities
Deferred tax liability
16
481,457
448,394
(481,457)
(448,394)
Net assets
1,211,403
1,002,675
Capital and reserves
Called up share capital
18
2
2
Profit and loss reserves
19
1,211,401
1,002,673
Total equity
1,211,403
1,002,675
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 26 August 2026 and are signed on its behalf by:
Mr D J Murray
Director
Company registration number 04319719 (England and Wales)
ULTRACELL (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 December 2023
2
861,441
861,443
Year ended 30 November 2024:
Profit and total comprehensive income
-
587,432
587,432
Dividends
10
-
(446,200)
(446,200)
Balance at 30 November 2024
2
1,002,673
1,002,675
Year ended 30 November 2025:
Profit and total comprehensive income
-
708,728
708,728
Dividends
10
-
(500,000)
(500,000)
Balance at 30 November 2025
2
1,211,401
1,211,403
ULTRACELL (UK) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
405,823
1,802,082
Interest paid
(7,960)
(10,218)
Income taxes (paid)/refunded
(275,463)
10,013
Net cash inflow from operating activities
122,400
1,801,877
Investing activities
Purchase of intangible assets
(8,667)
(26,070)
Purchase of tangible fixed assets
(287,080)
(900,640)
Repayment of loans
(469,775)
1,056,114
Interest received
15,504
7,930
Net cash (used in)/generated from investing activities
(750,018)
137,334
Financing activities
Dividends paid
(500,000)
(446,200)
Net cash used in financing activities
(500,000)
(446,200)
Net (decrease)/increase in cash and cash equivalents
(1,127,618)
1,493,011
Cash and cash equivalents at beginning of year
2,466,779
973,768
Cash and cash equivalents at end of year
1,339,161
2,466,779
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 14 -
1
Accounting policies
Company information
Ultracell (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7 Vesty Business Park, Vesty Road, Bootle, Liverpool, Merseyside, L30 1NY.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
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 despite the net current liability position as they believe they will be able to meet company obligations as they become due.. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is measured at the fair value of the consideration received or receivable on the importation and distribution of batteries, excluding discounts, rebates, value added tax and other sales taxes. Income is recognised when goods are despatched.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation 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:
Patents & licences
10 years straight line
1.5
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:
Leasehold land and buildings
20%, 10% and 7% on cost
Plant and equipment
20% and 10% on cost
Fixtures and fittings
20%, 10%, 7% and 5% on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
1.7
Stocks
Inventories are stated at the lower of cost and estimated selling price less costs to sell. Inventories are recognised as an expense in the period in which the related revenue is recognised.
Cost is determined on the first-in, first-out (FIFO) method. Cost includes the purchase price, including taxes and duties and transport and handling directly attributable to bringing the inventory to its present location and condition.
At the end of each reporting period inventories are assessed for impairment. If an item of inventory is impaired, the identified inventory is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
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.
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 16 -
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.
1.10
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.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
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. .
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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.
1.15
Foreign exchange
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Estimated useful lives and residual values of fixed assets
As described in the accounting policies, depreciation and amortisation of tangible and intangible fixed assets has been based on estimated useful lives and residual values deemed appropriate by the directors. Estimated useful lives and residual values are reviewed annually and revised if necessary. The carrying amount of intangible assets at the end of the reporting period was £60,495 after an amortisation charge of £10,157 and fixed assets was £2,470,135 after a depreciation charge of £247,099.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
72,469
133,990
Eurpoe
4,911,583
5,238,523
Non EU
7,668,300
9,775,037
12,652,352
15,147,550
2025
2024
£
£
Other revenue
Interest income
15,504
7,930
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 18 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(10,209)
102,996
Fees payable to the company's auditor for the audit of the company's financial statements
7,085
7,056
Depreciation of tangible fixed assets
247,099
208,517
Loss on disposal of tangible fixed assets
2,314
193,003
Amortisation of intangible assets
10,157
8,673
Operating lease charges
349,993
212,861
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Staff
22
24
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
636,505
642,730
Pension costs
7,040
8,692
643,545
651,422
The company operates a defined contribution pension scheme that all employees in that company are entitled to join. The cost for the year amounted to £7,040 (2024 - £8,692). Included in other creditors is £1,717 (2024 - £1,502) relating to pension contributions unpaid at the year end.
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
15,636
23,368
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
15,504
7,930
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 19 -
8
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
7,960
10,218
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
285,697
269,930
Adjustments in respect of prior periods
(28,727)
Total current tax
285,697
241,203
Deferred tax
Origination and reversal of timing differences
33,063
186,576
Total tax charge
318,760
427,779
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
1,027,488
1,015,211
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
256,872
253,803
Tax effect of expenses that are not deductible in determining taxable profit
7,248
53,077
Permanent capital allowances in excess of depreciation
21,577
149,626
Under/(over) provided in prior years
(28,727)
Deferred tax adjustments in respect of prior years
33,063
Taxation charge for the year
318,760
427,779
10
Dividends
2025
2024
£
£
Interim paid
500,000
446,200
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 20 -
11
Intangible fixed assets
Patents & licences
£
Cost
At 1 December 2024
111,830
Additions
8,667
At 30 November 2025
120,497
Amortisation and impairment
At 1 December 2024
49,845
Amortisation charged for the year
10,157
At 30 November 2025
60,002
Carrying amount
At 30 November 2025
60,495
At 30 November 2024
61,985
12
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 December 2024
876,568
193,813
2,579,542
3,649,923
Additions
9,000
25,977
252,103
287,080
Disposals
(13,386)
(13,386)
At 30 November 2025
885,568
219,790
2,818,259
3,923,617
Depreciation and impairment
At 1 December 2024
283,790
116,325
817,340
1,217,455
Depreciation charged in the year
57,469
17,162
172,468
247,099
Eliminated in respect of disposals
(11,072)
(11,072)
At 30 November 2025
341,259
133,487
978,736
1,453,482
Carrying amount
At 30 November 2025
544,309
86,303
1,839,523
2,470,135
At 30 November 2024
592,778
77,488
1,762,202
2,432,468
13
Stocks
2025
2024
£
£
Finished goods and goods for resale
842,095
1,442,861
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 21 -
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
393,923
535,365
Other debtors
497,786
28,162
Prepayments and accrued income
70,383
48,666
962,092
612,193
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
3,093,689
4,395,085
Corporation tax
563,586
553,352
Other taxation and social security
12,332
10,838
Other creditors
262,523
518,551
Accruals and deferred income
48,988
87,391
3,981,118
5,565,217
16
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
481,457
448,394
2025
Movements in the year:
£
Liability at 1 December 2024
448,394
Charge to profit or loss
33,063
Liability at 30 November 2025
481,457
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 22 -
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
7,040
8,692
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.
18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
ORdinary shares of £1 each
2
2
2
2
All shares issued are non-redeemable and rank equally in terms of:-
(a) voting rights- one vote for each share
(b) rights to participate in all dividend distributions for that class of share; and
(c) rights to participate in any capital distribution on winding up
19
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
1,002,673
861,441
Adjusted balance
1,002,673
861,441
Profit for the year
708,728
587,432
Dividends declared and paid in the year
(500,000)
(446,200)
At the end of the year
1,211,401
1,002,673
20
Operating lease commitments
As lessee
Property leases are over 10 years, rent reviews are carried out every 5 years.
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
270,000
254,693
Years 2-5
1,010,000
1,280,000
1,280,000
1,534,693
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 23 -
21
Directors' transactions
The company paid rent in the year totalling £300,128 (2024 £212,861) to the directors, D Murray and M McGuinness.
Both D Murray and M McGuinness, directors, operate current accounts with the company to which transactions of a private nature are charged The loans are repayable on demand and interest has been charged at HMRC rates.
Loans
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr D J Murray -
3.75
(3,679)
428,280
(250,000)
174,601
Miss M C McGuinness -
3.75
(15,724)
560,898
(250,000)
295,174
(19,403)
989,178
(500,000)
469,775
22
Ultimate controlling party
The company is controlled by D Murray and M McGuinness by virtue of their shareholding.
23
Cash generated from operations
2025
2024
£
£
Profit after taxation
708,728
587,432
Adjustments for:
Taxation charged
318,760
427,779
Finance costs
7,960
10,218
Investment income
(15,504)
(7,930)
Loss on disposal of tangible fixed assets
2,314
193,003
Amortisation and impairment of intangible assets
10,157
8,673
Depreciation and impairment of tangible fixed assets
247,099
208,517
Movements in working capital:
Decrease/(increase) in stocks
600,766
(602,367)
Decrease/(increase) in debtors
119,876
(167,623)
(Decrease)/increase in creditors
(1,594,333)
1,144,380
Cash generated from operations
405,823
1,802,082
ULTRACELL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 24 -
24
Analysis of changes in net funds
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
2,466,779
(1,127,618)
1,339,161
2025-11-302024-12-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200Miss M C McGuinnessMiss M C McGuinnessMr D J Murray043197192024-12-012025-11-3004319719bus:CompanySecretaryDirector12024-12-012025-11-3004319719bus:Director12024-12-012025-11-3004319719bus:CompanySecretary12024-12-012025-11-3004319719bus:Director22024-12-012025-11-3004319719bus:RegisteredOffice2024-12-012025-11-30043197192025-11-30043197192023-12-012024-11-3004319719core:RetainedEarningsAccumulatedLosses2023-12-012024-11-3004319719core:RetainedEarningsAccumulatedLosses2024-12-012025-11-3004319719core:IntangibleAssetsOtherThanGoodwill2025-11-3004319719core:IntangibleAssetsOtherThanGoodwill2024-11-3004319719core:PatentsTrademarksLicencesConcessionsSimilar2025-11-3004319719core:PatentsTrademarksLicencesConcessionsSimilar2024-11-30043197192024-11-3004319719core:LandBuildings2025-11-3004319719core:PlantMachinery2025-11-3004319719core:FurnitureFittings2025-11-3004319719core:LandBuildings2024-11-3004319719core:PlantMachinery2024-11-3004319719core:FurnitureFittings2024-11-3004319719core:WithinOneYear2025-11-3004319719core:WithinOneYear2024-11-3004319719core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-3004319719core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-3004319719core:ShareCapital2025-11-3004319719core:ShareCapital2024-11-3004319719core:RetainedEarningsAccumulatedLosses2025-11-3004319719core:RetainedEarningsAccumulatedLosses2024-11-3004319719core:ShareCapital2023-11-3004319719core:RetainedEarningsAccumulatedLosses2023-11-3004319719core:ShareCapitalOrdinaryShareClass12025-11-3004319719core:ShareCapitalOrdinaryShareClass12024-11-3004319719core:RetainedEarningsAccumulatedLosses2024-11-30043197192024-11-30043197192023-11-3004319719core:IntangibleAssetsOtherThanGoodwill2024-12-012025-11-3004319719core:PatentsTrademarksLicencesConcessionsSimilar2024-12-012025-11-3004319719core:LandBuildingscore:LongLeaseholdAssets2024-12-012025-11-3004319719core:PlantMachinery2024-12-012025-11-3004319719core:FurnitureFittings2024-12-012025-11-300431971912024-12-012025-11-300431971912023-12-012024-11-3004319719core:UKTax2024-12-012025-11-3004319719core:UKTax2023-12-012024-11-3004319719core:PatentsTrademarksLicencesConcessionsSimilar2024-11-3004319719core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-12-012025-11-3004319719core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-11-3004319719core:PlantMachinery2024-11-3004319719core:FurnitureFittings2024-11-3004319719core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-11-3004319719core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-012025-11-3004319719core:CurrentFinancialInstruments2025-11-3004319719core:CurrentFinancialInstruments2024-11-3004319719bus:OrdinaryShareClass12024-12-012025-11-3004319719bus:OrdinaryShareClass12025-11-3004319719bus:OrdinaryShareClass12024-11-3004319719core:BetweenTwoFiveYears2025-11-3004319719core:BetweenTwoFiveYears2024-11-3004319719bus:PrivateLimitedCompanyLtd2024-12-012025-11-3004319719bus:FRS1022024-12-012025-11-3004319719bus:Audited2024-12-012025-11-3004319719bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP