A D Burs Limited 03059307 false 2025-01-01 2025-12-31 2025-12-31 2025-12-31 The principal activity of the company is that of the manufacture and distribution of dental rotary instruments, materials and mirrors to the worldwide dental trade. The principal activity of the company is that of a holding company. Digita Accounts Production Advanced 6.30.9574.0 true true true true true false false false false false false false false 03059307 2025-01-01 2025-12-31 03059307 2025-12-31 03059307 bus:OrdinaryShareClass1 bus:Consolidated 2025-12-31 03059307 bus:Consolidated 2025-12-31 03059307 bus:Consolidated 2 2025-12-31 03059307 2 2025-12-31 03059307 core:AcceleratedTaxDepreciationDeferredTax 2025-12-31 03059307 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2025-12-31 03059307 core:OtherDeferredTax bus:Consolidated 2025-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2025-12-31 03059307 core:RetainedEarningsAccumulatedLosses 2025-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-12-31 03059307 core:ShareCapital 2025-12-31 03059307 core:ShareCapital bus:Consolidated 2025-12-31 03059307 core:SharePremium 2025-12-31 03059307 core:SharePremium bus:Consolidated 2025-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-12-31 03059307 core:FinanceLeases core:CurrentFinancialInstruments 2025-12-31 03059307 core:FinanceLeases core:CurrentFinancialInstruments bus:Consolidated 2025-12-31 03059307 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss bus:Consolidated 2025-12-31 03059307 core:CurrentFinancialInstruments 2025-12-31 03059307 core:CurrentFinancialInstruments bus:Consolidated 2025-12-31 03059307 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 03059307 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2025-12-31 03059307 core:Non-currentFinancialInstruments 2025-12-31 03059307 core:Non-currentFinancialInstruments bus:Consolidated 2025-12-31 03059307 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 03059307 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2025-12-31 03059307 core:FinancialLiabilitiesFairValueThroughProfitOrLoss bus:Consolidated 2025-12-31 03059307 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2025-12-31 03059307 core:BetweenTwoFiveYears bus:Consolidated 2025-12-31 03059307 core:WithinOneYear bus:Consolidated 2025-12-31 03059307 core:ConstructionInProgressAssetsUnderConstruction bus:Consolidated 2025-12-31 03059307 core:FurnitureFittingsToolsEquipment bus:Consolidated 2025-12-31 03059307 core:LandBuildings 2025-12-31 03059307 core:LandBuildings bus:Consolidated 2025-12-31 03059307 core:OtherPropertyPlantEquipment bus:Consolidated 2025-12-31 03059307 core:DeferredTaxation 2025-12-31 03059307 core:DeferredTaxation bus:Consolidated 2025-12-31 03059307 core:EmployeeBenefits bus:Consolidated 2025-12-31 03059307 core:LegalProceedings bus:Consolidated 2025-12-31 03059307 core:OtherProvisionsContingentLiabilities bus:Consolidated 2025-12-31 03059307 core:Warranties bus:Consolidated 2025-12-31 03059307 bus:FRS102 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Audited bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:FullAccounts bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:RegisteredOffice bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:CompanySecretary1 2025-01-01 2025-12-31 03059307 bus:Director10 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Director2 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Director7 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Director8 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Director9 2025-01-01 2025-12-31 03059307 bus:Director9 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:HighestPaidDirector bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:OrdinaryShareClass1 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:Consolidated 2 2025-01-01 2025-12-31 03059307 bus:Consolidated 3 2025-01-01 2025-12-31 03059307 bus:Consolidated 4 2025-01-01 2025-12-31 03059307 bus:PrivateLimitedCompanyLtd bus:Consolidated 2025-01-01 2025-12-31 03059307 bus:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2025-01-01 2025-12-31 03059307 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-01-01 2025-12-31 03059307 core:ShareCapital 2025-01-01 2025-12-31 03059307 core:ShareCapital bus:Consolidated 2025-01-01 2025-12-31 03059307 core:SharePremium 2025-01-01 2025-12-31 03059307 core:SharePremium bus:Consolidated 2025-01-01 2025-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-01-01 2025-12-31 03059307 core:ComputerSoftware bus:Consolidated 2025-01-01 2025-12-31 03059307 core:NegativeGoodwill bus:Consolidated 2025-01-01 2025-12-31 03059307 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2025-01-01 2025-12-31 03059307 core:ConstructionInProgressAssetsUnderConstruction bus:Consolidated 2025-01-01 2025-12-31 03059307 core:FurnitureFittings bus:Consolidated 2025-01-01 2025-12-31 03059307 core:FurnitureFittingsToolsEquipment bus:Consolidated 2025-01-01 2025-12-31 03059307 core:LandBuildings 2025-01-01 2025-12-31 03059307 core:LandBuildings bus:Consolidated 2025-01-01 2025-12-31 03059307 core:LeaseholdImprovements bus:Consolidated 2025-01-01 2025-12-31 03059307 core:OtherPropertyPlantEquipment bus:Consolidated 2025-01-01 2025-12-31 03059307 core:PlantMachinery bus:Consolidated 2025-01-01 2025-12-31 03059307 core:DeferredTaxation 2025-01-01 2025-12-31 03059307 core:DeferredTaxation bus:Consolidated 2025-01-01 2025-12-31 03059307 core:EmployeeBenefits bus:Consolidated 2025-01-01 2025-12-31 03059307 core:LegalProceedings bus:Consolidated 2025-01-01 2025-12-31 03059307 core:OtherProvisionsContingentLiabilities bus:Consolidated 2025-01-01 2025-12-31 03059307 core:Warranties bus:Consolidated 2025-01-01 2025-12-31 03059307 core:OtherRelatedParties 2025-01-01 2025-12-31 03059307 core:Share-basedArrangement1 bus:Consolidated 2025-01-01 2025-12-31 03059307 core:Subsidiary1 2025-01-01 2025-12-31 03059307 core:Subsidiary2 2025-01-01 2025-12-31 03059307 core:Subsidiary3 2025-01-01 2025-12-31 03059307 core:Subsidiary4 2025-01-01 2025-12-31 03059307 core:Subsidiary5 2025-01-01 2025-12-31 03059307 core:Subsidiary6 2025-01-01 2025-12-31 03059307 core:Subsidiary7 2025-01-01 2025-12-31 03059307 core:ForeignTax bus:Consolidated 2025-01-01 2025-12-31 03059307 core:UKTax bus:Consolidated 2025-01-01 2025-12-31 03059307 countries:EnglandWales bus:Consolidated 2025-01-01 2025-12-31 03059307 2024-12-31 03059307 bus:Consolidated 2024-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2024-12-31 03059307 core:RetainedEarningsAccumulatedLosses 2024-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-12-31 03059307 core:ShareCapital 2024-12-31 03059307 core:ShareCapital bus:Consolidated 2024-12-31 03059307 core:SharePremium 2024-12-31 03059307 core:SharePremium bus:Consolidated 2024-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-12-31 03059307 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2024-12-31 03059307 core:ConstructionInProgressAssetsUnderConstruction bus:Consolidated 2024-12-31 03059307 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-12-31 03059307 core:LandBuildings 2024-12-31 03059307 core:LandBuildings bus:Consolidated 2024-12-31 03059307 core:OtherPropertyPlantEquipment bus:Consolidated 2024-12-31 03059307 core:DeferredTaxation 2024-12-31 03059307 core:DeferredTaxation bus:Consolidated 2024-12-31 03059307 core:EmployeeBenefits bus:Consolidated 2024-12-31 03059307 core:LegalProceedings bus:Consolidated 2024-12-31 03059307 core:OtherProvisionsContingentLiabilities bus:Consolidated 2024-12-31 03059307 core:Warranties bus:Consolidated 2024-12-31 03059307 2024-01-01 2024-12-31 03059307 2024-12-31 03059307 bus:OrdinaryShareClass1 bus:Consolidated 2024-12-31 03059307 bus:Consolidated 2024-12-31 03059307 bus:Consolidated 2 2024-12-31 03059307 2 2024-12-31 03059307 core:AcceleratedTaxDepreciationDeferredTax 2024-12-31 03059307 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2024-12-31 03059307 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax bus:Consolidated 2024-12-31 03059307 core:OtherDeferredTax bus:Consolidated 2024-12-31 03059307 core:TaxLossesCarry-forwardsDeferredTax bus:Consolidated 2024-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2024-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-12-31 03059307 core:ShareCapital bus:Consolidated 2024-12-31 03059307 core:SharePremium bus:Consolidated 2024-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-12-31 03059307 core:FinanceLeases core:CurrentFinancialInstruments 2024-12-31 03059307 core:FinanceLeases core:CurrentFinancialInstruments bus:Consolidated 2024-12-31 03059307 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss bus:Consolidated 2024-12-31 03059307 core:CurrentFinancialInstruments 2024-12-31 03059307 core:CurrentFinancialInstruments bus:Consolidated 2024-12-31 03059307 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 03059307 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-12-31 03059307 core:Non-currentFinancialInstruments 2024-12-31 03059307 core:Non-currentFinancialInstruments bus:Consolidated 2024-12-31 03059307 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 03059307 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-12-31 03059307 core:FinancialLiabilitiesFairValueThroughProfitOrLoss bus:Consolidated 2024-12-31 03059307 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2024-12-31 03059307 core:BetweenTwoFiveYears bus:Consolidated 2024-12-31 03059307 core:WithinOneYear bus:Consolidated 2024-12-31 03059307 core:ConstructionInProgressAssetsUnderConstruction bus:Consolidated 2024-12-31 03059307 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-12-31 03059307 core:LandBuildings 2024-12-31 03059307 core:LandBuildings bus:Consolidated 2024-12-31 03059307 core:OtherPropertyPlantEquipment bus:Consolidated 2024-12-31 03059307 bus:HighestPaidDirector bus:Consolidated 2024-01-01 2024-12-31 03059307 bus:Consolidated 2024-01-01 2024-12-31 03059307 bus:Consolidated 2 2024-01-01 2024-12-31 03059307 bus:Consolidated 3 2024-01-01 2024-12-31 03059307 bus:Consolidated 4 2024-01-01 2024-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2024-01-01 2024-12-31 03059307 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-01-01 2024-12-31 03059307 core:ShareCapital 2024-01-01 2024-12-31 03059307 core:ShareCapital bus:Consolidated 2024-01-01 2024-12-31 03059307 core:SharePremium 2024-01-01 2024-12-31 03059307 core:SharePremium bus:Consolidated 2024-01-01 2024-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-01-01 2024-12-31 03059307 core:Subsidiary1 2024-01-01 2024-12-31 03059307 core:Subsidiary2 2024-01-01 2024-12-31 03059307 core:Subsidiary3 2024-01-01 2024-12-31 03059307 core:Subsidiary4 2024-01-01 2024-12-31 03059307 core:Subsidiary5 2024-01-01 2024-12-31 03059307 core:Subsidiary6 2024-01-01 2024-12-31 03059307 core:Subsidiary7 2024-01-01 2024-12-31 03059307 core:ForeignTax bus:Consolidated 2024-01-01 2024-12-31 03059307 core:UKTax bus:Consolidated 2024-01-01 2024-12-31 03059307 2023-12-31 03059307 bus:Consolidated 2023-12-31 03059307 core:Non-controllingInterests bus:Consolidated 2023-12-31 03059307 core:RetainedEarningsAccumulatedLosses 2023-12-31 03059307 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-12-31 03059307 core:ShareCapital 2023-12-31 03059307 core:ShareCapital bus:Consolidated 2023-12-31 03059307 core:SharePremium 2023-12-31 03059307 core:SharePremium bus:Consolidated 2023-12-31 03059307 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03059307 (England & Wales)

A D Burs Limited

Annual Report and Consolidated Financial Statements

for the Year Ended 31 December 2025

 

A D Burs Limited

Contents

Company Information

1

Strategic Report

2 to 4

Directors' Report

5 to 7

Statement of Directors' Responsibilities

8

Independent Auditor's Report

9 to 11

Consolidated Profit and Loss Account

12

Consolidated Statement of Comprehensive Income

13

Consolidated Balance Sheet

14

Balance Sheet

15

Consolidated Statement of Changes in Equity

16

Statement of Changes in Equity

17

Consolidated Statement of Cash Flows

18

Notes to the Financial Statements

19 to 38

 

A D Burs Limited

Company Information

Directors

M W Caputo

L Kahn

F Massino

C Zumbo

J Gordon

Company secretary

Harrison Clark (Secretarial) Limited

Registered office

Prima Dental Group
Stephenson Drive
Waterwells Business Park
Gloucester
GL2 2AG

Solicitors

Harrison Clark Rickerbys Limited
Ellenborough House
Wellington Street
Cheltenham
GL50 1YD

Bankers

HSBC Bank plc
109 Bath Road
Cheltenham
GL53 7RA

Auditors

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

A D Burs Limited

Strategic Report for the Year Ended 31 December 2025

The directors present their strategic report for the year ended 31 December 2025.

Principal activity

The principal activity of the group is that of the manufacture and distribution of dental rotary instruments, materials and mirrors to the worldwide dental trade. The principal activity of the company is that of a holding company.

Fair review of the business

During the year, the group made further investment in the UK totalling £3.9 million. This included £3.2 million invested in the acquisition of seven new units and £1.0 million invested within the existing production facility to upgrade equipment and optimise production efficiencies. These investments delivered an increase in production capacity of approximately 5.5 million units.

Average headcount reduced from 303 to 293 during the year, reflecting efficiency gains achieved through operational improvements while maintaining the Group’s ability to support current and future growth

The group achieved sales of £42.8 million during the year. Reported revenue was impacted by the weakening of the USD against GBP, which reduced sales by approximately £0.9 million. In addition, ongoing improvements in lead times and operational efficiency resulted in a deliberate reduction in order backlog, which temporarily constrained reported sales. These developments reflect continued progress in strengthening the group’s operational performance and responsiveness to customer demand.

Gross margin increased to 28.3% for the year, up from 25.2% in 2024, reflecting a 3.1% improvement. This performance was delivered against a backdrop of challenging economic conditions, including labour inflation and sustained high energy costs. The impact of higher labour costs, which increased by 1.6%, was offset by improved production efficiencies, demonstrating the benefits of ongoing operational improvement initiatives.

During the year, the group moved to consolidate its position in India and Brazil. Prima Dental India Pty Ltd, the group's sales and distribution business based in New Delhi, continued to develop its sales presence in the country. Angelus Prima Dental LTDA, the group's subsidiary manufacturing and sales business based in Brazil, continues to be fully operational and manufacturing 90% of its own requirement locally. During the year, Brazil delivered sales growth of 4% vs prior year. These operations continue to form a key part of the group's strategy in developing in these fast-growing markets.

Sales generated by the group’s subsidiaries in China and Singapore were 14.5% lower than in 2024. Notwithstanding this reduction, gross margin increased to 35.2%, up 1.9% year on year. Both businesses continued to perform strongly, delivering solid profitability and cash generation, underpinned by effective operational execution and margin discipline.

The group's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2025

2024

Sales

£'000

42,783

44,806

Gross profit

£'000

12,089

11,292

Profit before tax

£'000

3,662

1,955

Capital investment

£'000

3,856

1,710

Section 172(1) statement
The directors of the company must act in accordance with the duties detailed in section 172 of the Companies Act 2006 which is summarised as follows:

Section 172(1) (a) to (f) of the Companies Act 2006 requires each director to act in the way he or she considers would be most likely to promote the success of the company for the benefit of its members as a whole, with regards to the following matters:


a) The likely consequences of any decision in the long term;
As a Board we are working to a 5 year growth plan that identifies the long term growth opportunities of the group. This 5 year plan requires the group to make long term strategic decisions in order to deliver the goal. This plan is reviewed periodically to measure existing performance and adjust to the evolving economic, sociological and political landscapes. These plans are shared with key stakeholders.

 

A D Burs Limited

Strategic Report for the Year Ended 31 December 2025

b) The interest of the group’s employees;
The group's employees are fundamental to the delivery of our plan. The group aim to be a responsible employer in our approach to the pay and benefits our employees receive. The health, safety and wellbeing of the group's employees is our main priority in the way we do business. There has been significant investment and focus of training & development of employees to achieve the group’s plan in the short, medium and long term. There has been a particular focus on leadership development and in turn colleague engagement to support the group’s promotion of a high performance and inclusive culture. In support of this the group undertakes an annual employee engagement survey upon which action plans are formulated, and implemented with the aim of improving the working environment and practices.

c) The need to foster the group’s business relationships with suppliers, customers and others;
The group have a strong Sales and Supply Chain Management team who work closely with the suppliers across the business delivering the level and quality of the supplies required to maintain the strong growth of the group. The group aim to work in partnership with our suppliers to develop and help drive change in our organisation through innovation. The board has oversight of the sales and supply chain management team and receive regular updates on any matter of significance.

The group are a strongly customer focused organisation and encourage regular feedback from our customers to ensure we are meeting their developing requirements and delivering them the high quality of product and service we pride ourselves upon.

d) The impact of the group’s operations on the community and the environment;
As a group we strive to ensure that the decisions we make have a positive effect upon the local community and environment. As a group we look to give back to the community and recently created a charity group to support and provide funding for various projects within the local community.

e) The desirability of the group maintaining a reputation for high standards of business conduct;
As the Board of Directors, our intention is to behave responsibly and ensure that management operates the business in a responsible manner, operating within the high standards of business conduct and good governance expected for a business such as ours.

f) The need to act fairly as between members of the company;
As the Board of Directors, our intention is to behave responsibly toward our shareholders and treat them fairly and equally, so they too may benefit from the successful delivery of our plan. We report to each shareholder on a monthly basis reporting the performance of the business against agreed budgets and forecasts.

Principal risks and uncertainties

The execution of the group’s strategy is subject to a number of risks. The process of identifying and managing risk is overseen by the directors and management. The key business risks and uncertainties affecting the group are summarised as:

Foreign exchange rate risk
The group trades across the world and the majority of the sales are in non-sterling denominated sales. As a result, exchange rate fluctuations impact the results and cash flows of the group. Certain of the group’s finance facilities are denominated in non-sterling currencies which act as a natural hedge. The group utilises forward exchange contracts to further minimise this risk.

Raw material supply and pricing fluctuation
The group require a consistent supply of raw materials to meet the demand of their customers. Due to the commodity nature of the raw material, pricing fluctuation and supply delays and shortages are risks to the group. To minimise this, the directors agree on annual pricing and supply agreements with suppliers and hold regular meetings with the suppliers to align the supply and demand of the raw materials.

Foreign subsidiaries
With the foreign subsidiaries continuing to grow and develop as entities, the directors continue to monitor the risk of the accuracy of financial reporting. To mitigate this, each entity submits management accounts to include Profit and Loss, Balance Sheet and Cash Flow. These are reviewed at Group Management meetings with the Directors. Periodic visits to each subsidiary are completed throughout the year by members of the Prima Group Management team.

 

A D Burs Limited

Strategic Report for the Year Ended 31 December 2025

Research and innovation

The group continues to invest in the development of new products, which the directors believe to be a source of competitive advantage. The group also continues to invest on Research and Innovation (R&I) activities. The directors are confident these advances will provide substantial sales opportunities in the future.

Approved by the Board on 4 June 2026 and signed on its behalf by:


C Zumbo
Director

 

A D Burs Limited

Directors' Report for the Year Ended 31 December 2025

The directors present their report and the for the year ended 31 December 2025.

Directors of the group

The directors who held office during the year were as follows:

M W Caputo

L Kahn

F Massino

C Zumbo

J Gordon


Matters covered in the Strategic report
Information on the engagement with employees and engagement with suppliers, customers and others is included in the Strategic Report in the s172(1) statement. The group's business environment and risks, together with details of monitoring undertaken by the directors, are dealt with elsewhere in the Strategic Report.

Financial instruments

Objectives and policies

The group's financial instruments comprise cash and liquid resources, and various other items such as trade debtors, trade creditors etc. that arise directly from its operations, with appropriate levels of funding. The main purpose of these financial instruments is to finance the operations of the group. The main risks arising from the group's financial instruments are set out below.

Liquidity risk, interest rate risk, credit risk, price and foreign exchange rate risk

Liquidity risk
The directors aim is to ensure the group has sufficient liquid resources to meet its operational requirements. This is closely monitored by the directors. The group is funded through working capital and a loan from the immediate parent undertaking, which is repayable by instalments as set out in notes to these financial statements.

Interest rate risk
Certain of the group’s borrowings bear interest rates linked to the bank base rate. The group is therefore subject to interest rate risk. The group has close dialogue with its lenders and closely monitors the interest rate charge to minimise the exposure to this risk.

Credit risk
The group offers certain of its customer’s credit. Before credit terms are agreed, an assessment of the customers credit rating is undertaken to ensure the group is not exposed to a major credit risk. Credit limits are set accordingly. The credit risk on liquid funds is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies.

Price and foreign exchange rate risk
The majority of the group’s sales are transacted in non-sterling currencies. As a result, exchange rate fluctuations impact the results and cash flows of the group. Certain of the group’s finance facilities are denominated in non-sterling currencies which act as a natural hedge. The group utilises forward exchange contracts to further minimise this risk.

Employment of disabled persons

The group's policy is to consult and discuss with employees, and staff councils at meetings, matters likely to affect employees' interests.

Information of matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

Future developments

The directors are confident that the group will report continued growth and strong earnings performance.

 

A D Burs Limited

Directors' Report for the Year Ended 31 December 2025

Going concern

After reviewing the group's forecasts and projections, the directors have a reasonable expectation that the group has adequate resources available to continue in operational existence for the foreseeable future. The company and group therefore continue to adopt the going concern basis in preparing the financial statements.

Non-financial and sustainability information

Environmental report

Streamlined energy and carbon reporting

In accordance with the Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018 the group are required to disclose the group's UK energy and Greenhouse Gas emissions.

UK GHG Emissions & Energy Financial Year ended 31 December 2025

UK GHG Emissions & Energy Financial Year ended 31 December 2024

Tonnes CO2e

kWh

Tonnes CO2e

kWh

Natural Gas

Scope 1

7.7

42,099

30.8

168,511

Solar Generation

Scope 1

0

470,829

-

429,636

Electricity

Scope 2

762.7

4,309,221

930.5

4,494,015

Electricity Transmission and & Distribution Losses

Scope 3

79.8

78,859

82.2

82,240

Staff owned vehicles used for business travel

Scope 3

0.6

2,217

1.1

4,732

Total

850.8

4,903,225

1044.6

5,179,134

Intensity Ratio CO2e per 100,000 burs

1.583

1.951

Methodology

Greenhouse gas emissions are reported in gross tonnes CO2e in line with the requirements of large unquoted companies set out in the UK Government’s Environmental Reporting Guidelines (March 2019 version) and use the UK Government GHG (Green House Gas) Conversion Factors for Company Reporting (2024 version 1.0). The operational control approach for the group’s UK activities has been applied and is guided by the GHG Protocol – Corporate Standard (revised edition). Gross calorific values have been applied to conversion of natural gas and net values to vehicle fuel. Emissions from electricity are location based and report grid purchased electricity (Scope 2) with associated transmission and distribution losses reported within Scope 3.

Intensity ratio

The intensity measurement used is tonnes CO2e per 100,000 produced burs. During the year ended 31 December 2025, this was 1.583 Tonnes CO2e per 100,000 burs. A reduction of 18.9% on 2024.


Energy efficiency action
Production volumes increased by 0.4% during the year, reflecting continued efficiency gains across operations. Despite the increase in output, total electricity consumption reduced by 5.3%, supported by a focused approach to machine downtime management and energy efficiency initiatives.

The solar panels installed in the fourth quarter of 2023 continued to perform strongly, generating 470,829 kWh and accounting for 9.6% of the total annual electricity consumption

The group have seen a 75% reduction in the volume of gas usage as we continue to focused on temperature monitoring. This is the main contributor to reduction in the intensity ratio.

Disclosure of information to the auditor

Each director has taken the steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.

 

A D Burs Limited

Directors' Report for the Year Ended 31 December 2025

Reappointment of auditors

In accordance with section 485 of the Companies Act 2006, a resolution for the re-appointment of Hazlewoods LLP as auditors of the company is to be proposed at the forthcoming Annual General Meeting.

Approved by the Board on 4 June 2026 and signed on its behalf by:


C Zumbo
Director

 

A D Burs Limited

Statement of Directors' Responsibilities

The directors are responsible for preparing the Strategic Report, Directors' 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 group and company 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 and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group's and the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

A D Burs Limited

Independent Auditor's Report to the Members of A D Burs Limited

Opinion

We have audited the financial statements of A D Burs Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025, which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and Notes to the Financial Statements, including a summary of 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 group's and the parent company's affairs as at 31 December 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 auditor 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 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 group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were 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 directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter 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 Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

 

A D Burs Limited

Independent Auditor's Report to the Members of A D Burs Limited

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page 8, 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.

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.

Extent to which the audit was capable of detecting irregularities, including fraud

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:

We considered the nature of the group’s industry and its control environment and reviewed the group's documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.

We obtained an understanding of the legal and regulatory framework that the group operates in and identified the key laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements, including the UK Companies Act and tax legislation, and, those that do not have a direct effect on the financial statements but compliance with which may be fundamental to the group’s ability to operate or to avoid a material penalty.

We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgments made in accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.

In addition to the above, our procedures to respond to the risks identified included the following:

reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;

performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud;

 

A D Burs Limited

Independent Auditor's Report to the Members of A D Burs Limited

enquiring of management concerning actual and potential litigation and claims and instances of non-compliance with laws and regulations; and

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

A further description of our responsibilities is available on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.





Paul Fussell (Senior Statutory Auditor)
For and on behalf of Hazlewoods LLP, Statutory Auditor

Staverton Court
Staverton
Cheltenham
GL51 0UX

5 June 2026

 

A D Burs Limited

Consolidated Profit and Loss Account for the Year Ended 31 December 2025

Note

2025
£

2024
£

Turnover

3

42,783,088

44,806,354

Cost of sales

 

(30,694,273)

(33,513,970)

Gross profit

 

12,088,815

11,292,384

Administrative expenses

 

(8,158,274)

(8,952,147)

Other operating income

4

37,851

9,001

Operating profit

5

3,968,392

2,349,238

Other interest receivable and similar income

6

128,620

165,467

Interest payable and similar expenses

7

(435,457)

(559,414)

Profit before tax

 

3,661,555

1,955,291

Tax on profit

11

(936,099)

(447,662)

Profit for the financial year

 

2,725,456

1,507,629

Profit attributable to:

 

Owners of the company

 

1,344,819

971,139

Non-controlling interests

 

1,380,637

536,490

 

2,725,456

1,507,629

The above results were derived from continuing operations.

 

A D Burs Limited

Consolidated Statement of Comprehensive Income for the Year Ended 31 December 2025

2025
£

2024
£

Profit for the year

2,725,456

1,507,629

Foreign currency translation losses

(26,232)

(26,194)

Share of associates and joint ventures other comprehensive income

(34,456)

(59,883)

(60,688)

(86,077)

Total comprehensive income for the year

2,664,768

1,421,552

Total comprehensive income attributable to:

Owners of the company

1,318,587

944,945

Non-controlling interests

1,346,181

476,607

2,664,768

1,421,552

 

A D Burs Limited

(Registration number: 03059307)
Consolidated Balance Sheet as at 31 December 2025

Note

2025
 £

2024
 £

Fixed assets

 

Intangible assets

12

65,068

48,390

Tangible assets

13

28,304,853

27,958,900

 

28,369,921

28,007,290

Current assets

 

Stocks

15

10,344,797

8,108,281

Debtors

16

4,859,771

4,890,317

Cash at bank and in hand

17

8,272,223

9,137,323

 

23,476,791

22,135,921

Creditors: Amounts falling due within one year

18

(6,133,851)

(4,595,561)

Net current assets

 

17,342,940

17,540,360

Total assets less current liabilities

 

45,712,861

45,547,650

Creditors: Amounts falling due after more than one year

18

(7,312,631)

(7,498,152)

Provisions for liabilities

20

(3,456,083)

(4,218,668)

Net assets

 

34,944,147

33,830,830

Capital and reserves

 

Called up share capital

24, 25

2,061,415

2,061,415

Share premium reserve

25

978,220

978,220

Profit and loss account

25

23,585,895

23,267,308

Equity attributable to owners of the company

 

26,625,530

26,306,943

Non-controlling interest

25

8,318,617

7,523,887

Total equity

 

34,944,147

33,830,830

Approved and authorised by the Board on 4 June 2026 and signed on its behalf by:
 

C Zumbo
Director

 

A D Burs Limited

(Registration number: 03059307)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

13

9,049,623

6,005,617

Investments

14

2,484,987

2,484,987

 

11,534,610

8,490,604

Current assets

 

Debtors

16

5,314,909

5,586,184

Cash at bank and in hand

17

1,492,676

4,842,115

 

6,807,585

10,428,299

Creditors: Amounts falling due within one year

18

(214,189)

(158,421)

Net current assets

 

6,593,396

10,269,878

Total assets less current liabilities

 

18,128,006

18,760,482

Provisions for liabilities

20

(306,525)

(304,362)

Net assets

 

17,821,481

18,456,120

Capital and reserves

 

Called up share capital

24, 25

2,061,415

2,061,415

Share premium reserve

25

978,220

978,220

Profit and loss account

25

14,781,846

15,416,485

Total equity

 

17,821,481

18,456,120

The company made a profit after tax for the financial year of £365,361 (2024 - £980,173).

Approved and authorised by the Board on 4 June 2026 and signed on its behalf by:
 

C Zumbo
Director

 

A D Burs Limited

Consolidated Statement of Changes in Equity for the Year Ended 31 December 2025
Equity attributable to the parent company

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

Non-controlling interests
£

Total equity
£

At 1 January 2025

2,061,415

978,220

23,267,308

26,306,943

7,523,887

33,830,830

Profit for the year

-

-

1,344,819

1,344,819

1,380,637

2,725,456

Other comprehensive income

-

-

(26,232)

(26,232)

(34,456)

(60,688)

Total comprehensive income

-

-

1,318,587

1,318,587

1,346,181

2,664,768

Dividends

-

-

(1,000,000)

(1,000,000)

(551,451)

(1,551,451)

At 31 December 2025

2,061,415

978,220

23,585,895

26,625,530

8,318,617

34,944,147

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

Non-controlling interests
£

Total equity
£

At 1 January 2024

2,061,415

978,220

22,322,363

25,361,998

7,536,724

32,898,722

Profit for the year

-

-

971,139

971,139

536,490

1,507,629

Other comprehensive income

-

-

(26,194)

(26,194)

(59,883)

(86,077)

Total comprehensive income

-

-

944,945

944,945

476,607

1,421,552

Dividends

-

-

-

-

(489,444)

(489,444)

At 31 December 2024

2,061,415

978,220

23,267,308

26,306,943

7,523,887

33,830,830

 

A D Burs Limited

Statement of Changes in Equity for the Year Ended 31 December 2025

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 January 2025

2,061,415

978,220

15,416,485

18,456,120

Profit for the year

-

-

365,361

365,361

Total comprehensive income

-

-

365,361

365,361

Dividends

-

-

(1,000,000)

(1,000,000)

At 31 December 2025

2,061,415

978,220

14,781,846

17,821,481

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 January 2024

2,061,415

978,220

14,436,312

17,475,947

Profit for the year

-

-

980,173

980,173

Total comprehensive income

-

-

980,173

980,173

At 31 December 2024

2,061,415

978,220

15,416,485

18,456,120

 

A D Burs Limited

Consolidated Statement of Cash Flows for the Year Ended 31 December 2025

Note

2025
£

2024
£

Cash flows from operating activities

Profit for the year

 

2,725,456

1,507,629

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

3,539,252

3,157,064

Loss on disposal of tangible assets

318

-

Finance income

6

(128,620)

(165,467)

Finance costs

7

435,397

559,414

Income tax expense

11

936,099

447,662

 

7,507,902

5,506,302

Working capital adjustments

 

(Increase)/decrease in stocks

 

(2,236,516)

973,448

(Increase)/decrease in trade debtors

 

(209,494)

483,297

Increase/(decrease) in trade creditors

 

917,508

(384,573)

(Decrease)/increase in provisions

 

(956,000)

339,200

Cash generated from operations

 

5,023,400

6,917,674

Income taxes received/(paid)

 

1,648

(214,482)

Net cash flow from operating activities

 

5,025,048

6,703,192

Cash flows from investing activities

 

Interest received

128,620

165,467

Acquisitions of tangible assets

13

(3,855,797)

(1,710,198)

Acquisition of intangible assets

12

(15,401)

(2,910)

Net cash flows from investing activities

 

(3,742,578)

(1,547,641)

Cash flows from financing activities

 

Interest paid

(364,208)

(559,414)

Proceeds from other borrowing draw downs

 

-

2,000,000

Repayment of other borrowing

 

(265,241)

(290,262)

Payments to finance lease creditors

 

(4,788)

(46,518)

Dividends paid to non-controlling interests

 

(551,451)

-

Dividends paid

(1,000,000)

(489,444)

Net cash flows from financing activities

 

(2,185,688)

614,362

Net (decrease)/increase in cash and cash equivalents

 

(903,218)

5,769,913

Cash and cash equivalents at 1 January

 

9,137,323

3,294,118

Effect of exchange rate fluctuations on cash held

 

38,118

73,292

Cash and cash equivalents at 31 December

30

8,272,223

9,137,323

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

1

General information

The company is a private company limited by share capital, incorporated in the United Kingdom.

The address of its registered office is:
Prima Dental Group
Stephenson Drive
Waterwells Business Park
Gloucester
GL2 2AG

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the group and company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Summary of disclosure exemptions

A D Burs Limited meets the definition of a qualifying entity under FRS 102 and has therefore taken advantage of the disclosure exemptions available to it in its separate financial statements. Exemptions have been taken in the company's separate financial statements in relation to financial instruments and presentation of a statement of cash flows.

Basis of consolidation

The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 December 2025.

No profit and loss account is presented for the company as permitted by section 408 of the Companies Act 2006.

A subsidiary is an entity controlled by the company. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.

No profit and loss account is presented for the company as permitted by section 408 of the Companies Act 2006.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group’s equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder’s share of changes in equity since the date of the combination.

Going concern

After reviewing the group's forecasts and projections, the directors have a reasonable expectation that the group and company has adequate resources available to continue in operational existence for the foreseeable future. The group and company therefore continue to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

The directors have exercised judgement in determining that certain investee entities are subsidiaries for the purposes of consolidation under FRS 102. Although the Group holds less than 50% of the voting rights, it is considered to have control based on commercial arrangements that provide the Group with the ability to direct key financial and operating policies and obtain benefits from the entities’ activities. Accordingly, these entities have been treated as subsidiaries and fully consolidated in the financial statements.

Key sources of estimation uncertainty

Management reviews stock lines against sales data to estimate the value of stock that requires provision. Estimation uncertainty arises as historical sales data may not be representative of future sales. The carrying amount of the provision is £1,642,071 (2024 - £1,226,098).

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the group’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the group.

The group recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits can be reliably measured, and it is probable that future economic benefits will flow to the entity.

The group consider that the risks and rewards of ownership pass when products are delivered to customers and it is at this point that revenue is recognised.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Tax

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

The current 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 group operates and generates taxable income.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements and on unused tax losses or tax credits in the group. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold land and buildings

50 years straight line

Fixtures and fittings

4-10 years on a straight line basis

Short leasehold improvements

Over the term of the lease

Plant and machinery

10-15 years on a straight line basis or unit production basis

Intangible assets

Separately acquired intangible assets are included at cost and amortised over their useful life. Provision is made for any impairment.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Software costs

20% straight line

Trade debtors

Trade debtors are amounts due from customers for goods sold in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the debtors.

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the Group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Provisions

Provisions are recognised when the group has an obligation at the reporting date as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the group has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share based payments

Cash-settled share based payments are recorded at fair value at each reporting date. Movements in fair value are recorded through the profit and loss account.


Derivative financial instruments
The company uses derivative financial instruments to manage certain exposures to foreign currency risk. Derivatives are initially recognised at fair value on the date the contract is entered into and are subsequently remeasured at fair value at each reporting date. The company does not apply hedge accounting. Accordingly, all gains and losses arising from changes in the fair value of derivative financial instruments are recognised in profit or loss as they arise.


Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Turnover

The analysis of the group's turnover for the year from continuing operations is as follows:

2025
£

2024
£

Sale of goods

42,783,088

44,806,354

The analysis of the group's revenue for the year by market is as follows:

2025
 £

2024
 £

United Kingdom

4,075,718

3,859,840

Europe

2,225,048

1,880,030

USA

30,411,621

32,286,312

Rest of world

6,070,701

6,780,172

42,783,088

44,806,354

 

4

Other operating income

The analysis of the group's other operating income for the year is as follows:

2025
£

2024
£

Miscellaneous other operating income

37,851

9,001

 

5

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

3,538,552

3,156,635

Amortisation expense

700

429

Research and development cost

701,724

630,797

Foreign exchange gains

(64,654)

(140,324)

 

6

Other interest receivable and similar income

2025
£

2024
£

Bank interest receivable

128,620

165,467

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

7

Interest payable and similar expenses

2025
£

2024
£

Interest on bank overdrafts and borrowings

435,457

518,592

Other interest payable

-

40,822

435,457

559,414

 

8

Staff costs

Group
The aggregate payroll costs (including directors' remuneration) were as follows:

2025
£

2024
£

Wages and salaries

12,717,350

12,868,986

Social security costs

1,523,903

1,315,559

Pension costs, defined contribution scheme

493,924

523,961

Share-based payment (note 23)

-

480,200

14,735,177

15,188,706

The average number of persons employed by the group (including directors) during the year, analysed by category was as follows:

2025
No.

2024
No.

Production

249

257

Administration and support

44

46

293

303

Company
The company had no employees and incurred no staff costs.

 

9

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

304,010

522,510

Contributions paid to money purchase schemes

77,306

13,022

381,316

535,532

During the year the number of directors who were receiving benefits was as follows:

2025
No.

2024
No.

Accruing benefits under money purchase pension scheme

1

1

In respect of the highest paid director:

2025
£

2024
£

Remuneration

304,010

522,510

Company contributions to money purchase pension schemes

77,306

13,022

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

10

Auditors' remuneration

2025
£

2024
£

Audit of these financial statements

7,170

6,825

Audit of the financial statements of subsidiaries of the company pursuant to legislation

43,000

40,950

50,170

47,775

Other fees to auditors

All other non-audit services

8,000

7,615

 

11

Taxation

Tax charged/(credited) in the consolidated profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

721,321

285,568

UK corporation tax adjustment to prior periods

-

(272,292)

721,321

13,276

Foreign tax

21,363

145,414

Total current income tax

742,684

158,690

Deferred taxation

Arising from origination and reversal of timing differences

117,963

(124,378)

Arising from previously unrecognised tax loss, tax credit or temporary difference of prior periods

75,452

413,350

Total deferred taxation

193,415

288,972

Tax expense in the profit and loss account

936,099

447,662

The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of 25% (2024 - 25%).

 

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

The differences are reconciled below:

2025
£

2024
£

Profit before tax

3,661,555

1,955,291

Corporation tax at standard rate

915,389

488,823

Effect of revenues exempt from taxation

(103,526)

(36,320)

Effect of expense not deductible in determining taxable profit

141,812

237,173

Deferred tax expense from unrecognised temporary difference from a prior period

-

413,350

Tax increase from transfer pricing adjustments

16,564

15,399

Effect of foreign tax rates

-

(123,912)

Increase (decrease) in UK and foreign current tax from adjustment for prior periods

49,309

(272,292)

Effect of tax losses

1,563

-

Tax decrease from tax losses for which no deferred tax asset was recognised

-

(274,559)

Effect of foreign tax rates

(85,012)

-

Total tax charge

936,099

447,662

Deferred tax

Group

Deferred tax assets and liabilities

2025

Liability
£

Fixed asset timing differences

3,114,898

Other timing differences

(17,815)

3,097,083

2024

Liability
£

Fixed asset timing differences

3,722,081

Losses

(821,358)

Other timing differences

3,813

Foreign deferred tax

(868)

2,903,668

Company

Deferred tax assets and liabilities

2025

Liability
£

Fixed asset timing differences

306,525

306,525

2024

Liability
£

Fixed asset timing differences

304,362

304,362

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

12

Intangible assets

Group

Software costs
 £

Cost or valuation

At 1 January 2025

50,088

Additions

15,401

Foreign exchange movements

2,183

At 31 December 2025

67,672

Amortisation

At 1 January 2025

1,698

Amortisation charge for the year

700

Foreign exchange movements

206

At 31 December 2025

2,604

Carrying amount

At 31 December 2025

65,068

At 31 December 2024

48,390

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

13

Tangible assets

Group

Freehold land and buildings
£

Fixtures and fittings
 £

Short leasehold improvements
£

Plant and machinery
 £

Total
£

Cost

At 1 January 2025

7,558,427

1,141,012

58,210

41,586,725

50,344,374

Additions

3,240,568

3,083

-

612,146

3,855,797

Disposals

-

(318)

-

-

(318)

Foreign exchange movements

-

(5,093)

-

60,647

55,554

At 31 December 2025

10,798,995

1,138,684

58,210

42,259,518

54,255,407

Depreciation

At 1 January 2025

1,498,176

715,291

58,210

20,113,797

22,385,474

Charge for the year

196,562

77,003

-

3,264,987

3,538,552

Foreign exchange movements

-

(5,044)

-

31,572

26,528

At 31 December 2025

1,694,738

787,250

58,210

23,410,356

25,950,554

Carrying amount

At 31 December 2025

9,104,257

351,434

-

18,849,162

28,304,853

At 31 December 2024

6,060,251

425,721

-

21,472,928

27,958,900

Assets held under finance leases and hire purchase contracts

The net carrying amount of tangible assets includes the following amounts in respect of assets held under finance leases and hire purchase contracts:

2025
£

2024
£

Plant and machinery

-

102,713

   
 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Company

Freehold land and buildings
£

Cost or valuation

At 1 January 2025

7,257,596

Additions

3,240,568

At 31 December 2025

10,498,164

Depreciation

At 1 January 2025

1,251,979

Charge for the year

196,562

At 31 December 2025

1,448,541

Carrying amount

At 31 December 2025

9,049,623

At 31 December 2024

6,005,617

 

14

Investments

Company

2025
£

2024
£

Investments in subsidiaries

2,484,987

2,484,987

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Proportion of voting rights and shares held

     

2025

2024

Subsidiary undertakings

Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited)

Prima Dental Group, Waterwells Business Park, Stephenson Drive, Gloucester, GL2 2HA

60.1%

60.1%

 

     

Prima Dental India Private Limited

Flat No. 333, 3rd Floor Devika Tower, 6 Nehru Place, South Delhi, DL 110019, Delhi India

60.09%

60.09%

 

     

SS White Manufacturing Limited

Prima Dental Group, Waterwells Business Park, Stephenson Drive, Gloucester, GL2 2HA

60.1%

60.1%

 

     

Angelus Prima Dental LTDA

Rua Waldir Landgraf, 101 Unit B, 86031-218, Londrina - PR, Brazil

29.99%

29.99%

 

     

Wave Dental Limited

Suite 1201, Tower 2, The Gateway, 25 Canton Road, Tsimshatsui, Kowloon, Hong Kong

30.05%

30.05%

 

     

Ningbo Wave Medical Device Co., Ltd

1 2/F, Building 128th, Jiangbei District, Xing Xingyong, Ningbo, Zhejiang Province, China

30.05%

30.05%

 

     

Wave Dental PTE.LTD

16 Raffles Quay, #16-02 Hong Leong Building, Singapore 048581 Singapore

30.05%

30.05%

 

     
 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

The interests disclosed in the group's investments represent the actual proportions held.

Angelus Prima Dental LTDA, Wave Dental Limited, Wave Dental PTE.LTD and Ningbo Wave Medical Device Co., Ltd are considered to be subsidiaries given the dominant influence and control the group have over the operations of these business.

Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited) is a direct investment of the company.

 

15

Inventories

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Raw materials and consumables

3,151,668

3,154,379

-

-

Work in progress

1,677,521

1,768,237

-

-

Finished goods

5,515,608

3,185,665

-

-

10,344,797

8,108,281

-

-

 

16

Debtors

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Trade debtors

3,433,131

3,876,952

-

-

Amounts owed by related parties

-

-

5,207,264

5,586,184

Other debtors

257,147

238,936

62,790

-

Prepayments

1,044,373

479,441

44,855

-

Derivative financial instruments

125,120

-

-

-

Corporation tax asset

-

294,988

-

-

 

4,859,771

4,890,317

5,314,909

5,586,184

Less non-current portion

-

-

(5,207,264)

(5,586,184)

4,859,771

4,890,317

107,645

-

Company
£5,207,264 (2024 - £5,586,184) of receivables from related parties is classified as non-current. This balance comprises loans advanced to Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited). Further details in relation to these loans is disclosed in note 28.

 

17

Cash and cash equivalents

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Cash at bank

8,272,223

9,137,323

1,492,676

4,842,115

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

18

Creditors

   

Group

Company

Note

2025
£

2024
£

2025
£

2024
£

Due within one year

 

Loans and borrowings

19

232,575

294,178

-

-

Trade creditors

 

2,699,209

1,674,678

-

-

Social security and other taxes

 

369,231

420,438

-

-

Other payables

 

448,944

243,202

151,345

-

Accruals

 

1,934,687

1,590,069

32,377

35,357

Corporation tax liability

 

449,205

-

30,467

123,064

Derivative financial instruments

29

-

372,996

-

-

 

6,133,851

4,595,561

214,189

158,421

Due after one year

 

Loans and borrowings

19

7,312,631

7,498,152

-

-

 

19

Loans and borrowings

Current loans and borrowings

   

Group

Company

2025
£

2024
£

2025
£

2024
£

Finance lease liabilities

 

-

4,788

-

-

Other borrowings

 

232,575

289,390

-

-

 

232,575

294,178

-

-

Non-current loans and borrowings

   

Group

Company

2025
£

2024
£

2025
£

2024
£

Bank borrowings

 

7,000,000

7,000,000

-

-

Other borrowings

 

312,631

498,152

-

-

 

7,312,631

7,498,152

-

-

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Bank borrowings - Group
The group has a revolving loan facility in place until September 2027 when it falls due for renewal. The loan bears interest at a rate of 2% per annum above the Bank of England base rate.

The bank overdraft and facilities of the company and group are secured by a fixed charge and a floating charge over all property and undertaking of the company and group. The bank facilities impose a negative pledge which prohibits the company and group from creating any security interests over the assets pledged as security.

On 24 February 2025, the company became party to an unlimited multilateral guarantee together with Prima Healthcare Group Limited. Under the terms of the guarantee, each participating company may be required to settle the obligations of the others in the event of default.


Other borrowings - Group
Loans of £232,575 (2024 - £292,747) relate to funding advanced to Angelus Prima Dental LTDA from the Brazilian government (R$6.64M). The loan is repayable in variable instalments over 6 years with a 2 year grace period from the agreement of the loan facility. Payments are due on the dates of the prescribed drawdowns, attracting interest at a rate of 2% above the base long‑term rate.

Loans of £160,494 (2024 - £362,521) and £152,137 (2024 - £132,273) fall due for repayment in the period to June 2031 and May 2027 respectively. The loans attract interest at a rate of 5.575% above the Central Bank of Brazil base rate.

The total balance outstanding at 31 December 2025 was £545,206 (2024 - £787,542) of which £232,575 (2024 - £289,390) falls due within one year.

Finance lease liabilities - Group
Finance lease liabilities obligations are secured against the assets to which they relate.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

20

Provisions

Group

Deferred tax
£

Warranties
£

Dilapidations
£

Employee benefits
£

Other provisions
£

Total
£

At 1 January 2025

2,903,668

-

-

1,300,000

15,000

4,218,668

Additional provisions

193,415

244,000

100,000

-

-

537,415

Provisions used

-

-

-

(1,300,000)

-

(1,300,000)

At 31 December 2025

3,097,083

244,000

100,000

-

15,000

3,456,083

Company

Deferred tax
£

Total
£

At 1 January 2025

304,362

304,362

Additional provisions

2,163

2,163

At 31 December 2025

306,525

306,525

The provision for employee benefits represents the fair value of cash-settled share based payments as detailed in note 23.

Details in relation to the deferred tax liability at 31 December 2025 have been disclosed in note 11.

Other provisions relate to a litigation claim which is based on the directors' best estimation of the likely committed cash flows.

The warranty and dilapidations provision are managements best estimate of the costs to be incurred.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

21

Pension and other schemes

Defined contribution pension scheme

The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £493,925 (2024 - £523,961).

Contributions totalling £53,398 (2024 - £65,405) were payable to the scheme at the end of the year and are included in creditors.

 

22

Obligations under leases

Group

Finance leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

-

4,788

-

4,788

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

12,240

12,240

Later than one year and not later than five years

9,180

9,180

21,420

21,420

The amount of non-cancellable operating lease payments recognised as an expense during the year was £12,240 (2024 - £12,465).

 

23

Share-based payments

Hurdle shares

Scheme details and movements

On 29 October 2015, Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited) issued 2,001 Ordinary A shares of £1 each to a director of the company. The consideration for the shares if repurchased by Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited) shall be the lesser of:

a) $2,500,000; and

b) 5% x (Fair Value – Hurdle Amount).

A put and call option agreement exists between the participant and Prima Healthcare Group Limited (formerly Prima Dental Manufacturing Limited) over the shares, with exercise periods as follows:

- Put option: after 31 December 2024 or on and before 30 June 2025.
- Call option: on or after 1 July 2025 or on or before 31 December 2025.

If the options are not exercised on or before such dates, they shall lapse.

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Accordingly, the arrangement is ultimately cash-settled. FRS 102 requires the fair value to be re-calculated at each reporting date.

The pay-out is based on the market value of the Company at exercise and therefore the shares are considered to have a market-based performance condition which must be allowed for within the fair value of the shares.

The Monte-Carlo valuation model has been used to calculate the fair value of the shares. The model projects the market value of the company to the expected exercise date at which point it places a value on the purchase of the shares taking into account both the value created above the Hurdle Amount, and the cap at $2,500,000.

This simulation is replicated c. 100,000 times to provide a distribution of potential outcomes taking account of the volatility of the company's market value. The average projected purchase price of the shares is calculated and then discounted at the risk-free rate of interest to the date of grant.

The fair value of the shares as at 31 December 2025 is £nil (2024 - £1,300,000) following the settlement of the agreement during the year as part of a company purchase of own shares.

 

24

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

2,061,415

2,061,415

2,061,415

2,061,415

       
 

25

Reserves

Called up share capital
This represents the nominal value of the issued share capital of the company.

Share premium reserve
This contains the premium arising on the issue of equity share capital. Any transaction costs associated with the issuing of shares are deducted from the share premium.

Profit and loss account
This represents the cumulative profits or losses, net of dividends paid and other adjustments.

Non-Controlling Interest
The Non-Controlling Interest (NCI) reserve represents the cumulative profits or losses, net of dividends paid and other adjustments attributable to minority interests.

 

26

Financial guarantee

Group and Company
At the balance sheet date, there was a guarantee of £200,000 (2024 - £200,000) given to HM Revenue and Customs.

On 23 May 2023, the group provided a guarantee in favour of Banco Regional De Desenvolvimento for BRL2,055,000.

On 24 February 2025, the company became party to an unlimited multilateral guarantee together with Prima Healthcare Group Ltd. Under the terms of the guarantee, each participating company may be required to settle the obligations of the others in the event of default.

 

27

Dividends

2025
 £

2024
 £

Dividends paid

1,000,000

-

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

 

28

Related party transactions

During the year dividends of £326,713 (2024 - £220,080) were declared by a subsidiary in the group to its immediate parent undertaking, A D Burs Limited.

Group

Transactions with subsidiaries
During the year the group made sales of £446,935 (2024 - £476,303) to and purchases of £5,840 (2024 - £33,376) from subsidiaries. At 31 December 2025, the balance outstanding from subsidiaries in respect of these transactions was £709,203 (2024 - £541,707).

Summary of transactions with other related parties

During the year, the group made sales of £2,841,279 (2024 - £4,078,482) to and purchases of £7,589 (2024 - £nil) from a company under the same common control as Prima Healthcare Group Limited. At 31 December 2025, the group was owed £159,914 (2024 - £166,617) in respect of these transactions.

Company

Summary of transactions with direct subsidiaries
During the year, capital repayments of USD nil (2024 - USD 3,700,000) were received by the company in respect of a loan advanced to a subsidiary undertaking of A D Burs Limited. Interest is charged in these loans at a rate of 2.4% above the Bank of England Base Rate (previously 3% in excess of the 3 month USD LIBOR rate), with interest of £354,845 (2024 - £664,215) being received during the year. At 31 December 2025, the balance outstanding in respect of these loans was £5,204,074 (2024 - £5,587,038).

During the year, a subsidiary in the group was charged £353,769 (2024 - £354,626) for rental and shared overheads, by it's immediate parent undertaking, A D Burs Limited.

 

29

Financial instruments

Group

Categorisation of financial instruments

2025
£

2024
£

Financial assets measured at fair value through profit or loss

125,120

-

125,120

-

£.00

£.00

Financial liabilities measured at fair value through profit or loss

-

1,672,996

-

1,672,996

Financial assets measured at fair value

Forward exchange currency contracts
Foreign currency contracts are valued using quoted forward exchange rates and yield curves derived from quoted interest rates matching maturities of the contracts.

The fair value is an asset of £125,120 (2024 - liability of £372,996) and the change in value included in profit or loss is a gain of £498,116 (2024 - loss of £372,996).

Financial liabilities measured at fair value

Cash-settled share based payments
The pay-out is based on the market value of the Company at exercise and therefore the shares are considered to have a market-based performance condition which must be allowed for within the fair value of the shares, the details of which are set out in note 23 to these financial statements.

The fair value is £Nil (2024 - £1,300,000) and the change in value included in profit or loss is £Nil (2024 - £480,200).

 

A D Burs Limited

Notes to the Financial Statements for the Year Ended 31 December 2025

Items of income, expense, gains or losses

2025

Income
£

Expense
£

Net gains
£

Net losses
£

Financial assets measured at fair value through profit or loss

-

-

498,116

-

Financial liabilities measured at amortised cost

-

435,397

-

-

-

435,397

498,116

-

2024

Income
£

Expense
£

Net gains
£

Net losses
£

Financial liabilities measured at fair value through profit or loss

-

480,200

-

372,996

Financial liabilities measured at amortised cost

-

559,414

-

-

-

1,039,614

-

372,996

 

30

Analysis of changes in net debt

Group

At 1 January 2025
£

Cash flows
£

Foreign exchange movements
£

At 31 December 2025
£

Cash and cash equivalents

Cash

9,137,323

(903,218)

38,118

8,272,223

Borrowings

Other borrowings

(787,542)

265,241

(22,905)

(545,206)

Bank borrowings

(7,000,000)

-

-

(7,000,000)

Lease liabilities

(4,788)

4,788

-

-

(7,792,330)

270,029

(22,905)

(7,545,206)

 

1,344,993

(633,189)

15,213

727,017

 

31

Commitments

Group

Capital commitments

The total amount contracted for but not provided in the financial statements was £312,162 (2024 - £Nil) in respect of plant and machinery.

 

32

Parent and ultimate parent undertaking

The company's immediate parent is Molar Dental Supply, Inc., incorporated in the United States of America.