Company registration number 02307595 (England and Wales)
ELDON COLLIERY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
ELDON COLLIERY LIMITED
COMPANY INFORMATION
Directors
Mr P S Bruning
Mr E J Colenbrander
Mr A Weinstein
Mr M A Robinson
Mr B L Klein
Secretary
Mr D J Robson
Company number
02307595
Registered office
Southern Way
Immingham Dock
Immingham
North East Lincolnshire
DN40 2NX
Auditor
Sumer Auditco Limited
1st Floor
Mayesbrook House
Lawnswood Business Park
Leeds
LS16 6QY
Bankers
Societe Generale
One Bank Street
Canary Wharf
London
E14 4SG
ELDON COLLIERY LIMITED
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Statement of comprehensive income
6
Statement of financial position
7
Statement of changes in equity
8
Notes to the financial statements
9 - 21
ELDON COLLIERY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company continued to be that of manufacture of briquettes for home heating. Eldon Colliery Limited manufactures briquettes solely for Oxbow UK Limited, its parent company.
Results and dividends
The results for the year are set out on page 6.
No ordinary dividends were paid.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr P S Bruning
Mr E J Colenbrander
Mr A Weinstein
Mr M A Robinson
Mr B L Klein
Financial risk management
The company's operations expose it to a variety of financial risks that include price risk, credit risk, liquidity risk and interest rate risk. The company has in place a risk management programme which seeks to limit adverse effects on the financial performance of the company.
Given the size of the company, the directors have not delegated the responsibilities of monitoring financial risk management to a sub-committee of the board. The policies set by the Board of directors and the parent company's treasury department are implemented by the company's finance department. This department has policies and procedures which provide guidelines for the management of financial risk.
Price risk
The company has limited exposure to product price risk as a result of its operations. However, given the size of the company's operations and the characteristics of the operations, the board of directors manage the risk by continuously monitoring component prices and market conditions in conjunction with another group company's treasury department and other group companies' sourcing departments.
The directors will re-assess the appropriateness of this policy should the company's operations change in size or nature. The company has no exposure to equity securities price risk, as it holds no listed or other equity investments.
Credit risk
The company manufactures products for other group companies and is not subject to external credit risk.
Liquidity risk
The company retains sufficient cash to ensure it has sufficient available funds for operations. The company also has access to longer term funding from its immediate parent company if required.
Auditor
Sumer Auditco Limited were appointed as auditor to the company following BHP LLP becoming part of the Sumer Group on 31 December 2025, which required a change in audit firm to comply with applicable regulatory requirements.
In accordance with section 487(2) of the Companies Act 2006, Sumer Auditco Limited are deemed to be reappointed annually.
ELDON COLLIERY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
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 company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Small company provisions
This report has been prepared in accordance with the special provisions relating to small sized companies within Part 15 of the Companies Act 2006. The company has taken the exemption to not produce a Strategic report.
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the board
Mr M A Robinson
Director
4 August 2026
ELDON COLLIERY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF ELDON COLLIERY LIMITED
- 3 -
Opinion
We have audited the financial statements of Eldon Colliery Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 101 Reduced Disclosure Framework (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors' report has been prepared in accordance with applicable legal requirements.
ELDON COLLIERY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF ELDON COLLIERY LIMITED (CONTINUED)
- 4 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the trade;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company;
we assessed the extent of compliance with the laws and regulations considered above through making enquiries of management; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
ELDON COLLIERY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF ELDON COLLIERY LIMITED (CONTINUED)
- 5 -
To address the risks of fraud through management bias and override controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigation and claims; and
discussions with senior management regarding relevant regulations and reviewing the company’s legal and professional fees.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the director’s and other management and the inspection of regulatory and legal correspondence.
As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of the nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council's website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s member, those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s member, for our audit work, for this report, or for the opinions we have formed.
Chris Neale (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Chartered Accountants
1st Floor
Mayesbrook House
Lawnswood Business Park
Leeds
LS16 6QY
4 August 2026
ELDON COLLIERY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
2025
2024
Notes
£
£
Revenue
3
2,055,540
2,177,576
Cost of sales
(1,090,946)
(1,219,283)
Gross profit
964,594
958,293
Administrative expenses
(754,689)
(827,018)
Operating profit
4
209,905
131,275
Investment income
6
444
Finance costs
7
(68,776)
(75,075)
Profit before taxation
141,573
56,200
Tax on profit
8
(35,578)
23,913
Profit and total comprehensive income for the year
105,995
80,113
ELDON COLLIERY LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025
31 December 2025
- 7 -
2025
2024
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
9
862,281
848,658
Right-of-use assets
9
1,224,533
1,220,822
2,086,814
2,069,480
Current assets
Trade and other receivables
10
489,634
289,936
Cash and cash equivalents
77,033
144,852
566,667
434,788
Current liabilities
Trade and other payables
11
268,638
255,588
Lease liabilities
12
77,448
66,138
346,086
321,726
Net current assets
220,581
113,062
Total assets less current liabilities
2,307,395
2,182,542
Non-current liabilities
Lease liabilities
12
1,316,872
1,305,239
(1,316,872)
(1,305,239)
Provisions for liabilities
Deferred tax liabilities
13
(202,615)
(195,390)
Net assets
787,908
681,913
Equity
Called up share capital
14
200
200
Capital contribution reserve
1,144,624
1,144,624
Retained earnings
(356,916)
(462,911)
Total equity
787,908
681,913
The financial statements were approved by the board of directors and authorised for issue on 4 August 2026 and are signed on its behalf by:
Mr M A Robinson
Director
Company registration number 02307595 (England and Wales)
ELDON COLLIERY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
Share capital
Capital contribution reserve
Retained earnings
Total
£
£
£
£
Balance at 1 January 2024
200
1,144,624
(543,024)
601,800
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
80,113
80,113
Balance at 31 December 2024
200
1,144,624
(462,911)
681,913
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
105,995
105,995
Balance at 31 December 2025
200
1,144,624
(356,916)
787,908
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
1
Accounting policies
Company information
The principal activity of the company is the manufacture of briquettes for home heating. The company is a private company limited by shares and is incorporated and domiciled in the UK. It is registered in England and the registered address can be found at the front of these financial statements.
New or amended Accounting Standards and Interpretations adopted.
The company has adopted all of the new or amended Accounting Standards and Interpretations issued by the Financial Reporting Council ('FRC') that are mandatory for the current reporting period. Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
1.1
Accounting convention
The financial statements have been prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (FRS 101) and in accordance with applicable accounting standards.
The financial statements are prepared in Sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
As permitted by FRS 101, the company has taken advantage of the following disclosure exemptions from the requirements of IFRS:
inclusion of an explicit and unreserved statement of compliance with IFRS;
presentation of a statement of cash flows and related notes;
disclosure of the objectives, policies and processes for managing capital;
disclosure of key management personnel compensation;
disclosure of the categories of financial instrument and the nature and extent of risks arising on these financial instruments;
the effect of financial instruments on the statement of comprehensive income;
comparative period reconciliations for the number of shares outstanding and the carrying amounts of property, plant and equipment, intangible assets, investment property and biological assets;
disclosure of the future impact of new International Financial Reporting Standards in issue but not yet effective at the reporting date;
comparative narrative information; and
related party disclosures for transactions with the parent or wholly owned members of the group.
1.2
Going concern
The company truemeets its day-to-day working capital requirements through its cash reserves. The company's forecasts and projections, taking into account of reasonably possible changes in trading performance, show that the company should be able to operate within the level of its current cash reserves. After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 10 -
1.3
Revenue
Eldon Colliery Limited has one customer, the parent, which it manufactures briquettes on a tolling basis and recognises revenue as follows:
Revenue from contracts with customers
The Company recognises revenue from contracts with customers based on a five step model as set out in IFRS 15:
Identify the contract(s) with a customer: A contract is defined as an agreement between two or more parties that creates enforceable rights and obligations and sets out the criteria for every contract that must be met.
Identify the performance obligations in the contract: A performance obligation is a promise in a contract with a customer to transfer a good or service to the customer.
Determine the transaction price: The transaction price is the amount of consideration to which the Company expects to be entitled in exchange for transferring promised goods or services to a customer, excluding amounts collected on behalf of third parties.
Allocate the transaction price to the performance obligations in the contract: For a contract that has more than one performance obligation, the Company will allocate the transaction price to each performance obligation in an amount that depicts the amount of consideration to which the Company expects to be entitled in exchange for satisfying each performance obligation.
Recognise revenue when (or as) the entity satisfies a performance obligation at a point in time or over time.
The Company satisfies a performance obligation and recognises revenue at a point in time, if one of the following criteria is met:
The customer simultaneously receives and consumes the benefits provided by the Company's performance as the Company performs; or
The Company's performance creates or enhances an asset that the customer controls as the asset is created or enhanced; or
The Company's performance does not create an asset with an alternative use to the Company and the entity has an enforceable right to payment for performance completed to date.
For performance obligations where one of the above conditions are not met, revenue is recognised at the point in time at which the performance obligation is satisfied. The Company assesses each of its contracts with customers to determine whether performance obligations are satisfied at a point in time in order to determine the appropriate method of recognising revenue. As part of the impact assessment exercise, the Company has concluded that for the majority of its arrangements, it recognises the revenue at a point in time i.e. when the entity satisfies the performance obligation by transferring a good or service to the customer. The customer gets the control upon getting the legal title and the physical possession of the goods at the same time and the customer also gets the significant risks and rewards of ownership. When the Company satisfies a performance obligation by delivering the promised goods or services it creates a contract asset based on the amount of consideration earned by the performance. Revenue is measured at the fair value of the consideration received or receivable, taking into account contractually defined terms of payment and excluding taxes and duty. The Company assesses its revenue arrangements against specific criteria to determine if it is acting as principal or agent. The Company has concluded that it is acting as a principal in all of its revenue arrangements. Revenue is recognised in the income statement to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognised will not occur and the revenue and costs, if applicable, can be measured reliably.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
1.4
Property, plant and equipment
Property, plant and equipment is stated at historic purchase cost less accumulated depreciation. Historical cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use.
Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the company and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Depreciation is calculated using the straight-line method so as to write off the cost of fixed assets less their estimated residual values over the expected useful lives of the assets concerned. The principal lives used for this purpose are:
Leasehold improvements
3-15 years
Plant and equipment
3-30 years
Computers
3-5 years
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period.
An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised within 'Administrative Expenses' in the income statement.
1.5
Cash and cash equivalents
Cash and cash equivalents is cash at bank.
1.6
Trade and other receivables
Trade and other receivables are amounts due from customers for products sold or services performed in the ordinary course of business. These are classified as current assets since collection is expected in one year or less.
Trade receivables are initially recognised at their transaction price. Trade and other receivables are subsequently measured at amortised cost less provision for expected credit losses.
The Company applies the simplified approach to providing for expected credit losses prescribed by IFRS 9, which permits the use of the lifetime expected loss provision for all trade receivables. To measure the expected credit losses, trade receivables have been grouped based on shared credit risk characteristics and the days past due. Expected credit losses incorporate forward looking information, take into account the time value of money when there is a significant financing component and are based on days past due; the external credit ratings of its customers; and significant changes in the expected performance and behaviour of the borrower.
1.7
Creditors
Creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers.
Creditors are recognised at fair value and are subsequently measured at amortised cost.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.8
Taxation
The tax expense for the year comprises current and deferred tax. Tax is recognised in the income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in shareholder's funds. In this case, the tax is also recognised in other comprehensive income or directly in shareholder's funds, respectively.
Current tax
The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the country where the company operates and generates taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
Deferred tax
Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. However, deferred tax liabilities are not recognised if they arise from the initial recognition of goodwill; or arise from initial recognition of an asset or liability in a transaction other than a business combination that at the time of transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.
Deferred income tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
1.9
Retirement benefits
The company provides a defined contribution scheme for employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate policy. Pension contributions are charged to the income statement as the costs are incurred. Differences between contributions payable and contributions paid are shown as either accruals or prepayments in the statement of financial position.
1.10
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 (net of any incentives received from the lessor) are classified and measured under IFRS16.
Eldon Colliery Limited leases land and buildings for a fixed period of 20 years with the option for extension. The lease terms are negotiated on an individual basis and contain a wide range of terms and conditions. Leased assets may not be used as security for borrowing purposes.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of the following lease payments:
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case, the lessee's incremental borrowing rate is used, and being the rate the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.
To determine the incremental borrowing rate, Eldon Colliery Limited:
where possible, uses recent third party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since the third party financing was received,
makes adjustments specific to the lease, e.g. term, country, currency and security.
Right of use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight line basis. Payments associated with short-term leases of equipment and vehicles and all leases of low value assets are recognised on a straight line basis as an expense in profit or loss. Short term leases are leases with a lease term of 12 months or less.
1.11
Foreign exchange
Functional and presentational currency: Items included in the financial statements of the company are measured using the currency of the primary economic environment in which the company operates ("the functional currency"). The financial statements are presented in Sterling (£), which is also the company's functional currency.
Transactions and balances: Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuations where items are re-measured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities are dominated in foreign currency are recognised in the income statement.
1.12
Ordinary shares are classified as equity.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2
Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Useful economic lives of property, plant and equipment
The annual depreciation charge for property, plant and equipment is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the asset. See accounting policies for the useful economic lives of each class of assets.
Judgemental inputs to the IFRS16 accounting
The Directors will exercise their judgement when determining a rate at which to discount future lease payments. This is based on the incremental borrowing rate to the company which is established on the rate of a secured loan with the wider Groups banking partner.
Additionally, leases entered into by the company may include break and/or extension clauses. Through consideration of various factors the Directors make an informed decision in relation to the likelihood of exercising such clauses when determining the appropriate lease term.
3
Revenue
2025
2024
£
£
Revenue analysed by geographical market
United Kingdom
2,055,540
2,177,576
All revenue is attributable to the company's principal activity.
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
18,500
17,800
Depreciation of property, plant and equipment
229,263
207,046
Depreciation of right-of-use assets
93,002
86,175
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Administration and sales
1
1
Operations
13
15
Total
14
16
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
567,224
633,104
Social security costs
61,999
70,022
Pension costs
45,702
28,332
674,925
731,458
The directors' remuneration for the services provided to the company for the year ended 31 December 2025 and 31 December 2024 was borne by other group entities.
6
Investment income
2025
2024
£
£
Interest income
Other interest income
444
7
Finance costs
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on lease liabilities
68,776
75,075
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
32,054
50,137
Adjustments in respect of prior periods
(3,701)
(41,964)
Total UK current tax
28,353
8,173
Deferred tax
Origination and reversal of temporary differences
7,225
(32,086)
Total tax charge/(credit)
35,578
(23,913)
The charge for the year can be reconciled to the profit per the income statement as follows:
2025
2024
£
£
Profit before taxation
141,573
56,200
Expected tax charge based on a corporation tax rate of 25.00% (2024: 25.00%)
35,393
14,050
Effect of expenses not deductible in determining taxable profit
119
4,000
Adjustment in respect of prior years
(3,326)
(41,963)
Fixed asset differences
3,445
-
Other reconciling differences
(53)
-
Taxation charge/(credit) for the year
35,578
(23,913)
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
9
Property, plant and equipment
Leasehold improvements
Plant and equipment
Computers
Total
£
£
£
£
Cost
At 1 January 2025
556,555
2,406,993
40,521
3,004,069
Additions
230,401
13,251
243,652
Disposals
-
(125,687)
(125,687)
At 31 December 2025
556,555
2,511,707
53,772
3,122,034
Accumulated depreciation and impairment
At 1 January 2025
466,979
1,651,056
37,376
2,155,411
Charge for the year
30,547
196,116
2,600
229,263
Eliminated on disposal
(124,921)
(124,921)
At 31 December 2025
497,526
1,722,251
39,976
2,259,753
Carrying amount
At 31 December 2025
59,029
789,456
13,796
862,281
At 31 December 2024
89,576
755,937
3,145
848,658
The following right-of-use assets are held by the business. These are displayed separately on the face of the balance sheet.
Right-of-use assets
2025
2024
£
£
Net values at the year end
Land and buildings
1,224,533
1,220,822
Total additions in the year
96,714
70,883
Depreciation charge for the year
Land and buildings
93,002
86,175
The additions to the right of use asset during the year were are related rental increases in line with RPI.
Note 12 provides further information on the lease liabilities in related to right-of-use assets where Eldon Colliery Limited is a lessee.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
10
Trade and other receivables
2025
2024
£
£
Amounts owed by fellow group undertakings
390,971
232,348
Other receivables
13,687
-
Prepayments and accrued income
84,976
57,588
489,634
289,936
Amounts owed by group undertakings are unsecured and repayable on a daily notice. At the year end the balances bear interest at SOFR plus 0.11% minus 0.125%.
11
Trade and other payables
2025
2024
£
£
Trade payables
20,720
28,551
Amounts owed to fellow group undertakings
14,517
7,133
VAT
77,565
54,244
Social security taxes
13,687
Corporation tax payable
32,054
44,319
Accruals and deferred income
110,095
121,341
268,638
255,588
Amounts owed to group undertakings are interest free, unsecured and are repayable on demand.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
12
Lease liabilities
2025
2024
Maturity analysis
£
£
Within one year
77,448
66,138
In two to five years
350,376
303,481
In over five years
966,496
1,001,758
Total undiscounted liabilities
1,394,320
1,371,377
Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:
2025
2024
£
£
Current liabilities
77,448
66,138
Non-current liabilities
1,316,872
1,305,239
1,394,320
1,371,377
2025
2024
Amounts recognised in profit or loss include the following:
£
£
Interest on lease liabilities
68,776
75,075
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
13
Deferred taxation
Liabilities
2025
2024
£
£
Deferred tax balances
202,615
195,390
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.
ACAs
£
Liability at 1 January 2024
227,476
Deferred tax movements in prior year
Charge/(credit) to profit or loss
(32,086)
Liability at 1 January 2025
195,390
Deferred tax movements in current year
Charge/(credit) to profit or loss
7,225
Liability at 31 December 2025
202,615
14
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
Ordinary "A" of £1 each
100
100
100
100
200
200
200
200
The Ordinary "A" shares are non-voting shares.
15
Related party transactions
The company has taken advantage of the exemption under FRS 101, "Related Party Disclosures" not to disclose related party transactions between fellow group companies on the grounds that it is a wholly owned subsidiary of a group headed by Oxbow Carbon LLC. The transactions not explicitly disclosed are transactions between entities under common control.
ELDON COLLIERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
16
Ultimate parent undertaking and controlling party
The immediate parent undertaking is Oxbow UK Limited.
The ultimate parent undertaking and controlling party is Oxbow Carbon LLC, a company incorporated in the United States of America.
Oxbow Carbon LLC is the parent undertaking of the largest group of undertakings to consolidate these financial statements at 31 December 2025.
Oxbow Netherlands Cooperative U.A is the parent undertaking of the smallest group of undertakings to consolidate these financial statements. The consolidated financial statements of Oxbow Netherlands Cooperative U.A. are available from Wilhelminakade 93, Rotterdam, 3072 AP, Netherlands.
2025-12-312025-01-01Mr P S BruningMr E J ColenbranderMr A WeinsteinMr M A RobinsonMr B L KleinMr D J RobsonfalsefalseCCH SoftwareiXBRL Review & Tag 2026.2023075952025-01-012025-12-3102307595bus:Director12025-01-012025-12-3102307595bus:Director22025-01-012025-12-3102307595bus:Director32025-01-012025-12-3102307595bus:Director42025-01-012025-12-3102307595bus:Director52025-01-012025-12-3102307595bus:CompanySecretary12025-01-012025-12-3102307595bus:RegisteredOffice2025-01-012025-12-3102307595bus:Agent12025-01-012025-12-31023075952025-12-31023075952024-01-012024-12-3102307595core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3102307595core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31023075952024-12-3102307595core:BetweenOneFiveYears2024-12-3102307595core:CurrentFinancialInstruments2025-12-3102307595core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102307595core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102307595core:CurrentFinancialInstruments2024-12-3102307595core:Non-currentFinancialInstruments2025-12-3102307595core:Non-currentFinancialInstruments2024-12-3102307595core:AcceleratedTaxDepreciationDeferredTax2023-12-3102307595core:ShareCapital2025-12-3102307595core:ShareCapital2024-12-3102307595core:RetainedEarningsAccumulatedLosses2025-12-3102307595core:RetainedEarningsAccumulatedLosses2024-12-31023075952023-12-3102307595core:ShareCapitalOrdinaryShares2025-12-3102307595core:ShareCapitalOrdinaryShares2024-12-3102307595core:UKTax2025-01-012025-12-3102307595core:UKTax2024-01-012024-12-3102307595core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-12-3102307595core:PlantMachinery2024-12-3102307595core:ComputerEquipment2024-12-3102307595core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-12-3102307595core:PlantMachinery2025-12-3102307595core:ComputerEquipment2025-12-3102307595core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3102307595core:PlantMachinery2025-01-012025-12-3102307595core:ComputerEquipment2025-01-012025-12-31023075952024-12-3102307595bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102307595bus:FRS1012025-01-012025-12-3102307595bus:Audited2025-01-012025-12-3102307595bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP