Company registration number 03966107 (England and Wales)
ERASTEEL STUBS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
ERASTEEL STUBS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
ERASTEEL STUBS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£'000s
£'000s
£'000s
£'000s
Current assets
-
-
Creditors: amounts falling due within one year
4
(470)
(470)
Net current liabilities
(470)
(470)
Net assets excluding pension liability
(470)
(470)
Defined benefit pension liability
5
Net liabilities
(470)
(470)
Capital and reserves
Called up share capital
11,808
11,808
Share premium account
197
197
Other reserves
12,500
12,500
Profit and loss reserves
(24,975)
(24,975)
Total equity
(470)
(470)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 22 September 2026 and are signed on its behalf by:
J P Staub
Director
Company registration number 03966107 (England and Wales)
ERASTEEL STUBS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information
Erasteel Stubs Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is The Hart Shaw Building, Europa Link, Sheffield Business Park, Sheffield, S9 1XU.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £'000s.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.4
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
ERASTEEL STUBS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.5
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.6
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgement has had the most significant effect on amounts recognised in the financial statements.
Pension Surplus
Per the valuation methodology required by FRS102 the defined benefit pension scheme has a significant surplus. The trustees of the pension scheme are currently looking into a guaranteed buyout to ensure all liabilities within the scheme can be met. Early indications from actuarial models are that this will be achievable without cost to the company and may result in an insurer paying to take on the liability and assets, this would result in some of the surplus being recoverable and cash flowing to the company. However due to no quotes being received yet from insurers and due to significant uncertainty the directors have taken a prudent view and put a full asset ceiling in place to completely restrict the surplus in the financial statements.
ERASTEEL STUBS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
1
1
4
Creditors: amounts falling due within one year
2025
2024
£'000s
£'000s
Amounts owed to group undertakings
470
470
5
Retirement benefit schemes
Defined benefit schemes
The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out at 31 December 2025 by K McKillen, Fellow of the Institute of Actuaries with data from a scheme funding report dated 5 April 2024 was used.The present value of the defined benefit obligation and past service cost were measured using the projected unit credit method. The scheme is closed to new members.
2025
2024
Key assumptions
%
%
Discount rate
5.40
5.30
CPI inflation
2.50
2.90
RPI inflation
2.70
3.15
Mortality assumptions
2025
2024
Assumed life expectations on retirement at age 65:
Years
Years
Retiring today
- Males
20.0
19.7
- Females
22.4
22.3
Retiring in 20 years
- Males
20.9
20.6
- Females
23.5
23.4
Scheme liabilities would have been affected by changes in assumptions as follows:
2025
2024
£'000s
£'000s
Discount rate + 0.5%
4,695
4,700
RPI inflation + 0.5%
5,090
5,095
ERASTEEL STUBS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Retirement benefit schemes
(Continued)
- 5 -
Amounts recognised in the profit and loss account
2025
2024
Costs/(income):
£'000s
£'000s
Net interest on net defined benefit liability/(asset)
(89)
(48)
Other costs and income
81
41
Total costs/(income)
(8)
(7)
Amounts recognised in other comprehensive income
2025
2024
Costs/(income):
£'000s
£'000s
Actual return on scheme assets
69
(393)
Less: calculated interest element
344
289
Return on scheme assets excluding interest income
413
(104)
Actuarial changes related to obligations
24
(520)
Effect of changes in the amount of surplus that is not recoverable
(445)
617
Total costs/(income)
(8)
(7)
The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:
2025
2024
Liabilities/(assets):
£'000s
£'000s
Present value of defined benefit obligations
4,942
4,947
Fair value of plan assets
(6,238)
(6,672)
Surplus in scheme
(1,296)
(1,725)
Restriction on scheme assets
1,296
1,725
Total liability recognised
-
-
2025
Movements in the present value of defined benefit obligations
£'000s
Liabilities at 1 January 2025
4,947
Benefits paid
(284)
Actuarial gains and losses
24
Interest cost
255
At 31 December 2025
4,942
The defined benefit obligations arise from plans which are wholly or partly funded.
ERASTEEL STUBS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Retirement benefit schemes
(Continued)
- 6 -
2025
Movements in the fair value of plan assets
£'000s
Fair value of assets at 1 January 2025
6,672
Interest income
344
Return on plan assets (excluding amounts included in net interest)
(413)
Benefits paid
(284)
Administrative expenses
(81)
At 31 December 2025
6,238
The actual return on plan assets was £69,000 (2024 - £393,000).
2025
2024
Fair value of plan assets
£'000s
£'000s
Corporate bonds
1,620
1,904
Government bonds
4,527
4,674
Cash
91
94
6,238
6,672
6
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
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.
Senior Statutory Auditor:
Tim Dawson
Statutory Auditor:
Hart Shaw LLP
Date of audit report:
25 September 2026