Evolution Aqua Limited - Period Ending 2021-12-31

Evolution Aqua Limited - Period Ending 2021-12-31


Evolution Aqua Limited 04153644 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is the manufacture, design, development and sale of filtration systems Digita Accounts Production Advanced 6.29.9459.0 true true 04153644 2021-01-01 2021-12-31 04153644 2021-12-31 04153644 core:CapitalRedemptionReserve 2021-12-31 04153644 core:RetainedEarningsAccumulatedLosses 2021-12-31 04153644 core:ShareCapital 2021-12-31 04153644 core:FinanceLeases core:CurrentFinancialInstruments 2021-12-31 04153644 core:FinanceLeases core:Non-currentFinancialInstruments 2021-12-31 04153644 core:CurrentFinancialInstruments 2021-12-31 04153644 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 04153644 core:Non-currentFinancialInstruments 2021-12-31 04153644 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2021-12-31 04153644 core:AdditionsToInvestments 2021-12-31 04153644 core:FurnitureFittingsToolsEquipment 2021-12-31 04153644 core:LandBuildings 2021-12-31 04153644 core:MotorVehicles 2021-12-31 04153644 bus:SmallEntities 2021-01-01 2021-12-31 04153644 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 04153644 bus:FullAccounts 2021-01-01 2021-12-31 04153644 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 04153644 bus:RegisteredOffice 2021-01-01 2021-12-31 04153644 bus:Director2 2021-01-01 2021-12-31 04153644 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 04153644 core:Goodwill 2021-01-01 2021-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2021-01-01 2021-12-31 04153644 core:ComputerEquipment 2021-01-01 2021-12-31 04153644 core:FurnitureFittings 2021-01-01 2021-12-31 04153644 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 04153644 core:LandBuildings 2021-01-01 2021-12-31 04153644 core:LeaseholdImprovements 2021-01-01 2021-12-31 04153644 core:MotorCars 2021-01-01 2021-12-31 04153644 core:MotorVehicles 2021-01-01 2021-12-31 04153644 core:PlantMachinery 2021-01-01 2021-12-31 04153644 core:OtherRelatedParties 2021-01-01 2021-12-31 04153644 countries:England 2021-01-01 2021-12-31 04153644 2020-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 04153644 core:FurnitureFittingsToolsEquipment 2020-12-31 04153644 core:LandBuildings 2020-12-31 04153644 core:MotorVehicles 2020-12-31 04153644 2020-01-01 2020-12-31 04153644 2020-12-31 04153644 core:FinanceLeases core:CurrentFinancialInstruments 2020-12-31 04153644 core:FinanceLeases core:Non-currentFinancialInstruments 2020-12-31 04153644 core:CurrentFinancialInstruments 2020-12-31 04153644 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 04153644 core:Non-currentFinancialInstruments 2020-12-31 04153644 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 04153644 core:FurnitureFittingsToolsEquipment 2020-12-31 04153644 core:LandBuildings 2020-12-31 04153644 core:MotorVehicles 2020-12-31 iso4217:GBP xbrli:pure

Registration number: 04153644

Evolution Aqua Limited

Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Evolution Aqua Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

Evolution Aqua Limited

(Registration number: 04153644)
Statement of Financial Position as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

97,724

173,748

Tangible assets

5

868,118

815,291

Investments

6

500

500

 

966,342

989,539

Current assets

 

Stocks

7

1,926,225

1,399,988

Debtors

8

3,426,190

2,984,629

Cash at bank and in hand

 

34,014

139,753

 

5,386,429

4,524,370

Creditors: Amounts falling due within one year

9

(1,098,492)

(2,093,919)

Net current assets

 

4,287,937

2,430,451

Total assets less current liabilities

 

5,254,279

3,419,990

Creditors: Amounts falling due after more than one year

9

(1,102,515)

(614,000)

Net assets

 

4,151,764

2,805,990

Capital and reserves

 

Called up share capital

100

100

Capital redemption reserve

99,995

99,995

Profit and loss account

4,051,669

2,705,895

Shareholders funds

 

4,151,764

2,805,990

For the financial year ending 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Evolution Aqua Limited

(Registration number: 04153644)
Statement of Financial Position as at 31 December 2021

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Income Statement has been taken.

Approved and authorised by the Board on 29 September 2022 and signed on its behalf by:
 

.........................................
N J Jackson
Director

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
4-6 Kellett Close
Martland Mill Business Park
Wigan
Lancashire
WN5 0LP

These financial statements were authorised for issue by the Board on 29 September 2022.

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 for the year ended 31 December 2020 have been prepared in accordance with Financial Reporting Standard 102 Section 1A - '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 that as disclosed in the accounting policies certain items are shown at fair value.

The presentation currency is £ sterling.

Going concern

Due to the current unprecedented market and economic conditions in the U.K. and internationally, the expected impact of the COVID-19 pandemic on the Company’s operations cannot be reasonably estimated. Revenue may fall as customers are hit by the pandemic, but expenses will, likely, decrease as a result which will help to mitigate the impact on profits and the company has sufficient reserves in place to cover any deficit for at least 12 months from the date of approval of these financial statements.

Revenue recognition

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

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Foreign currency transactions and balances

Transactions in foreign currencies are recorded at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the closing rates at the balance sheet date. All exchange differences are included in the profit and loss account.

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Leasehold Properties

Over the term of the lease- 4 years

Plant and Machinery

15 years straight line

Fixtures and fittings

10 years straight line

Motor Vehicles

4 years straight line

Computer Equipment

10 years straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

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

Patents

20 years straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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, 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.

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 Income Statement 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 company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

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 Statement of Financial Position as a finance lease obligation.

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

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company 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.

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 in the balance sheet. The corresponding dividends relating to the liability component are charged as interest expense in the income statement.
 
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 46 (2020 - 49).

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

4

Intangible assets

Trademarks, patents and licenses
 £

Total
£

Cost or valuation

At 1 January 2021

689,526

689,526

Additions

25,365

25,365

Disposals

(78,561)

(78,561)

At 31 December 2021

636,330

636,330

Amortisation

At 1 January 2021

515,778

515,778

Amortisation charge

22,828

22,828

At 31 December 2021

538,606

538,606

Carrying amount

At 31 December 2021

97,724

97,724

At 31 December 2020

173,748

173,748

The aggregate amount of research and development expenditure recognised as an expense during the period is £266,982 (2020 - £2,142).
 

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2021

79,399

1,943,844

95,213

2,118,456

Additions

4,673

197,007

-

201,680

Disposals

-

(1,839)

-

(1,839)

At 31 December 2021

84,072

2,139,012

95,213

2,318,297

Depreciation

At 1 January 2021

70,498

1,186,849

45,816

1,303,163

Charge for the year

4,011

126,834

16,689

147,534

Eliminated on disposal

-

(518)

-

(518)

At 31 December 2021

74,509

1,313,165

62,505

1,450,179

Carrying amount

At 31 December 2021

9,563

825,847

32,708

868,118

At 31 December 2020

8,901

756,993

49,397

815,291

Included within the net book value of land and buildings above is £9,564 (2020 - £8,901) in respect of short leasehold land and buildings.
 

6

Investments

2021
£

2020
£

Investments in associates

500

500

Associates

£

Cost

Additions

500

Provision

Carrying amount

At 31 December 2021

500

At 31 December 2020

500

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

7

Stocks

2021
£

2020
£

Finished goods and goods for resale

1,926,225

1,399,988

8

Debtors

2021
£

2020
£

Trade debtors

1,336,001

838,650

Prepayments

200,192

150,782

Other debtors

1,889,997

1,995,197

3,426,190

2,984,629

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

9

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

10

272,538

592,679

Trade creditors

 

282,125

882,771

Taxation and social security

 

371,651

519,592

Accruals and deferred income

 

160,644

92,059

Other creditors

 

11,534

6,818

 

1,098,492

2,093,919

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

10

1,102,515

614,000

10

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

1,066,000

550,000

Finance lease liabilities

36,515

64,000

1,102,515

614,000

2021
£

2020
£

Current loans and borrowings

Bank borrowings

230,275

150,000

Bank overdrafts

-

399,964

Finance lease liabilities

42,263

42,715

272,538

592,679

 

Evolution Aqua Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

11

Related party transactions

Summary of transactions with other related parties

During the year the company made the following related party transactions:

Aqua Bioscience Limited
(A company in which Mr N J Jackson and Mrs N H Peers are directors and in which Mr N J Jackson is a shareholder).
During the year the company paid expenses on behalf of Aqua Bioscience Limited of £44,639 (2020: £45,717). At the balance sheet date the amount due from Aqua Bioscience Limited was £966,864 (2020: £922,225).

OCM Products Limited
(A company in which Mr N J Jackson and Mrs N H Peers are directors and in which Mr N J Jackson is a shareholder).
Evolution Aqua Limited holds a 5% investment in this company. OCM Products Limited owes an investor loan of £457,928 (2020: £370,000).

Bermuda Watergardens Limited
(A company in which Mr N J Jackson and Mrs N H Peers are directors and in which Mr N J Jackson is a shareholder).
During the year the company paid expenses on behalf of Bermuda Watergardens Limited of £85,808 (2020: £101,708). At the balance sheet date the amount due from Bermuda Watergardens Limited was £90,906 (2020: £5,098).