DelAgua Water Testing Limited - Period Ending 2021-12-31

DelAgua Water Testing Limited - Period Ending 2021-12-31


DelAgua Water Testing Limited 05940720 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is that of the manufacturing and distribution of testing kits Digita Accounts Production Advanced 6.30.9574.0 true true false 05940720 2021-01-01 2021-12-31 05940720 2021-12-31 05940720 core:CurrentFinancialInstruments 2021-12-31 05940720 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 05940720 core:Non-currentFinancialInstruments 2021-12-31 05940720 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 05940720 core:CustomerRelationships 2021-12-31 05940720 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 05940720 core:Goodwill 2021-12-31 05940720 core:PatentsTrademarksLicencesConcessionsSimilar 2021-12-31 05940720 core:OfficeEquipment 2021-12-31 05940720 core:PlantMachinery 2021-12-31 05940720 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-12-31 05940720 core:ParentEntities 2021-12-31 05940720 bus:SmallEntities 2021-01-01 2021-12-31 05940720 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 05940720 bus:FullAccounts 2021-01-01 2021-12-31 05940720 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 05940720 bus:RegisteredOffice 2021-01-01 2021-12-31 05940720 bus:Director2 2021-01-01 2021-12-31 05940720 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 05940720 core:ComputerSoftware 2021-01-01 2021-12-31 05940720 core:CustomerRelationships 2021-01-01 2021-12-31 05940720 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 05940720 core:Goodwill 2021-01-01 2021-12-31 05940720 core:OtherResidualIntangibleAssets 2021-01-01 2021-12-31 05940720 core:PatentsTrademarksLicencesConcessionsSimilar 2021-01-01 2021-12-31 05940720 core:OfficeEquipment 2021-01-01 2021-12-31 05940720 core:PlantMachinery 2021-01-01 2021-12-31 05940720 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:RenderingOrReceivingServices 2021-01-01 2021-12-31 05940720 1 2021-01-01 2021-12-31 05940720 countries:AllCountries 2021-01-01 2021-12-31 05940720 2020-12-31 05940720 core:CustomerRelationships 2020-12-31 05940720 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 05940720 core:Goodwill 2020-12-31 05940720 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 05940720 core:OfficeEquipment 2020-12-31 05940720 core:PlantMachinery 2020-12-31 05940720 2020-01-01 2020-12-31 05940720 2020-12-31 05940720 core:CurrentFinancialInstruments 2020-12-31 05940720 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 05940720 core:Non-currentFinancialInstruments 2020-12-31 05940720 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 05940720 core:CustomerRelationships 2020-12-31 05940720 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 05940720 core:Goodwill 2020-12-31 05940720 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 05940720 core:OfficeEquipment 2020-12-31 05940720 core:PlantMachinery 2020-12-31 05940720 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2020-12-31 05940720 core:ParentEntities 2020-12-31 05940720 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:RenderingOrReceivingServices 2020-01-01 2020-12-31 05940720 core:ParentEntities core:RenderingOrReceivingServices 2020-01-01 2020-12-31 iso4217:GBP xbrli:pure

Registration number: 05940720

DelAgua Water Testing Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

DelAgua Water Testing Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

DelAgua Water Testing Limited

(Registration number: 05940720)
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

13,795

26,718

Tangible assets

5

2,252

2,743

 

16,047

29,461

Current assets

 

Stocks

6

254,234

180,597

Debtors

7

471,781

755,861

Cash at bank and in hand

 

238,186

145,834

 

964,201

1,082,292

Creditors: Amounts falling due within one year

8

(275,273)

(350,102)

Net current assets

 

688,928

732,190

Total assets less current liabilities

 

704,975

761,651

Creditors: Amounts falling due after more than one year

8

(974,989)

(1,000,979)

Net liabilities

 

(270,014)

(239,328)

Capital and reserves

 

Called up share capital

24,690,160

24,690,160

Profit and loss account

(24,960,174)

(24,929,488)

Shareholders' deficit

 

(270,014)

(239,328)

 

DelAgua Water Testing Limited

(Registration number: 05940720)
Balance Sheet as at 31 December 2021

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.

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 Profit and Loss Account has been taken.

Approved and authorised by the Board on 28 October 2022 and signed on its behalf by:
 

.........................................

J S Beaumont
Director

 

DelAgua Water Testing 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 and Wales.

The address of its registered office is:
2 Old Bath Road
Newbury
Berkshire
RG14 1QL
England

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 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.

Going concern

The financial statements have been prepared on a going concern basis.

The company has £24,689,160 of redeemable preference shares in issue which are redeemable at a future agreed date between the directors and the preference share holders.The directors will not agree to the redemption unless the company is in position to repay the preference share holders. This together with the directors belief that the company will trade profitably mean the directors believe the going concern basis to be appropriate.

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.

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 rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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.

 

DelAgua Water Testing Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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

Plant and machinery

20% straight line

Office equipment

33% 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.

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.

 

DelAgua Water Testing Limited

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

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

Development costs

20% reducing balance

Intellectual property

25% reducing balance

Other intangibles

10% straight line

Website costs

10% 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.

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.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers.

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

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.

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.

 

DelAgua Water Testing Limited

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 7 (2020 - 7).

 

DelAgua Water Testing Limited

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

4

Intangible assets

Goodwill
 £

Trademarks, patents and licenses
 £

Other intangibles
£

Development costs
 £

Total
£

Cost or valuation

At 1 January 2021

1

72,693

249,507

47,474

369,675

At 31 December 2021

1

72,693

249,507

47,474

369,675

Amortisation

At 1 January 2021

-

68,942

231,393

42,622

342,957

Amortisation charge

-

940

11,015

968

12,923

At 31 December 2021

-

69,882

242,408

43,590

355,880

Carrying amount

At 31 December 2021

1

2,811

7,099

3,884

13,795

At 31 December 2020

1

3,751

18,114

4,852

26,718

 

DelAgua Water Testing Limited

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

5

Tangible assets

Plant and machinery
£

Office equipment
£

Total
£

Cost or valuation

At 1 January 2021

3,352

19,331

22,683

Additions

-

859

859

At 31 December 2021

3,352

20,190

23,542

Depreciation

At 1 January 2021

3,352

16,588

19,940

Charge for the year

-

1,350

1,350

At 31 December 2021

3,352

17,938

21,290

Carrying amount

At 31 December 2021

-

2,252

2,252

At 31 December 2020

-

2,743

2,743

6

Stocks

2021
£

2020
£

Other inventories

254,234

180,597

7

Debtors

Note

2021
£

2020
£

Trade debtors

 

57,396

126,698

Amounts owed by group undertakings

10

386,765

483,740

Prepayments

 

5,791

103,051

Other debtors

 

21,829

42,372

 

471,781

755,861

Debtors includes £403,599 (2020- £483,740) receivable after more than one year.

 

DelAgua Water Testing Limited

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

8

Creditors

Creditors: amounts falling due within one year

2021
£

2020
£

Due within one year

Loans and borrowings

49,000

28,583

Trade creditors

81,560

136,891

Taxation and social security

2,081

2,201

Other creditors

142,632

182,427

275,273

350,102

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9

167,417

216,417

Amounts owed to group undertakings

 

807,572

784,562

 

974,989

1,000,979

 

DelAgua Water Testing Limited

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

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

167,417

216,417

10

Related party transactions

Income and receivables from related parties

2021

Parent
£

Entities with joint control or significant influence
£

Amounts receivable from related party

60,770

325,995

2020

Parent
£

Entities with joint control or significant influence
£

Management charges receivable

47,975

-

Amounts receivable from related party

47,211

436,529

Expenditure with and payables to related parties

2021

Entities with joint control or significant influence
£

Management charges payable

138,533

Amounts payable to related party

807,572

2020

Entities with joint control or significant influence
£

Management charges payable

77,805

Amounts payable to related party

784,562

 

DelAgua Water Testing Limited

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

11

Parent and ultimate parent undertaking

The ultimate controlling party is N McDougall, by virtue of his majority shareholding in the ultimate parent company DelAgua Group Limited (a company incorporated in The Bahamas).