Evolution Aqua Limited - Period Ending 2017-12-31

Evolution Aqua Limited - Period Ending 2017-12-31


Evolution Aqua Limited 04153644 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is the manufacture, design, development and sale of filtration systems Digita Accounts Production Advanced 6.21.8540.0 Software true 04153644 2017-01-01 2017-12-31 04153644 2017-12-31 04153644 bus:Director2 1 2017-12-31 04153644 bus:OrdinaryShareClass1 2017-12-31 04153644 core:CapitalRedemptionReserve 2017-12-31 04153644 core:RetainedEarningsAccumulatedLosses 2017-12-31 04153644 core:ShareCapital 2017-12-31 04153644 core:CurrentFinancialInstruments 2017-12-31 04153644 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 04153644 core:Non-currentFinancialInstruments 2017-12-31 04153644 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2017-12-31 04153644 core:AdditionsToInvestments 2017-12-31 04153644 core:FurnitureFittingsToolsEquipment 2017-12-31 04153644 core:LandBuildings 2017-12-31 04153644 core:MotorVehicles 2017-12-31 04153644 bus:SmallEntities 2017-01-01 2017-12-31 04153644 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 04153644 bus:FullAccounts 2017-01-01 2017-12-31 04153644 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 04153644 bus:RegisteredOffice 2017-01-01 2017-12-31 04153644 bus:Director2 2017-01-01 2017-12-31 04153644 bus:Director2 1 2017-01-01 2017-12-31 04153644 bus:OrdinaryShareClass1 2017-01-01 2017-12-31 04153644 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2017-01-01 2017-12-31 04153644 core:ComputerEquipment 2017-01-01 2017-12-31 04153644 core:FurnitureFittings 2017-01-01 2017-12-31 04153644 core:FurnitureFittingsToolsEquipment 2017-01-01 2017-12-31 04153644 core:LandBuildings 2017-01-01 2017-12-31 04153644 core:LeaseholdImprovements 2017-01-01 2017-12-31 04153644 core:MotorCars 2017-01-01 2017-12-31 04153644 core:MotorVehicles 2017-01-01 2017-12-31 04153644 core:PlantMachinery 2017-01-01 2017-12-31 04153644 core:OtherRelatedParties 2017-01-01 2017-12-31 04153644 countries:England 2017-01-01 2017-12-31 04153644 2016-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2016-12-31 04153644 core:FurnitureFittingsToolsEquipment 2016-12-31 04153644 core:LandBuildings 2016-12-31 04153644 core:MotorVehicles 2016-12-31 04153644 2016-01-01 2016-12-31 04153644 2016-12-31 04153644 bus:Director2 1 2016-12-31 04153644 bus:OrdinaryShareClass1 2016-12-31 04153644 core:CapitalRedemptionReserve 2016-12-31 04153644 core:RetainedEarningsAccumulatedLosses 2016-12-31 04153644 core:ShareCapital 2016-12-31 04153644 core:CurrentFinancialInstruments 2016-12-31 04153644 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 04153644 core:Non-currentFinancialInstruments 2016-12-31 04153644 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 04153644 core:PatentsTrademarksLicencesConcessionsSimilar 2016-12-31 04153644 core:FurnitureFittingsToolsEquipment 2016-12-31 04153644 core:LandBuildings 2016-12-31 04153644 core:MotorVehicles 2016-12-31 04153644 bus:Director2 1 2016-01-01 2016-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04153644

Evolution Aqua Limited

Unaudited Financial Statements

for the Year Ended 31 December 2017

 

Evolution Aqua Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Financial Statements

3 to 12

 

Evolution Aqua Limited

(Registration number: 04153644)
Statement of Financial Position as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

3

137,169

112,822

Tangible assets

4

632,194

644,045

Investments

5

500

-

 

769,863

756,867

Current assets

 

Stocks

6

1,809,528

1,636,741

Debtors

7

2,325,579

1,730,537

Cash at bank and in hand

 

23,660

110,638

 

4,158,767

3,477,916

Creditors: Amounts falling due within one year

8

(1,916,828)

(1,373,524)

Net current assets

 

2,241,939

2,104,392

Total assets less current liabilities

 

3,011,802

2,861,259

Creditors: Amounts falling due after more than one year

8

(318,229)

(465,002)

Provisions for liabilities

(120,453)

(120,453)

Net assets

 

2,573,120

2,275,804

Capital and reserves

 

Called up share capital

100

100

Capital redemption reserve

99,995

99,995

Profit and loss account

2,473,025

2,175,709

Shareholders' Funds

 

2,573,120

2,275,804

For the financial year ending 31 December 2017 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 Income Statement has been taken.

 

Evolution Aqua Limited

(Registration number: 04153644)
Statement of Financial Position as at 31 December 2017

Approved and authorised by the Board on 28 September 2018 and signed on its behalf by:
 

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

Mr N J Jackson
Director

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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 28 September 2018.

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.

These financial statements for the year ended 31 December 2016 are the first financial statements that comply with FRS102 Section 1A for small entities. The date of transition is 1 January 2015. The transition to FRS102 Section 1A for small entities has resulted in no changes in accounting policies to those previously used.

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.

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.

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.

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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.

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 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.

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

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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.

Trade debtors

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

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

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

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

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

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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.

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.

Share capital

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

Dividends

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

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.
 
 

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

3

Intangible assets

Trademarks, patents and licenses
 £

Total
£

Cost or valuation

At 1 January 2017

538,307

538,307

Additions acquired separately

38,780

38,780

At 31 December 2017

577,087

577,087

Amortisation

At 1 January 2017

425,485

425,485

Amortisation charge

14,433

14,433

At 31 December 2017

439,918

439,918

Carrying amount

At 31 December 2017

137,169

137,169

At 31 December 2016

112,822

112,822

The aggregate amount of research and development expenditure recognised as an expense during the period is £298,356 (2016 - £245,247).
 

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2017

65,199

1,405,764

84,274

1,555,237

Additions

2,528

74,369

14,744

91,641

Disposals

-

-

(13,030)

(13,030)

At 31 December 2017

67,727

1,480,133

85,988

1,633,848

Depreciation

At 1 January 2017

54,657

806,448

50,079

911,184

Charge for the year

4,624

82,406

14,027

101,057

Eliminated on disposal

-

-

(10,587)

(10,587)

At 31 December 2017

59,281

888,854

53,519

1,001,654

Carrying amount

At 31 December 2017

8,446

591,279

32,469

632,194

At 31 December 2016

10,539

599,312

34,194

644,045

Included within the net book value of land and buildings above is £8,446 (2016 - £10,539) in respect of short leasehold land and buildings.
 

5

Investments

2017
£

2016
£

Investments in associates

500

-

Associates

£

Cost

Additions

500

Provision

Carrying amount

At 31 December 2017

500

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

6

Stocks

2017
£

2016
£

Finished goods and goods for resale

1,809,528

1,636,741

7

Debtors

2017
£

2016
£

Trade debtors

1,328,761

915,155

Other debtors

996,818

815,382

2,325,579

1,730,537

8

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

10

1,149,481

768,184

Trade creditors

 

533,929

434,223

Taxation and social security

 

122,851

89,074

Other creditors

 

110,567

82,043

 

1,916,828

1,373,524

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

10

318,229

465,002

9

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £0.01 each

10,000

100.00

10,000

100.00

         
 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

10

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

299,998

450,000

Finance lease liabilities

18,231

15,002

318,229

465,002

2017
£

2016
£

Current loans and borrowings

Bank borrowings

1,140,356

761,231

Finance lease liabilities

9,125

6,953

1,149,481

768,184

11

Dividends

Dividends paid

 

2017
£

2016
£

Interim dividend paid

76,000

79,000

     

12

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £Nil (2016 - £40,026).

13

Related party transactions

Transactions with directors

2017

At 1 January 2017
£

Advances to directors
£

Repayments by director
£

At 31 December 2017
£

Mr N J Jackson

Director's loan account

(318,995)

(492,037)

550,000

(261,032)

         
       

 
 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

2016

At 1 January 2016
£

Advances to directors
£

Repayments by director
£

At 31 December 2016
£

Mr N J Jackson

Director's loan account

(280,240)

(483,872)

445,117

(318,995)

         
       

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

307,300

278,557

 

Evolution Aqua Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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 £105,104 (2016: £174,595). At the balance sheet date the amount due from Aqua Bioscience Limited was £189,320 (2016: £160,691).

EA Contracts Limited
(A company incorporated in which Mr N Jackson, Mr M Mckinney and Mrs N H Peers are directors and in which Mr N J Jackson and Mr M Mckinney are shareholders). During the year the company paid expenses on behalf of EA Contracts Limited of £Nil (2016: £26,784). At the balance sheet date the amount due from EA Contracts Limited was £26,784 (2016: £26,784).

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). During the year Evolution Aqua Limited also acquired a 5% investment in this company. During the year the company paid expenses on behalf of OCM Products Limited of £ (2016: £156,691). At the balance sheet date the amount due from OCM Products Limited was £125,762 (2016: £124,897). OCM Products Limited also owes an investor loan of £150,000.