2023-09-012024-08-312024-08-31false14299652H2ORIGIN LTD2025-05-1911070falseiso4217:GBPxbrli:pure142996522023-09-01142996522024-08-31142996522023-09-012024-08-31142996522022-08-16142996522023-08-31142996522022-08-162023-08-3114299652bus:SmallEntities2023-09-012024-08-3114299652bus:AuditExempt-NoAccountantsReport2023-09-012024-08-3114299652bus:FullAccounts2023-09-012024-08-3114299652bus:PrivateLimitedCompanyLtd2023-09-012024-08-3114299652core:WithinOneYear2024-08-3114299652core:AfterOneYear2024-08-3114299652core:WithinOneYear2023-08-3114299652core:AfterOneYear2023-08-3114299652core:ShareCapital2024-08-3114299652core:SharePremium2024-08-3114299652core:RevaluationReserve2024-08-3114299652core:OtherReservesSubtotal2024-08-3114299652core:RetainedEarningsAccumulatedLosses2024-08-3114299652core:ShareCapital2023-08-3114299652core:SharePremium2023-08-3114299652core:RevaluationReserve2023-08-3114299652core:OtherReservesSubtotal2023-08-3114299652core:RetainedEarningsAccumulatedLosses2023-08-3114299652core:LandBuildings2024-08-3114299652core:PlantMachinery2024-08-3114299652core:Vehicles2024-08-3114299652core:FurnitureFittings2024-08-3114299652core:OfficeEquipment2024-08-3114299652core:NetGoodwill2024-08-3114299652core:IntangibleAssetsOtherThanGoodwill2024-08-3114299652core:ListedExchangeTraded2024-08-3114299652core:UnlistedNon-exchangeTraded2024-08-3114299652core:LandBuildings2023-08-3114299652core:PlantMachinery2023-08-3114299652core:Vehicles2023-08-3114299652core:FurnitureFittings2023-08-3114299652core:OfficeEquipment2023-08-3114299652core:NetGoodwill2023-08-3114299652core:IntangibleAssetsOtherThanGoodwill2023-08-3114299652core:ListedExchangeTraded2023-08-3114299652core:UnlistedNon-exchangeTraded2023-08-3114299652core:LandBuildings2023-09-012024-08-3114299652core:PlantMachinery2023-09-012024-08-3114299652core:Vehicles2023-09-012024-08-3114299652core:FurnitureFittings2023-09-012024-08-3114299652core:OfficeEquipment2023-09-012024-08-3114299652core:NetGoodwill2023-09-012024-08-3114299652core:IntangibleAssetsOtherThanGoodwill2023-09-012024-08-3114299652core:ListedExchangeTraded2023-09-012024-08-3114299652core:UnlistedNon-exchangeTraded2023-09-012024-08-3114299652core:MoreThanFiveYears2023-09-012024-08-3114299652core:Non-currentFinancialInstruments2024-08-3114299652core:Non-currentFinancialInstruments2023-08-3114299652dpl:CostSales2023-09-012024-08-3114299652dpl:DistributionCosts2023-09-012024-08-3114299652core:LandBuildings2023-09-012024-08-3114299652core:PlantMachinery2023-09-012024-08-3114299652core:Vehicles2023-09-012024-08-3114299652core:FurnitureFittings2023-09-012024-08-3114299652core:OfficeEquipment2023-09-012024-08-3114299652dpl:AdministrativeExpenses2023-09-012024-08-3114299652core:NetGoodwill2023-09-012024-08-3114299652core:IntangibleAssetsOtherThanGoodwill2023-09-012024-08-3114299652dpl:GroupUndertakings2023-09-012024-08-3114299652dpl:ParticipatingInterests2023-09-012024-08-3114299652dpl:GroupUndertakingscore:ListedExchangeTraded2023-09-012024-08-3114299652core:ListedExchangeTraded2023-09-012024-08-3114299652dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-09-012024-08-3114299652core:UnlistedNon-exchangeTraded2023-09-012024-08-3114299652dpl:CostSales2022-08-162023-08-3114299652dpl:DistributionCosts2022-08-162023-08-3114299652core:LandBuildings2022-08-162023-08-3114299652core:PlantMachinery2022-08-162023-08-3114299652core:Vehicles2022-08-162023-08-3114299652core:FurnitureFittings2022-08-162023-08-3114299652core:OfficeEquipment2022-08-162023-08-3114299652dpl:AdministrativeExpenses2022-08-162023-08-3114299652core:NetGoodwill2022-08-162023-08-3114299652core:IntangibleAssetsOtherThanGoodwill2022-08-162023-08-3114299652dpl:GroupUndertakings2022-08-162023-08-3114299652dpl:ParticipatingInterests2022-08-162023-08-3114299652dpl:GroupUndertakingscore:ListedExchangeTraded2022-08-162023-08-3114299652core:ListedExchangeTraded2022-08-162023-08-3114299652dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-08-162023-08-3114299652core:UnlistedNon-exchangeTraded2022-08-162023-08-3114299652core:NetGoodwill2024-08-3114299652core:IntangibleAssetsOtherThanGoodwill2024-08-3114299652core:LandBuildings2024-08-3114299652core:PlantMachinery2024-08-3114299652core:Vehicles2024-08-3114299652core:FurnitureFittings2024-08-3114299652core:OfficeEquipment2024-08-3114299652core:AfterOneYear2024-08-3114299652core:WithinOneYear2024-08-3114299652core:ListedExchangeTraded2024-08-3114299652core:UnlistedNon-exchangeTraded2024-08-3114299652core:ShareCapital2024-08-3114299652core:SharePremium2024-08-3114299652core:RevaluationReserve2024-08-3114299652core:OtherReservesSubtotal2024-08-3114299652core:RetainedEarningsAccumulatedLosses2024-08-3114299652core:NetGoodwill2023-08-3114299652core:IntangibleAssetsOtherThanGoodwill2023-08-3114299652core:LandBuildings2023-08-3114299652core:PlantMachinery2023-08-3114299652core:Vehicles2023-08-3114299652core:FurnitureFittings2023-08-3114299652core:OfficeEquipment2023-08-3114299652core:AfterOneYear2023-08-3114299652core:WithinOneYear2023-08-3114299652core:ListedExchangeTraded2023-08-3114299652core:UnlistedNon-exchangeTraded2023-08-3114299652core:ShareCapital2023-08-3114299652core:SharePremium2023-08-3114299652core:RevaluationReserve2023-08-3114299652core:OtherReservesSubtotal2023-08-3114299652core:RetainedEarningsAccumulatedLosses2023-08-3114299652core:NetGoodwill2022-08-1614299652core:IntangibleAssetsOtherThanGoodwill2022-08-1614299652core:LandBuildings2022-08-1614299652core:PlantMachinery2022-08-1614299652core:Vehicles2022-08-1614299652core:FurnitureFittings2022-08-1614299652core:OfficeEquipment2022-08-1614299652core:AfterOneYear2022-08-1614299652core:WithinOneYear2022-08-1614299652core:ListedExchangeTraded2022-08-1614299652core:UnlistedNon-exchangeTraded2022-08-1614299652core:ShareCapital2022-08-1614299652core:SharePremium2022-08-1614299652core:RevaluationReserve2022-08-1614299652core:OtherReservesSubtotal2022-08-1614299652core:RetainedEarningsAccumulatedLosses2022-08-1614299652core:AfterOneYear2023-09-012024-08-3114299652core:WithinOneYear2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:CostValuation2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-09-012024-08-3114299652core:Non-currentFinancialInstrumentscore:CostValuation2024-08-3114299652core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2024-08-3114299652core:Non-currentFinancialInstrumentscore:CostValuation2023-08-3114299652core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-08-3114299652core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-08-3114299652bus:Director12023-09-012024-08-31

H2ORIGIN LTD

Registered Number
14299652
(England and Wales)

Unaudited Financial Statements for the Year ended
31 August 2024

H2ORIGIN LTD
Company Information
for the year from 1 September 2023 to 31 August 2024

Director

D Appleby

Registered Address

Host Salford Blue Tower
Media City Uk
Salford
M50 2ST

Registered Number

14299652 (England and Wales)
H2ORIGIN LTD
Balance Sheet as at
31 August 2024

Notes

2024

2023

£

£

£

£

Fixed assets
Tangible assets32,187446
2,187446
Current assets
Stocks44,713-
Debtors5935,140
Cash at bank and on hand5,1539,674
10,45914,814
Creditors amounts falling due within one year5(67,564)(32,992)
Net current assets (liabilities)(57,105)(18,178)
Total assets less current liabilities(54,918)(17,732)
Net assets(54,918)(17,732)
Capital and reserves
Called up share capital11
Profit and loss account(54,919)(17,733)
Shareholders' funds(54,918)(17,732)
The financial statements were approved and authorised for issue by the Director on 19 May 2025, and are signed on its behalf by:
D Appleby
Director
Registered Company No. 14299652
H2ORIGIN LTD
Notes to the Financial Statements
for the year ended 31 August 2024

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Functional and presentation currency
The financial statements are presented in sterling and this is the functional currency of the company.
Going concern
After reviewing the company's forecasts and projections, 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 of accounting in preparing its financial statements.
Judgements and key sources of estimation uncertainty
In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. These critical accounting judgements and estimations 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The critical judgements made by management that have a significant effect on the amounts recognised in the financial statements are described below.
Turnover policy
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.
Revenue from sale of goods
Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Current taxation
Income tax expense represents the sum of the tax currently payable and deferred tax. The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the profit and loss account because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The Company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Tangible fixed assets and depreciation
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Straight line (years)
Plant and machinery5
Office Equipment3
Stocks and work in progress
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
2.Average number of employees

20242023
Average number of employees during the year11
3.Tangible fixed assets

Plant & machinery

Office Equipment

Total

£££
Cost or valuation
At 01 September 23-668668
Additions2,357-2,357
At 31 August 242,3576683,025
Depreciation and impairment
At 01 September 23-222222
Charge for year393223616
At 31 August 24393445838
Net book value
At 31 August 241,9642232,187
At 31 August 23-446446
4.Stocks

2024

2023

££
Finished goods4,713-
Total4,713-
5.Creditors: amounts due within one year

2024

2023

££
Trade creditors / trade payables-1,666
Other creditors67,56431,326
Total67,56432,992
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
6.Provisions for liabilities
Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of going the amount of the obligation. Provisions are charged as an expense to the profit and loss account in the year that the company becomes aware of the obligation and are measured at the best estimate at balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties. When payments are eventually made, they are charged to the provision carried in the balance sheet.