IRIS Accounts Production v25.2.0.378 01791754 Board of Directors 1.12.23 30.11.24 30.11.24 Medium entities true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary A 1.00000 Ordinary B 1.00000 Ordinary C 1.00000 Ordinary D 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh017917542023-11-30017917542024-11-30017917542023-12-012024-11-30017917542022-11-30017917542022-12-012023-11-30017917542023-11-3001791754ns15:EnglandWales2023-12-012024-11-3001791754ns14:PoundSterling2023-12-012024-11-3001791754ns10:Director12023-12-012024-11-3001791754ns10:PrivateLimitedCompanyLtd2023-12-012024-11-3001791754ns10:MediumEntities2023-12-012024-11-3001791754ns10:Audited2023-12-012024-11-3001791754ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-12-012024-11-3001791754ns10:Medium-sizedCompaniesRegimeForAccounts2023-12-012024-11-3001791754ns10:FullAccounts2023-12-012024-11-3001791754ns10:OrdinaryShareClass12023-12-012024-11-3001791754ns10:OrdinaryShareClass22023-12-012024-11-3001791754ns10:OrdinaryShareClass32023-12-012024-11-3001791754ns10:OrdinaryShareClass42023-12-012024-11-3001791754ns10:Director22023-12-012024-11-3001791754ns10:Director32023-12-012024-11-3001791754ns10:CompanySecretary12023-12-012024-11-3001791754ns10:RegisteredOffice2023-12-012024-11-3001791754ns5:CurrentFinancialInstruments2024-11-3001791754ns5:CurrentFinancialInstruments2023-11-3001791754ns5:Non-currentFinancialInstruments2024-11-3001791754ns5:Non-currentFinancialInstruments2023-11-3001791754ns5:ShareCapital2024-11-3001791754ns5:ShareCapital2023-11-3001791754ns5:RetainedEarningsAccumulatedLosses2024-11-3001791754ns5:RetainedEarningsAccumulatedLosses2023-11-3001791754ns5:ShareCapital2022-11-3001791754ns5:RetainedEarningsAccumulatedLosses2022-11-3001791754ns5:RetainedEarningsAccumulatedLosses2022-12-012023-11-3001791754ns5:RetainedEarningsAccumulatedLosses2023-12-012024-11-3001791754ns5:PlantMachinery2023-12-012024-11-3001791754ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-12-012024-11-3001791754ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-12-012023-11-3001791754ns5:OwnedAssets2023-12-012024-11-3001791754ns5:OwnedAssets2022-12-012023-11-300179175432023-12-012024-11-300179175432022-12-012023-11-3001791754ns10:OrdinaryShareClass12022-12-012023-11-3001791754ns10:OrdinaryShareClass22022-12-012023-11-3001791754ns10:OrdinaryShareClass32022-12-012023-11-3001791754ns10:OrdinaryShareClass42022-12-012023-11-3001791754ns5:PlantMachinery2023-11-3001791754ns5:PlantMachinery2024-11-3001791754ns5:PlantMachinery2023-11-3001791754ns5:WithinOneYearns5:CurrentFinancialInstruments2024-11-3001791754ns5:WithinOneYearns5:CurrentFinancialInstruments2023-11-3001791754ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-11-3001791754ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-11-3001791754ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-11-3001791754ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-11-3001791754ns5:HirePurchaseContracts2024-11-3001791754ns5:HirePurchaseContracts2023-11-3001791754ns5:DeferredTaxation2023-11-3001791754ns5:DeferredTaxation2023-12-012024-11-3001791754ns5:DeferredTaxation2024-11-3001791754ns10:OrdinaryShareClass12024-11-3001791754ns10:OrdinaryShareClass22024-11-3001791754ns10:OrdinaryShareClass32024-11-3001791754ns10:OrdinaryShareClass42024-11-3001791754ns5:RetainedEarningsAccumulatedLosses2023-11-30
REGISTERED NUMBER: 01791754 (England and Wales)










Evadx Limited

Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 30 November 2024






Evadx Limited (Registered number: 01791754)






Contents of the Financial Statements
for the year ended 30 November 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Statement of Comprehensive Income 9

Balance Sheet 10

Statement of Changes in Equity 11

Cash Flow Statement 12

Notes to the Cash Flow Statement 13

Notes to the Financial Statements 14


Evadx Limited

Company Information
for the year ended 30 November 2024







DIRECTORS: Mr R T Adams
Mr S G Adams
Mrs B L Griffin





SECRETARY: Mrs B Adams





REGISTERED OFFICE: Unit 9, Tir Llwyd Enterprise Park
St Asaph Avenue
Kinmel Bay
Rhyl
LL18 5JZ





REGISTERED NUMBER: 01791754 (England and Wales)





AUDITORS: Salisbury & Company Business Solutions Limited
Statutory Auditors
Chartered Accountants
Irish Square
Upper Denbigh Road
St Asaph
Denbighshire
LL17 0RN

Evadx Limited (Registered number: 01791754)

Strategic Report
for the year ended 30 November 2024

The directors present their strategic report for the year ended 30 November 2024.

REVIEW OF BUSINESS
The year ending 30 November 2024 saw an increase in turnover from £10.792 million in 2023 to £12.941 million.

Net profit decreased from £1.773m in 2023 to £0.723m however, this was mainly due to changes in project specification, which required us to subcontract specialised work. Repairs and maintenance costs were also higher this year, which reflect our investment in refurbishment efforts designed to improve long-term performance and operational efficiency.

We are committed to maintaining a strong balance sheet and at the end of the year the net assets totalled £2.864 million (2023: £2.642 million).

Despite ongoing challenges in the construction industry and the continued pressure on margins from escalating costs, we remain focused on working through these challenges with flexibility and making confident, cost-conscious decisions.

The company continues to deliver quality steelwork contracts and recognises that its success could not be achieved without the resilience, determination and dedication of our team.

PRINCIPAL RISKS AND UNCERTAINTIES
The company regularly reviews the risks and uncertainties within the business and the principal material risks identified by the company are as follows:

Competition/maintaining an order book
The majority of the company's turnover is through the traditional procurement process whereby the company submits a tender for the work to be carried out. Competition from other contractors and a downturn in economic conditions would adversely affect the company's ability to secure work. When tendering, careful consideration is also needed due fluctuation in prices and profitability. The company manages the risk by building a strong order book and ensuring contracts are delivered on time, within budget and to the required standard/quality to maintain a good reputation.

Delays in commencement of projects
Whilst our order book remains strong, delay's in construction start dates, which is out of our control remains an ongoing risk and can have a significant impact on business planning, project turnover however, these are closely managed

Credit risk/insolvency of customers
The company recognises the importance of debtor management and the need to reduce the risk of financial loss due to a counterparty's failure to honour its obligation. To manage the credit risk, customers are subject to credit risk assessments and overdue debtors together with retentions are regularly monitored to keep to a minimum.


Health and safety
The company's activities are inherently complex and potentially hazardous and failure to meet safety standards or ineffective management could result in the injury or death of employees, members of the public or third parties. The risk is managed by continuously monitoring and management of health, safety and environmental risks.

Supply Chain
One of the important aspects of the business, is its supply chain management. The company has long standing relationships with its key suppliers to ensure that we achieve the best quality and price whilst also ensuring that we are not over reliant on any one supplier or subcontractor.

Human Resource
The availability of skilled labour continues to be a concern, and the company recognises that a key component to is continued success and to enable it to meet the challenges that it faces is the ability to attract, retain and develop the best people it can.


Evadx Limited (Registered number: 01791754)

Strategic Report
for the year ended 30 November 2024

DEVELOPMENT AND PERFORMANCE
The company remains focused on the future, and despite a decline in business enquires, the company continues to win contracts and holds a strong order book. Combining this with the strength of a resilient team, reinforces the director's confidence in the company's ability to maintain momentum and achieve future growth.

Operational performance has improved within the year and there has been a significant reduction in processing time which has yielded several key outcomes including a 90% reduction in overtime, reduction is overall power consumption and associated carbon footprint.

Liquidity challenges continue to be a widespread concern across the supply chain however, we manage this risk by ensuring we are not over reliant on one supplier.

Our cash position remains strong and cash in the bank at the end of the financial year stood at £1.922 million (2023: £2.417 million) The strong liquidity supported by good financial control enables us to pay our supply chain promptly and can also give assurance of long-term solvency.

The company at the year-end remains in a strong financial position.

KEY PERFORMANCE INDICATORS
The company's financial and key performance indicators during the period were as follows:

2024 2023 2022
£'000 £'000 £'000
Turnover 12,941 10,792 15,060
Gross Profit 1,933 2,803 1,765
Profit Before Taxation 723 1,773 872

Customer satisfaction is one of the non-financial key performance indicators we track to get a fuller picture of performance, which we collect annually and indicates continued high satisfaction, suggesting confidence in current operational strategies. The trend analysis also confirms that most recent scores are improved compared to previous years.

This data demonstrates a clear trajectory of customer-focused growth, validating the effectiveness of our initiatives and providing a strong foundation for future planning.

ON BEHALF OF THE BOARD:





Mrs B L Griffin - Director


20 August 2025

Evadx Limited (Registered number: 01791754)

Report of the Directors
for the year ended 30 November 2024

The directors present their report with the financial statements of the company for the year ended 30 November 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of welding and fabrication engineers.

DIVIDENDS
The total distribution of dividends for the year ended 30 November 2024 will be £ 535,969 .

RESEARCH AND DEVELOPMENT
The company undertakes research and development activities when providing services to clients. The direct expenditure invested is typically included in the relevant project.

FUTURE DEVELOPMENTS
The company continues to promote its reputation for delivering high quality work and by engaging across multiple market streams, our order book remains strong.

Cost increases have remained relatively manageable, and we are optimistic about our ability to mitigate the impact in the rise in employers National Insurance.

The company also continues to look ahead and recognises the importance in the need to actively recruit additional skilled personnel and to retaining our current skilled workforce. Our focus in the forthcoming year is to position ourselves more competitively in the market and to boost the organisation's visibility by engaging more with the community, local schools and colleagues to help attract a new generation of workers.

We are continually working to reduce our carbon footprint and remain committed to reduce our carbon footprint. Our plan to install solar panels has been on hold however, we remain fully committed to implementing them, which will hopefully cut costs, bring in extra revenue, reduce reliance on rising energy prices and minimise its carbon footprint. Energy prices have been increasing gradually for years and this is expected to continue to rise as fossil fuels (which are traditionally used to generate electricity) become harder to source. By generating their own electricity from solar panels they will reduce their reliance on the National Grid and the fluctuating prices. This should make budgeting and forecasting much more straightforward.

As the company does not currently operate during the night, the aim is to still put their solar energy to use. They will be installing a solar storage battery alongside the solar panels which will enable them to store any unused electricity.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 December 2023 to the date of this report.

Mr R T Adams
Mr S G Adams
Mrs B L Griffin

FINANCIAL INSTRUMENTS
The company use various financial instruments including bank loans, cash reserves, hire purchase, finance leases, trade debtors, trade supplier accounts to allow the company to operate effectively.

The existence of these financial instruments could expose the company to a number of risks which are described in more detail below.

The main risks arising from the company's financial instruments are liquidity risk, interest rate risk and credit risk.


Liquidity risk
The company manages financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. The company's liquidity position is reviewed regularly by the directors and the cashflow is forecast regularly to provide up-to-date and accurate information on the company's current cash position.

Interest rate risk
The company finances its operations through a mixture of retained profits and asset finance borrowings. The company's exposure to interest rate fluctuation is managed using both fixed and floating facilities.

Credit risk
The company's principal financial assets are trade debtors and other receivables. The company manages credit risk regularly reviews credit rating information regarding organisations in conjunction with debt ageing and collection history.


Evadx Limited (Registered number: 01791754)

Report of the Directors
for the year ended 30 November 2024

STRATEGIC REPORT
The review of the business, future developments, key performance indicators and principal risks and uncertainties are included within the strategic report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Salisbury & Company Business Solutions Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mrs B L Griffin - Director


20 August 2025

Report of the Independent Auditors to the Members of
Evadx Limited

Opinion
We have audited the financial statements of Evadx Limited (the 'company') for the year ended 30 November 2024 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 November 2024 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.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Report of the Independent Auditors to the Members of
Evadx Limited


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned in accordance with ISA (UK).

We obtained an understanding of the legal and regulatory frameworks applicable to the company and the industry in which it operates through our general commercial and sector experience and discussions with management. We determined that the following laws and regulations were most significant: The Companies Act 2006, FRS 102 the 'Financial Reporting Standards applicable in the UK and Republic of Ireland' and relevant UK tax legislation. In addition, we concluded that there are certain laws and regulations that may have an effect on the determination of the amounts and disclosures within the financial statements such as Health and Safety laws and regulations.

We accessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
- Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations or fraud;
- Obtain an understanding of the internal controls that management have in place to prevent and detect fraud;
- Challenging assumptions and judgements made by management in its significant accounting estimates;
- Reviewing the financial statement disclosures and assessing the appropriateness of the accounting policies used;
- Identifying and testing journal entries, in particular manual or unusual entries;
- Obtaining third party confirmations of all the companies banking arrangements;
- Performing analytical procedures to identify any unusual or unexpected relationships;
- Conclude on the appropriateness of the directors' use of the going concern basis of accounting.
The assessment of the appropriateness of the collective competence and capabilities of the engagement team included consideration of the engagements team's knowledge of the industry in which the client operates in and understanding of, and practical experience with, audit engagements of a similar nature and complexity through appropriate training and participation.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment.

Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Evadx Limited


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Aled Roberts (Senior Statutory Auditor)
for and on behalf of Salisbury & Company Business Solutions Limited
Statutory Auditors
Chartered Accountants
Irish Square
Upper Denbigh Road
St Asaph
Denbighshire
LL17 0RN

20 August 2025

Evadx Limited (Registered number: 01791754)

Statement of Comprehensive
Income
for the year ended 30 November 2024

2024 2023
Notes £    £   

TURNOVER 3 12,941,379 10,791,681

Cost of sales (11,008,074 ) (7,988,590 )
GROSS PROFIT 1,933,305 2,803,091

Administrative expenses (1,230,221 ) (1,021,271 )
OPERATING PROFIT 5 703,084 1,781,820

Interest receivable and similar income 25,990 2,015
729,074 1,783,835

Interest payable and similar expenses 6 (5,666 ) (10,695 )
PROFIT BEFORE TAXATION 723,408 1,773,140

Tax on profit 7 (170,947 ) 20,845
PROFIT FOR THE FINANCIAL YEAR 552,461 1,793,985

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

552,461

1,793,985

Evadx Limited (Registered number: 01791754)

Balance Sheet
30 November 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 63,387 80,675

CURRENT ASSETS
Stock and work in progress 10 119,785 44,877
Debtors 11 2,997,140 2,404,459
Cash at bank and in hand 1,922,380 2,416,647
5,039,305 4,865,983
CREDITORS
Amounts falling due within one year 12 2,388,942 2,221,861
NET CURRENT ASSETS 2,650,363 2,644,122
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,713,750

2,724,797

CREDITORS
Amounts falling due after more than one
year

13

(39,518

)

(62,735

)

PROVISIONS FOR LIABILITIES 16 (15,847 ) (20,169 )
NET ASSETS 2,658,385 2,641,893

CAPITAL AND RESERVES
Called up share capital 17 10,030 10,030
Retained earnings 18 2,648,355 2,631,863
SHAREHOLDERS' FUNDS 2,658,385 2,641,893

The financial statements were approved by the Board of Directors and authorised for issue on 20 August 2025 and were signed on its behalf by:





Mrs B L Griffin - Director


Evadx Limited (Registered number: 01791754)

Statement of Changes in Equity
for the year ended 30 November 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 December 2022 10,030 1,505,966 1,515,996

Changes in equity
Dividends - (668,088 ) (668,088 )
Total comprehensive income - 1,793,985 1,793,985
Balance at 30 November 2023 10,030 2,631,863 2,641,893

Changes in equity
Dividends - (535,969 ) (535,969 )
Total comprehensive income - 552,461 552,461
Balance at 30 November 2024 10,030 2,648,355 2,658,385

Evadx Limited (Registered number: 01791754)

Cash Flow Statement
for the year ended 30 November 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 128,261 2,151,158
Interest paid (5,666 ) (10,695 )
Tax paid (86,114 ) (130,734 )
Net cash from operating activities 36,481 2,009,729

Cash flows from investing activities
Interest received 25,990 2,015
Net cash from investing activities 25,990 2,015

Cash flows from financing activities
Loan repayments in year - (187,501 )
Capital repayments in year (21,141 ) (20,130 )
Amount introduced by directors 482,001 333,001
Amount withdrawn by directors (481,629 ) (343,279 )
Equity dividends paid (535,969 ) (668,088 )
Net cash from financing activities (556,738 ) (885,997 )

(Decrease)/increase in cash and cash equivalents (494,267 ) 1,125,747
Cash and cash equivalents at beginning
of year

2

2,416,647

1,290,900

Cash and cash equivalents at end of year 2 1,922,380 2,416,647

Evadx Limited (Registered number: 01791754)

Notes to the Cash Flow Statement
for the year ended 30 November 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 723,408 1,773,140
Depreciation charges 17,288 17,288
Amounts owed to group undertakings - 130,935
Finance costs 5,666 10,695
Finance income (25,990 ) (2,015 )
720,372 1,930,043
Increase in stock and work in progress (74,908 ) (41,877 )
(Increase)/decrease in trade and other debtors (814,477 ) 271,330
Increase/(decrease) in trade and other creditors 297,274 (8,338 )
Cash generated from operations 128,261 2,151,158

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 November 2024
30/11/24 1/12/23
£    £   
Cash and cash equivalents 1,922,380 2,416,647
Year ended 30 November 2023
30/11/23 1/12/22
£    £   
Cash and cash equivalents 2,416,647 1,290,900


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1/12/23 Cash flow At 30/11/24
£    £    £   
Net cash
Cash at bank and in hand 2,416,647 (494,267 ) 1,922,380
2,416,647 (494,267 ) 1,922,380
Debt
Finance leases (82,864 ) 21,141 (61,723 )
(82,864 ) 21,141 (61,723 )
Total 2,333,783 (473,126 ) 1,860,657

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements
for the year ended 30 November 2024

1. STATUTORY INFORMATION

Evadx Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The presentational and function currency of these financial statements is pound sterling. Monetary amounts in these financial statements are rounded to the nearest £.

Significant judgements and estimates
Estimates and judgments are continually evaluated and are based on historical experience and other factors,
including expectations of future events that are believed to be reasonable under the circumstances.

The company makes estimates and assumptions concerning the future. The resulting accounting estimates will by definition, seldom equal the related actual results. In the opinion of the directors there are no estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

The estimates and judgements which have significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows:

Work in Progress
Determining the valuation of construction and development contracts requires judgement regarding the stage of completion of contracts at the year end. The judgements are based on the work that has been completed and work that has already been agreed and billed.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing sales raised to date against costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliable, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 15% on cost

Stocks
Stock and work in progress and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stock and work in progress to their present location and condition.


Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


Long-term contracts
Profit on long-term contracts is recognised as the work is carried out if the financial outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recording turnover and related contract costs as contract activity progress.

Contract costs are recognised as the higher of actual cost to date or costs as a proportion of final costs, using the reference of turnover to date as a proportion of final turnover.

Revenue derived from variations on contracts are recognised only when they have been accepted by the customer.

Full provision is made for losses on all contracts in the year in which they are first foreseen.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Debtors
Short term debtors are measured at transaction price, less any impairment.

Creditors
Short term trade creditors are measured at the transaction price. Other financial liabilities, including loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost.

Provisions for liabilities
Provisions are recognised when the company has a present obligation (legal or constructive) as a result of a past event, it is probable the company will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

2. ACCOUNTING POLICIES - continued

Retentions
Retention recognition policy follows that of BIM51520 - include retentions within turnover, provide for the
estimated cost of remedial work, and make provision for any debt impairment.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

All turnover arose within the United Kingdom.

4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 1,294,295 1,272,378
Social security costs 125,527 121,843
Other pension costs 103,379 113,351
1,523,201 1,507,572

The average number of employees during the year was as follows:
2024 2023

Directors 3 3
Management and admin 11 11
Workshop and site crew 29 29
43 43

2024 2023
£    £   
Directors' remuneration 26,364 26,364

2024 2023
£ £
Director pension contributions 66,000 88,000

5. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Hire of plant and machinery 702,005 502,432
Other operating leases 35,553 40,193
Depreciation - owned assets 17,288 17,287
Auditors' remuneration 12,500 11,100
Auditors' remuneration for non audit work 4,522 7,013

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank loan interest 3,602 10,628
Other interest 2,064 67
5,666 10,695

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

7. TAXATION

Analysis of the tax charge/(credit)
The tax charge/(credit) on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 175,269 205,273
R&D tax credit - (221,796 )
Total current tax 175,269 (16,523 )

Deferred tax (4,322 ) (4,322 )
Tax on profit 170,947 (20,845 )

Reconciliation of total tax charge/(credit) included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 723,408 1,773,140
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 23%)

180,852

407,822

Effects of:
Depreciation in excess of capital allowances 4,322 4,170
Utilisation of tax losses - (7,888 )
R&D tax credit - (369,960 )


Group relief (9,905 ) (50,667 )
Movement on deferred tax (4,322 ) (4,322 )
Total tax charge/(credit) 170,947 (20,845 )

8. DIVIDENDS
2024 2023
£    £   
Ordinary A shares of £1 each
Interim 53,969 335,088
Ordinary B shares of £1 each
Interim 144,000 90,000
Ordinary C shares of £1 each
Interim 162,000 113,500
Ordinary D shares of £1 each
Interim 176,000 129,500
535,969 668,088

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

9. TANGIBLE FIXED ASSETS
Plant and
machinery
£   
COST
At 1 December 2023
and 30 November 2024 115,250
DEPRECIATION
At 1 December 2023 34,575
Charge for year 17,288
At 30 November 2024 51,863
NET BOOK VALUE
At 30 November 2024 63,387
At 30 November 2023 80,675

10. STOCK AND WORK IN PROGRESS
2024 2023
£    £   
Stocks 3,000 3,000
Work-in-progress 116,785 41,877
119,785 44,877

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 707,112 388,646
Applications/Retentions 1,785,525 1,305,244
Bad debt provision (5,637 ) (7,769 )
Amounts owed by participating interests 262,913 262,913
Other debtors 1,605 2,800
R&D tax refund - 221,796
VAT 109,580 86,218
Accrued income 136,042 144,611
2,997,140 2,404,459

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Hire purchase contracts (see note 14) 22,205 20,129
Trade creditors 2,139,973 1,521,499
Tax 72,632 205,273
Social security and other taxes 52,517 37,696
Other creditors 849 315,006
Directors' loan accounts 1,141 769
Accruals and deferred income 99,625 121,489
2,388,942 2,221,861

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Hire purchase contracts (see note 14) 39,518 62,735

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

14. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2024 2023
£    £   
Net obligations repayable:
Within one year 22,205 20,129
Between one and five years 39,518 62,735
61,723 82,864

15. SECURED DEBTS

An unlimited debenture dated 10/12/2012 incorporating a fixed and floating charge.

Other facilities covered by the debenture

Commercial Charge Card
Electronic funds transfer (P C Pay)
Electronic funds transfer (Telepay)

16. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 15,847 20,169

Deferred
tax
£   
Balance at 1 December 2023 20,169
Provided during year (4,322 )
Balance at 30 November 2024 15,847

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
10,000 Ordinary A £1 10,000 10,000
10 Ordinary B £1 10 10
10 Ordinary C £1 10 10
10 Ordinary D £1 10 10
10,030 10,030

18. RESERVES
Retained
earnings
£   

At 1 December 2023 2,631,863
Profit for the year 552,461
Dividends (535,969 )
At 30 November 2024 2,648,355

Evadx Limited (Registered number: 01791754)

Notes to the Financial Statements - continued
for the year ended 30 November 2024

19. PENSION COMMITMENTS

The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund.

20. ULTIMATE PARENT COMPANY

Adams Holdings (N.Wales) Limited is the ultimate parent company of the group.

21. RELATED PARTY DISCLOSURES

The property at Tir Llwyd Enterprise Park is owned by the pension company, which is controlled by the directors. During the year, rent of £113,400 (2023: £86,250) was invoiced from the pension company. As at 30th November 2024 £NIL (2023:£NIL) rent was outstanding and included within trade creditors.

Mr R T Adams, Mr S G Adams and Mrs B L Griffin are also directors of Adams Properties (N.Wales) Limited.During the year Adams Properties (N.Wales) Limited rented machinery to Evadx Ltd, the total amount of rent paid during the year was £5,424 (2023: £7,728). As at 30th November 2024 the total amount outstanding was £262,913 (2023: £262,913).

During the year Evadx Ltd employed a close family member of a director, in addition to a salary given on normal commercial terms, the company made personal pension contributions of £12,000 on behalf of the employee.

22. ULTIMATE CONTROLLING PARTY

Ultimate control of the company lies with the directors and their families who, between them, own the issued share capital of Adams Holdings (N.Wales) Limited.