Company registration number 04153644 (England and Wales)
EVOLUTION AQUA LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
EVOLUTION AQUA LIMITED
COMPANY INFORMATION
Directors
Mr N J Jackson
Ms N H Peers
Mr K H M Kuijper
Secretary
Ms N H Peers
Company number
04153644
Registered office
Evolution House
Kellett Close
Wigan
WN5 0LP
Auditor
MHA
Richard House
9 Winckley Square
Preston
PR1 3HP
EVOLUTION AQUA LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Notes to the financial statements
9 - 20
EVOLUTION AQUA LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activities
The Company designs, manufactures, and sells patented water treatment and filtration products, including filters, media, ultraviolet clarifiers, and live beneficial bacteria. Products are marketed under the Evolution Aqua and Flocell brands and through OEM partners, serving aquatics, swimming pools, aquaculture, and environmental water treatment markets. Operations are primarily in the UK, with international sales in Europe and the USA.
Review of the business
Company revenue increased by 12% to £8.23m (2023: £7.35m). Gross profit rose to £4.37m (2023: £3.71m). The loss after tax was 227k (2023: £325k loss), reflecting investment in people, R&D, and infrastructure.
Net assets at year end were £1.57m (2023: £1.80m) and year-end cash was £0.36m (2023: £0.82m).
Principal risks and uncertainties
The main risks facing the Company are:
Economic conditions – reduced consumer spending in aquatics.
Competition – low-cost international competitors.
Supply chain and input costs – inflationary pressures on materials and logistics.
Regulatory compliance – evolving environmental and water standards.
These risks are mitigated through product and market diversification, investment in patented technologies, strong supplier relationships, and ISO9001 certification achieved in 2024.
Outlook
The Board remains confident in future prospects. Early 2025 trading is ahead of the prior year, supported by resilient gross margins and growth in environmental water treatment contracts.
Mr N J Jackson
Director
30 September 2025
EVOLUTION AQUA LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 7.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr N J Jackson
Ms N H Peers
Mr K H M Kuijper
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principal risks and uncertainties.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr N J Jackson
Director
30 September 2025
EVOLUTION AQUA LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual report 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). 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.
EVOLUTION AQUA LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EVOLUTION AQUA LIMITED
- 4 -
Opinion
We have audited the financial statements of Evolution Aqua Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet and notes to the financial statements, including 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 31 December 2024 and of its loss 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.
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 Auditor 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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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.
EVOLUTION AQUA LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EVOLUTION AQUA LIMITED (CONTINUED)
- 5 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
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 directors' report.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters in relation to which 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.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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 is 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.
Auditor 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 an auditor's report 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. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud, is detailed below:
Enquiries with management, about any known or suspected instances of non-compliance with laws and regulations and fraud;
Challenging assumptions and judgements made by management in their significant accounting estimates, in particular in relation to debtor recoverability and slow moving/obsolete stock provisions;
An evaluation of the risk of management override of controls and subsequent testing, including through testing journal entries and other adjustments for appropriateness;
An evaluation of the company's internal control environment; and
Reviewing board minutes and resolutions.
EVOLUTION AQUA LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EVOLUTION AQUA LIMITED (CONTINUED)
- 6 -
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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 an auditor's report 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.
Jenny McCabe FCA
Senior Statutory Auditor
For and on behalf of MHA, Statutory Auditor
Preston, United Kingdom
30 September 2025
MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542)
EVOLUTION AQUA LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
8,234,184
7,352,470
Cost of sales
(3,859,558)
(3,639,199)
Gross profit
4,374,626
3,713,271
Distribution costs
(293,802)
(283,902)
Administrative expenses
(4,267,414)
(3,673,468)
Exceptional item
4
(71,953)
Operating loss
5
(186,590)
(316,052)
Interest payable and similar expenses
8
(39,935)
(9,339)
Loss before taxation
(226,525)
(325,391)
Tax on loss
9
Loss for the financial year
(226,525)
(325,391)
Retained earnings brought forward
1,697,585
2,022,976
Retained earnings carried forward
1,471,060
1,697,585
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 9 to 20 form part of these financial statements.
EVOLUTION AQUA LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
10
782,991
619,425
Tangible assets
11
1,115,667
1,083,504
Investments
12
500
500
1,899,158
1,703,429
Current assets
Stocks
13
1,513,740
1,659,554
Debtors
14
2,980,279
2,466,564
Cash at bank and in hand
351,709
819,258
4,845,728
4,945,376
Creditors: amounts falling due within one year
15
(5,008,917)
(4,738,764)
Net current (liabilities)/assets
(163,189)
206,612
Total assets less current liabilities
1,735,969
1,910,041
Creditors: amounts falling due after more than one year
16
(164,814)
(112,361)
Net assets
1,571,155
1,797,680
Capital and reserves
Called up share capital
20
100
100
Share premium account
99,995
99,995
Profit and loss reserves
1,471,060
1,697,585
Total equity
1,571,155
1,797,680
The notes on pages 9 to 20 form part of these financial statements.
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr N J Jackson
Director
Company registration number 04153644 (England and Wales)
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
1
Accounting policies
Company information
Evolution Aqua Limited is a private company limited by shares incorporated in England and Wales. The registered office is Evolution House, Kellett Close, Wigan, WN5 0LP.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Evolution Aqua Group Limited. These consolidated financial statements are available from its registered office, Evolution House, Kellet Close, Wigan, WN5 0LP.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 10 -
1.2
Going concern
Notwithstanding the net current liabilities of £163,189 and loss generated in the year of £226,525, the company has net assets as at 31st December 202true4 of £1.5m, therefore the financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons:
The company meets its day to day working capital requirements from operational cash flows, with periodic capital injections from the directors.
The directors have prepared cash flow forecasts for a period of at least 12 months from the date of approval of these financial statements which indicate that, taking account of reasonably possible downsides, the company will have sufficient funds from trading, as well as using capital from the directors as needed, to meet its liabilities as they fall due for that period. The directors have indicated their intention to continue to make available such funds as are needed by the company for the period covered by the forecast.
Since the year end, the company has improved the security of future revenues through contractual terms which instils the directors with confidence that the turnover and gross margin forecasted and planned future growth is achievable. The forecasts assume that relationships with key customers will continue for the foreseeable future.
Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.
1.3
Turnover
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 the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Patents & licences
20 years straight line
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Fixture & Fittings
10 years straight line
Plant and machinery
15 years straight line
Motor Vehicles
4 years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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 defind 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.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
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 amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover
2024
2023
£
£
Turnover analysed by geographical market
UK
6,161,555
5,589,198
Rest of the world
2,072,629
1,763,272
8,234,184
7,352,470
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional item
-
71,953
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
5
Operating loss
2024
2023
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange losses
4,565
47,369
Fees payable to the company's auditor for the audit of the company's financial statements
57,809
24,304
Depreciation of owned tangible fixed assets
178,297
145,937
Loss/(profit) on disposal of tangible fixed assets
2,813
(438)
Amortisation of intangible assets
61,893
28,472
Operating lease charges
214,229
195,330
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
65
53
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,376,759
2,046,129
Social security costs
270,240
226,430
Pension costs
171,451
140,812
2,818,450
2,413,371
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
619,293
596,167
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
312,749
240,000
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
29,685
1,101
Interest on finance leases and hire purchase contracts
10,250
8,238
39,935
9,339
9
Taxation
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(226,525)
(325,391)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(56,631)
(76,532)
Tax effect of expenses that are not deductible in determining taxable profit
18,536
21,978
Tax effect of income not taxable in determining taxable profit
(135)
Group relief
(54,216)
Deferred tax not recognised
38,095
108,905
Taxation charge for the year
-
-
10
Intangible fixed assets
Patents & licences
£
Cost
At 1 January 2024
835,524
Additions - internally developed
225,459
At 31 December 2024
1,060,983
Amortisation and impairment
At 1 January 2024
216,099
Amortisation charged for the year
61,893
At 31 December 2024
277,992
Carrying amount
At 31 December 2024
782,991
At 31 December 2023
619,425
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
11
Tangible fixed assets
Fixture & Fittings
Plant and machinery
Motor Vehicles
Total
£
£
£
£
Cost
At 1 January 2024
22,328
2,267,305
188,808
2,478,441
Additions
170,228
50,282
220,510
Disposals
(10,050)
(10,050)
At 31 December 2024
22,328
2,437,533
229,040
2,688,901
Depreciation and impairment
At 1 January 2024
16,578
1,343,689
34,670
1,394,937
Depreciation charged in the year
3,248
125,850
49,199
178,297
At 31 December 2024
19,826
1,469,539
83,869
1,573,234
Carrying amount
At 31 December 2024
2,502
967,994
145,171
1,115,667
At 31 December 2023
5,750
923,616
154,138
1,083,504
12
Fixed asset investments
2024
2023
Notes
£
£
Investments in associates
500
500
13
Stocks
2024
2023
£
£
Finished goods and goods for resale
1,513,740
1,659,554
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,921,321
1,656,396
Amounts owed by group undertakings
63,473
Amounts owed by undertakings in which the company has a participating interest
918,177
659,145
Other debtors
56,994
Prepayments and accrued income
77,308
94,029
2,980,279
2,466,564
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
18
70,818
44,344
Other borrowings
17
1,177,768
Trade creditors
1,344,748
1,441,019
Amounts owed to group undertakings
1,834,514
3,014,431
Taxation and social security
480,762
72,016
Other creditors
125,487
Accruals and deferred income
100,307
41,467
5,008,917
4,738,764
Included within other creditors due within and in over one year are costs in relation to hire purchase obligations which are secured over the assets to which they relate.
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
164,814
112,361
Included within other creditors due within and in over one year are costs in relation to hire purchase obligations which are secured over the assets to which they relate.
17
Loans and overdrafts
2024
2023
£
£
Other loans
1,177,768
Payable within one year
1,177,768
During the year the company entered into a new invoice financing facility in place with RBS, providing access to working capital funding secured against trade receivables. This balance is secured by way of a fixed and floating charge dated 30 January 2024, following the property of the company owned now or in the future.
EVOLUTION AQUA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
70,818
44,344
In two to five years
164,814
112,361
235,632
156,705
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
171,451
140,812
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.1p each
100,000
100,000
100
100
100,000
100,000
100
100
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr N J JacksonMr K H M KuijperMr K H M KuijperMs N H Peers041536442024-01-012024-12-3104153644bus:Director12024-01-012024-12-3104153644bus:CompanySecretaryDirector12024-01-012024-12-3104153644bus:Director22024-01-012024-12-3104153644bus:CompanySecretary12024-01-012024-12-3104153644bus:Director32024-01-012024-12-3104153644bus:RegisteredOffice2024-01-012024-12-31041536442024-12-31041536442023-01-012023-12-310415364412024-01-012024-12-310415364412023-01-012023-12-3104153644core:RetainedEarningsAccumulatedLosses2023-12-3104153644core:RetainedEarningsAccumulatedLosses2022-12-3104153644core:ShareCapital2024-12-3104153644core:ShareCapital2023-12-3104153644core:SharePremium2024-12-3104153644core:SharePremium2023-12-3104153644core:RetainedEarningsAccumulatedLosses2024-12-3104153644core:RetainedEarningsAccumulatedLosses2023-12-31041536442023-12-3104153644core:ShareCapitalOrdinaryShareClass12024-12-3104153644core:ShareCapitalOrdinaryShareClass12023-12-3104153644core:ShareCapitalOrdinaryShares2024-12-3104153644core:ShareCapitalOrdinaryShares2023-12-3104153644core:OtherResidualIntangibleAssets2024-12-3104153644core:OtherResidualIntangibleAssets2023-12-3104153644core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3104153644core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104153644core:LeaseholdImprovements2024-12-3104153644core:PlantMachinery2024-12-3104153644core:MotorVehicles2024-12-3104153644core:LeaseholdImprovements2023-12-3104153644core:PlantMachinery2023-12-3104153644core:MotorVehicles2023-12-3104153644core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104153644core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104153644core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104153644core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104153644core:CurrentFinancialInstruments2024-12-3104153644core:CurrentFinancialInstruments2023-12-3104153644core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104153644core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3104153644core:LeaseholdImprovements2024-01-012024-12-3104153644core:PlantMachinery2024-01-012024-12-3104153644core:MotorVehicles2024-01-012024-12-3104153644core:UKTax2024-01-012024-12-3104153644core:UKTax2023-01-012023-12-3104153644core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104153644core:PatentsTrademarksLicencesConcessionsSimilarcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3104153644core:LeaseholdImprovements2023-12-3104153644core:PlantMachinery2023-12-3104153644core:MotorVehicles2023-12-31041536442023-12-3104153644core:Non-currentFinancialInstruments2024-12-3104153644core:Non-currentFinancialInstruments2023-12-3104153644core:WithinOneYear2024-12-3104153644core:WithinOneYear2023-12-3104153644core:BetweenTwoFiveYears2024-12-3104153644core:BetweenTwoFiveYears2023-12-3104153644bus:OrdinaryShareClass12024-01-012024-12-3104153644bus:OrdinaryShareClass12024-12-3104153644bus:OrdinaryShareClass12023-12-3104153644bus:AllOrdinaryShares2024-12-3104153644bus:AllOrdinaryShares2023-12-3104153644bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104153644bus:FRS1022024-01-012024-12-3104153644bus:Audited2024-01-012024-12-3104153644bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP