Company registration number 03505477 (England and Wales)
AQUAID FRANCHISING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
AQUAID FRANCHISING LIMITED
COMPANY INFORMATION
Directors
Mr D P Fremel
Mr A A Geraghty
Mr U F Hansen
Mr M O'Donoghue
Ms K R Searle
Company number
03505477
Registered office
10 Kings Court
Willie Snaith Road
Newmarket
Suffolk
CB8 7SG
Auditor
Alwyns LLP
Crown House
151 High Road
Loughton
Essex
IG10 4LG
AQUAID FRANCHISING LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 23
AQUAID FRANCHISING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the business
The company's principal activity during the year continued to be the distribution of water coolers and servicing franchise operators for the placement of water coolers in the working environment.
The continual focus on the core business, including customer retention and service, contributes towards continuing growth and increased profitability, which are expected to continue.
The company believes in helping those that need it most. This belief has been a cornerstone of the AquAid ethos since its doors were first opened in 1998 and has now donated more than £22.5 million to charities providing support to water and sanitation projects in Africa, which has helped over 4 million people.
Principal risks and uncertainties
The industry is heavily affected by fluctuations in both summer and winter temperatures, which have a direct impact on customer consumption. Whilst cooler temperatures reduce sales, cold seasons are not an overall threat to the development of the business.
The drive to reduce plastic use is continuing. As a business, we do our best to educate customers to help them choose the best environmental solution as opposed to what may initially appear appropriate. This at times results in a loss of revenue, a consequence we fully accept as we realise the responsibility we have as a supplier to reduce the amount of plastic waste ending in landfill.
The company has for strategic reasons made the decision to move suppliers of bottled water. This move has been done to ensure continuity of supply for the long term. The required investments have been made from cash flow. Whilst decisions such as these may involve short term operational challenges, there is full confidence in the various partners ability to overcome these.
Business environment
The UK water cooler industry remains saturated and therefore highly competitive, but appears to have found a balance between plumbed-in water coolers and bottle-fed water coolers.
AquAid's goal remains to stay as an independent company with a focus on offering the highest levels of service in the industry.
Strategy
The company will continue to use its profile to build a profitable customer base in an increasingly consolidated market. It will also continue to look for opportunities to buy back existing franchises at a fair price, where it is felt that revenues can be significantly improved using the company's experience. The company will continue to utilise cash generated to invest in business growth and continuity. The charitable donations being made should continue to grow.
AQUAID FRANCHISING LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key performance indicators
As well as turnover, the company uses profitability and return on capital employed as key performance indicators. Profitability this year was deemed to be acceptable for the needs of the business, as was return on capital. The company monitors the revenue per water cooler and how many new coolers are being placed.
In addition the company monitors customer retention, and successfully achieves a target of less than 10% lost business per annum.
Mr U F Hansen
Director
23 October 2025
AQUAID FRANCHISING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Results and dividends
The results for the year are set out on page 8.
Interim dividends were paid amounting to £1,515,648. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr D P Fremel
Mr A A Geraghty
Mr U F Hansen
Mr M O'Donoghue
Ms K R Searle
Financial instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors. The company has no external debt. Acquisitions have been self funded.
Water cooler rentals result in regular cash inflows throughout the year. Prices are contractual for their initial term, which are predominately for a period in excess of one year, with prices set competitively at market rates. Cancellations are not common and the risk of bad debts is considered low. New customer contracts are entered regularly including annual renewals of these whose initial terms have expired mitigate inflationary pressures.
Auditor
Alwyns LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of directors' responsibilities
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; and
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.
AQUAID FRANCHISING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
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.
On behalf of the board
Mr U F Hansen
Director
23 October 2025
AQUAID FRANCHISING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AQUAID FRANCHISING LIMITED
- 5 -
Opinion
We have audited the financial statements of AquAid Franchising Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows 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 March 2025 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.
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's 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.
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.
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.
AQUAID FRANCHISING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AQUAID FRANCHISING LIMITED
- 6 -
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 directors' report.
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's 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Audit procedures undertaken in responses to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: enquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claim; inspection of relevant legal correspondence; inspection of Water Dispenser and Hydration Association (HSA) certification; testing the appropriateness of entries in the nominal ledger, including journal entries; reviewing transactions around the end of the reporting period; and the performance of analytical procedures to identify unexpected movements in account balances which may be indicative of fraud.
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As stated above, there is an unavoidable risk that material misstatements my not be detected, even though the audit have been planned and performed in accordance with ISAs (UK).
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.
AQUAID FRANCHISING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AQUAID FRANCHISING LIMITED
- 7 -
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.
David Stanley
Senior Statutory Auditor
For and on behalf of Alwyns LLP
30 October 2025
Chartered Accountants
Statutory Auditor
Crown House
151 High Road
Loughton
Essex
IG10 4LG
AQUAID FRANCHISING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
16,647,959
15,883,752
Cost of sales
(4,942,079)
(4,119,514)
Gross profit
11,705,880
11,764,238
Administrative expenses
(8,669,264)
(8,348,180)
Operating profit
4
3,036,616
3,416,058
Interest receivable and similar income
7
49,031
31,475
Profit before taxation
3,085,647
3,447,533
Tax on profit
8
(922,340)
(1,069,218)
Profit for the financial year
2,163,307
2,378,315
The profit and loss account has been prepared on the basis that all operations are continuing operations.
AQUAID FRANCHISING LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
226,628
808,815
Other intangible assets
10
81,040
Total intangible assets
226,628
889,855
Tangible assets
11
6,332,706
4,997,219
Investments
12
1
1
6,559,335
5,887,075
Current assets
Stocks
13
529,869
536,458
Debtors
14
4,736,841
4,313,003
Cash at bank and in hand
2,633,304
2,633,389
7,900,014
7,482,850
Creditors: amounts falling due within one year
15
(6,900,451)
(6,596,865)
Net current assets
999,563
885,985
Total assets less current liabilities
7,558,898
6,773,060
Provisions for liabilities
Provisions
16
304,455
304,455
Deferred tax liability
17
779,985
641,806
(1,084,440)
(946,261)
Net assets
6,474,458
5,826,799
Capital and reserves
Called up share capital
19
1,960
1,960
Capital redemption reserve
40
40
Profit and loss reserves
6,472,458
5,824,799
Total equity
6,474,458
5,826,799
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 23 October 2025 and are signed on its behalf by:
Mr U F Hansen
Director
Company registration number 03505477 (England and Wales)
AQUAID FRANCHISING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
1,960
40
4,456,916
4,458,916
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
2,378,315
2,378,315
Dividends
9
-
-
(1,010,432)
(1,010,432)
Balance at 31 March 2024
1,960
40
5,824,799
5,826,799
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
2,163,307
2,163,307
Dividends
9
-
-
(1,515,648)
(1,515,648)
Balance at 31 March 2025
1,960
40
6,472,458
6,474,458
AQUAID FRANCHISING LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
4,910,169
4,244,409
Income taxes paid
(1,061,250)
(733,171)
Net cash inflow from operating activities
3,848,919
3,511,238
Investing activities
Business acquisitions net of cash acquired
-
(447,242)
Purchase of tangible fixed assets
(2,446,625)
(1,435,541)
Proceeds from disposal of tangible fixed assets
64,238
35,967
Interest received
49,031
31,475
Net cash used in investing activities
(2,333,356)
(1,815,341)
Financing activities
Dividends paid
(1,515,648)
(1,010,432)
Net cash used in financing activities
(1,515,648)
(1,010,432)
Net (decrease)/increase in cash and cash equivalents
(85)
685,465
Cash and cash equivalents at beginning of year
2,633,389
1,947,924
Cash and cash equivalents at end of year
2,633,304
2,633,389
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
1
Accounting policies
Company information
AquAid Franchising Limited is a private company limited by shares incorporated in England and Wales. The registered office is 10 Kings Court, Willie Snaith Road, Newmarket, Suffolk, CB8 7SG.
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 whole pound.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods, services and rentals 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.
Revenue from the sale of water and other consumables is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on delivery 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.
Turnover from rentals is recognised by reference to the billing period on a time apportioned basis. Rental contracts are for specified periods generally between 3 to 5 years. Early termination fees are recognised when contractually entitled.
Turnover from the rendering of services is charged on execution of the work.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of an incorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 3 years.
1.5
Intangible fixed assets other than goodwill
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 of assets less their residual values over their useful lives on the following bases:
Customer contracts
Straight line over 2 years
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Plant and equipment
20% reducing balance
Motor vehicles
25% reducing balance
Water coolers
20% straight line
Land and buildings are not depreciated. The buildings are continually maintained therefore the residual value is such that the depreciation of the buildings is nil.
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.
1.7
Fixed asset investments
Interests in subsidiaries 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.
1.8
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.
1.9
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.
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.
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, and deposits held at call with banks.
1.11
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.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
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 cost less impairment as it is considered fair values cannot be measured reliably.
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.
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, 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
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.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.14
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
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.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
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.
Critical judgements and estimates
The following judgements and estimates have had the most significant effect on amounts recognised in the financial statements.
Estimates of the useful economic lives of tangible fixed assets
The useful economic lives used by the Company in respect of tangible fixed assets are set out in the accounting policy. These estimates are based on past experience and regular reviews to ensure they remain appropriate.
Estimates of the useful economic lives of goodwill
The useful economic lives used by the Company in respect of goodwill are set out in the accounting policy. These estimates are based on the businesses acquired, determined by future expected cash inflows whilst considering natural customer churn.
Provision for disposal costs of water coolers
This is based on the number of water coolers in use and estimating the unit cost of complying with Waste Electrical and Electronic Equipment regulations and carriage when the coolers are decommissioned at the end of their useful life.
Cooler units
In the application of the policy to capitalise cooler units the company makes various reasoned estimates regarding the cost of the cooler units and their expected useful life.
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Cooler rentals
5,988,577
5,628,131
Annual maintenance and repairs
2,560,532
2,368,231
Water and cup sales
6,219,485
6,136,357
Management fee
795,873
760,825
Other income
1,083,492
990,208
16,647,959
15,883,752
All turnover is generated in the UK.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
9,000
8,500
Depreciation of tangible fixed assets
983,920
868,727
Loss on disposal of tangible fixed assets
62,980
16,269
Amortisation of intangible assets
663,227
1,007,024
Operating lease charges
300,272
262,360
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Administration
41
39
Distribution
61
62
Sales
13
12
Total
115
113
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
3,923,734
3,578,566
Social security costs
377,769
349,876
Pension costs
144,983
140,124
4,446,486
4,068,566
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
484,691
468,497
Company pension contributions to defined contribution schemes
18,619
17,758
503,310
486,255
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2024 - 5).
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
115,975
111,488
Company pension contributions to defined contribution schemes
4,550
4,376
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on financial assets not measured at fair value through profit or loss
49,031
31,475
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
784,161
975,066
Deferred tax
Origination and reversal of timing differences
138,179
94,152
Total tax charge
922,340
1,069,218
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
3,085,647
3,447,533
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
771,412
861,883
Tax effect of expenses that are not deductible in determining taxable profit
4,173
5,038
Timing differences and other items
146,755
202,297
Taxation charge for the year
922,340
1,069,218
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
9
Dividends
2025
2024
£
£
Interim paid
1,515,648
1,010,432
10
Intangible fixed assets
Goodwill
Customer contracts
Total
£
£
£
Cost
At 1 April 2024 and 31 March 2025
2,424,964
494,045
2,919,009
Amortisation and impairment
At 1 April 2024
1,616,149
413,005
2,029,154
Amortisation charged for the year
582,187
81,040
663,227
At 31 March 2025
2,198,336
494,045
2,692,381
Carrying amount
At 31 March 2025
226,628
226,628
At 31 March 2024
808,815
81,040
889,855
11
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Motor vehicles
Water coolers
Total
£
£
£
£
£
Cost
At 1 April 2024
1,929,666
538,591
1,592,617
4,714,247
8,775,121
Additions
791,188
759,118
336,754
559,565
2,446,625
Disposals
(15,891)
(242,043)
(287,391)
(545,325)
At 31 March 2025
2,720,854
1,281,818
1,687,328
4,986,421
10,676,421
Depreciation and impairment
At 1 April 2024
289,836
496,191
2,991,875
3,777,902
Depreciation charged in the year
72,607
292,765
618,548
983,920
Eliminated in respect of disposals
(3,988)
(126,728)
(287,391)
(418,107)
At 31 March 2025
358,455
662,228
3,323,032
4,343,715
Carrying amount
At 31 March 2025
2,720,854
923,363
1,025,100
1,663,389
6,332,706
At 31 March 2024
1,929,666
248,755
1,096,426
1,722,372
4,997,219
Water coolers are rented out to customers under short term operating leases typically of 60 months in length.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
12
Fixed asset investments
2025
2024
£
£
Other unlisted investments
1
1
1
1
13
Stocks
2025
2024
£
£
Finished goods and goods for resale
529,869
536,458
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,734,206
3,262,510
Corporation tax recoverable
115,630
Other debtors
528,899
529,419
Prepayments and accrued income
358,106
521,074
4,736,841
4,313,003
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
864,044
836,395
Corporation tax
161,459
Other taxation and social security
474,393
570,124
Other creditors
2,524,391
2,420,340
Accruals and deferred income
3,037,623
2,608,547
6,900,451
6,596,865
16
Provisions for liabilities
2025
2024
£
£
304,455
304,455
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
16
Provisions for liabilities
(Continued)
- 21 -
Movements on provisions:
£
At 1 April 2024 and 31 March 2025
304,455
The disposal provision relate to environmental disposal charge for the future costs associated with the dismantling of water coolers.
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
905,903
763,761
Business combinations
(125,918)
(121,955)
779,985
641,806
2025
Movements in the year:
£
Liability at 1 April 2024
641,806
Charge to profit or loss
138,179
Liability at 31 March 2025
779,985
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
144,983
140,124
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.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary "A" of 1.03738318p each
107,000
107,000
1,110
1,110
Ordinary "B" of 1p each
42,500
42,500
425
425
Ordinary "C" of 0.91397849p each
46,500
46,500
425
425
196,000
196,000
1,960
1,960
20
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within 1 year
122,174
125,356
Years 2-5
162,606
224,789
284,780
350,145
21
Related party transactions
Certain directors are trustees of the Africa Trust. Donations of £1,142,389 (2024 - £1,145,259) were made to the Trust. At year end, £85,221 (2024 - £81,175) was due to the Trust.
22
Ultimate controlling party
K R Seale is considered to be the ultimate controlling party by virtue of her shareholding.
AQUAID FRANCHISING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
23
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
2,163,307
2,378,315
Adjustments for:
Taxation charged
922,340
1,069,218
Investment income
(49,031)
(31,475)
Loss on disposal of tangible fixed assets
62,980
16,269
Amortisation and impairment of intangible assets
663,227
1,007,024
Depreciation and impairment of tangible fixed assets
983,920
868,727
Decrease in provisions
(291,877)
Movements in working capital:
Decrease/(increase) in stocks
6,589
(5,805)
Increase in debtors
(308,208)
(1,132,719)
Increase in creditors
465,045
366,732
Cash generated from operations
4,910,169
4,244,409
24
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
2,633,389
(85)
2,633,304
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr D P FremelMr A A GeraghtyMr U F HansenMr M O'DonoghueMs K R Searle035054772024-04-012025-03-3103505477bus:Director12024-04-012025-03-3103505477bus:Director22024-04-012025-03-3103505477bus:Director32024-04-012025-03-3103505477bus:Director42024-04-012025-03-3103505477bus:Director52024-04-012025-03-3103505477bus:RegisteredOffice2024-04-012025-03-31035054772025-03-31035054772023-04-012024-03-3103505477bus:OrdinaryShareClass12023-04-012024-03-3103505477core:ContinuingOperations2024-04-012025-03-3103505477core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3103505477core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3103505477core:Goodwill2025-03-3103505477core:Goodwill2024-03-3103505477core:IntangibleAssetsOtherThanGoodwill2025-03-3103505477core:IntangibleAssetsOtherThanGoodwill2024-03-31035054772024-03-3103505477core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3103505477core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3103505477core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3103505477core:PlantMachinery2025-03-3103505477core:MotorVehicles2025-03-3103505477core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-03-3103505477core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103505477core:PlantMachinery2024-03-3103505477core:MotorVehicles2024-03-3103505477core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-3103505477core:WithinOneYear2025-03-3103505477core:WithinOneYear2024-03-3103505477core:CurrentFinancialInstruments2025-03-3103505477core:CurrentFinancialInstruments2024-03-3103505477core:ShareCapital2025-03-3103505477core:ShareCapital2024-03-3103505477core:CapitalRedemptionReserve2025-03-3103505477core:CapitalRedemptionReserve2024-03-3103505477core:RetainedEarningsAccumulatedLosses2025-03-3103505477core:RetainedEarningsAccumulatedLosses2024-03-3103505477core:ShareCapital2023-03-3103505477core:CapitalRedemptionReserve2023-03-3103505477core:RetainedEarningsAccumulatedLosses2023-03-3103505477core:ShareCapitalOrdinaryShareClass12025-03-3103505477core:ShareCapitalOrdinaryShareClass12024-03-3103505477core:ShareCapitalOrdinaryShareClass22025-03-3103505477core:ShareCapitalOrdinaryShareClass22024-03-3103505477core:ShareCapitalOrdinaryShareClass32025-03-3103505477core:ShareCapitalOrdinaryShareClass32024-03-3103505477core:ShareCapitalOrdinaryShares2025-03-3103505477core:ShareCapitalOrdinaryShares2024-03-31035054772024-03-31035054772023-03-3103505477core:Goodwill2024-04-012025-03-3103505477core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3103505477core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3103505477core:PlantMachinery2024-04-012025-03-3103505477core:MotorVehicles2024-04-012025-03-3103505477core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-04-012025-03-3103505477core:UKTax2024-04-012025-03-3103505477core:UKTax2023-04-012024-03-310350547712024-04-012025-03-3103505477core:Goodwill2024-03-3103505477core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3103505477core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103505477core:PlantMachinery2024-03-3103505477core:MotorVehicles2024-03-3103505477core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-3103505477core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3103505477core:Non-currentFinancialInstruments2025-03-3103505477core:Non-currentFinancialInstruments2024-03-3103505477bus:OrdinaryShareClass12024-04-012025-03-3103505477bus:OrdinaryShareClass22024-04-012025-03-3103505477bus:OrdinaryShareClass32024-04-012025-03-3103505477bus:OrdinaryShareClass12025-03-3103505477bus:OrdinaryShareClass12024-03-3103505477bus:OrdinaryShareClass22025-03-3103505477bus:OrdinaryShareClass22024-03-3103505477bus:OrdinaryShareClass32025-03-3103505477bus:OrdinaryShareClass32024-03-3103505477bus:AllOrdinaryShares2025-03-3103505477bus:AllOrdinaryShares2024-03-3103505477core:BetweenTwoFiveYears2025-03-3103505477core:BetweenTwoFiveYears2024-03-3103505477bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103505477bus:FRS1022024-04-012025-03-3103505477bus:Audited2024-04-012025-03-3103505477bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP