Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312026-05-242025-12-312025-12-312026-05-2400188falsetrue2025-01-01198falseManufacture and distribution of air filters, air hygiene servicing and water treatment servicesfalsefalse 01078501 2025-01-01 2025-12-31 01078501 2024-01-01 2024-12-31 01078501 2025-12-31 01078501 2024-12-31 01078501 2024-01-01 01078501 c:CompanySecretary1 2025-01-01 2025-12-31 01078501 c:Director1 2025-01-01 2025-12-31 01078501 c:Director2 2025-01-01 2025-12-31 01078501 c:Director4 2025-01-01 2025-12-31 01078501 c:Director5 2025-01-01 2025-12-31 01078501 c:Director6 2025-01-01 2025-12-31 01078501 c:Director7 2025-01-01 2025-12-31 01078501 c:RegisteredOffice 2025-01-01 2025-12-31 01078501 d:Buildings 2025-01-01 2025-12-31 01078501 d:Buildings 2025-12-31 01078501 d:Buildings 2024-12-31 01078501 d:Buildings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01078501 d:Buildings d:LongLeaseholdAssets 2025-01-01 2025-12-31 01078501 d:Buildings d:LongLeaseholdAssets 2025-12-31 01078501 d:Buildings d:LongLeaseholdAssets 2024-12-31 01078501 d:PlantMachinery 2025-01-01 2025-12-31 01078501 d:PlantMachinery 2025-12-31 01078501 d:PlantMachinery 2024-12-31 01078501 d:PlantMachinery d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01078501 d:MotorVehicles 2025-01-01 2025-12-31 01078501 d:MotorVehicles 2025-12-31 01078501 d:MotorVehicles 2024-12-31 01078501 d:MotorVehicles d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01078501 d:FurnitureFittings 2025-01-01 2025-12-31 01078501 d:FurnitureFittings 2025-12-31 01078501 d:FurnitureFittings 2024-12-31 01078501 d:FurnitureFittings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01078501 d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 01078501 d:PatentsTrademarksLicencesConcessionsSimilar 2025-01-01 2025-12-31 01078501 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 01078501 d:Goodwill 2025-01-01 2025-12-31 01078501 d:Goodwill 2025-12-31 01078501 d:Goodwill 2024-12-31 01078501 d:ComputerSoftware 2025-01-01 2025-12-31 01078501 d:ComputerSoftware 2025-12-31 01078501 d:ComputerSoftware 2024-12-31 01078501 d:CurrentFinancialInstruments 2025-12-31 01078501 d:CurrentFinancialInstruments 2024-12-31 01078501 d:Non-currentFinancialInstruments 2025-12-31 01078501 d:Non-currentFinancialInstruments 2024-12-31 01078501 d:CurrentFinancialInstruments d:WithinOneYear 2025-12-31 01078501 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 01078501 d:Non-currentFinancialInstruments d:AfterOneYear 2025-12-31 01078501 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 01078501 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-12-31 01078501 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-12-31 01078501 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-12-31 01078501 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-12-31 01078501 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2025-12-31 01078501 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-12-31 01078501 d:ShareCapital 2025-12-31 01078501 d:ShareCapital 2024-12-31 01078501 d:ShareCapital 2024-01-01 01078501 d:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 01078501 d:RetainedEarningsAccumulatedLosses 2025-12-31 01078501 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 01078501 d:RetainedEarningsAccumulatedLosses 2024-12-31 01078501 d:RetainedEarningsAccumulatedLosses 2024-01-01 01078501 d:AcceleratedTaxDepreciationDeferredTax 2025-12-31 01078501 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 01078501 d:TaxLossesCarry-forwardsDeferredTax 2025-12-31 01078501 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 01078501 c:OrdinaryShareClass1 2025-01-01 2025-12-31 01078501 c:OrdinaryShareClass1 2025-12-31 01078501 c:OrdinaryShareClass1 2024-12-31 01078501 c:FRS102 2025-01-01 2025-12-31 01078501 c:Audited 2025-01-01 2025-12-31 01078501 c:FullAccounts 2025-01-01 2025-12-31 01078501 c:CompanyLimitedByGuarantee 2025-01-01 2025-12-31 01078501 d:EntityControlledByKeyManagementPersonnel1 2025-01-01 2025-12-31 01078501 d:EntityControlledByKeyManagementPersonnel1 2025-12-31 01078501 d:Subsidiary1 2025-01-01 2025-12-31 01078501 d:Subsidiary1 1 2025-01-01 2025-12-31 01078501 d:Subsidiary2 2025-01-01 2025-12-31 01078501 d:Subsidiary2 1 2025-01-01 2025-12-31 01078501 d:Subsidiary3 2025-01-01 2025-12-31 01078501 d:Subsidiary3 1 2025-01-01 2025-12-31 01078501 d:Subsidiary4 2025-01-01 2025-12-31 01078501 d:Subsidiary4 1 2025-01-01 2025-12-31 01078501 d:Subsidiary5 2025-01-01 2025-12-31 01078501 d:Subsidiary5 1 2025-01-01 2025-12-31 01078501 d:WithinOneYear 2025-12-31 01078501 d:WithinOneYear 2024-12-31 01078501 d:BetweenOneFiveYears 2025-12-31 01078501 d:BetweenOneFiveYears 2024-12-31 01078501 d:MoreThanFiveYears 2025-12-31 01078501 d:MoreThanFiveYears 2024-12-31 01078501 d:HirePurchaseContracts d:WithinOneYear 2025-12-31 01078501 d:HirePurchaseContracts d:WithinOneYear 2024-12-31 01078501 d:HirePurchaseContracts d:BetweenOneFiveYears 2025-12-31 01078501 d:HirePurchaseContracts d:BetweenOneFiveYears 2024-12-31 01078501 c:Consolidated 2025-12-31 01078501 c:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 01078501 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 01078501 d:ComputerSoftware d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 01078501 6 2025-01-01 2025-12-31 01078501 d:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 01078501 d:Goodwill d:OwnedIntangibleAssets 2025-01-01 2025-12-31 01078501 d:ComputerSoftware d:OwnedIntangibleAssets 2025-01-01 2025-12-31 01078501 e:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 01078501
















JASUN ENVIROCARE PLC




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025


































img51a9.png


JASUN ENVIROCARE PLC

 
COMPANY INFORMATION


DIRECTORS
G R Bentley 
J P Bentley 
B Foot 
C L Hitch 
S A Hitch 
C Chandler 




COMPANY SECRETARY
J P Bentley



REGISTERED NUMBER
01078501



REGISTERED OFFICE
Riverside House
Parrett Way

Bridgwater

Somerset

TA6 5LB




INDEPENDENT AUDITORS
Bishop Fleming Audit Limited
Chartered Accountants & Statutory Auditors

Brook House

Winslade Park

Manor Drive

Clyst St Mary

Exeter

EX5 1GD






JASUN ENVIROCARE PLC


CONTENTS



Page
Group strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditors' report
5 - 8
Consolidated statement of income and retained earnings
9
Consolidated statement of financial position
10 - 11
Company statement of financial position
12 - 13
Consolidated statement of changes in equity
14
Company statement of changes in equity
15
Consolidated statement of cash flows
16 - 17
Notes to the financial statements
18 - 40



JASUN ENVIROCARE PLC

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

INTRODUCTION
 
The principal activity of the Group during the year was the manufacture and distribution of air filters, air hygiene servicing and water treatment services.

BUSINESS REVIEW
 
The results for the year and financial position of the group are shown in the annexed financial statements.

We aim to present a balanced and comprehensive review of the development and performance of the business during the year and its position at the year end. Our review is consistent with the size and non complex nature of the business and is written in the context of the risks and uncertainties we face.

Trading conditions remained challenging in the year with the global uncertainty of the new US administration and the additional business costs imposed by the UK government. The directors have continued to develop the business to mitigate as many of the risks arising as possible and position the business in the best standing going forward. 

The continued instability in various regions of the world continues to pose risks to the business as they inevitably lead to higher costs. The directors continue to review the group’s exposure to these risks and mitigate the risks as far as possible.

PRINCIPAL RISKS AND UNCERTAINTIES
 
The principal risks and uncertainties facing the group relate mainly to the level of demand for its products and services. The directors are continually developing and enhancing products and remain customer focussed to ensure that the group remains ahead of its competitors in the marketplace.

The company and group have continued to work with suppliers to secure supply chains and ensure the continuity of supply of raw materials.

The direction of travel towards a low carbon renewable economy also presents challenges to the business. The directors have carried out a review of the group's current exposure to these challenges and are adapting the business to make sure that it is able to meet these challenges.

FINANCIAL KEY PERFORMANCE INDICATORS
 
The key performance indicators used within the business are gross profit margin and net profit margin.The market continues to prove challenging, however the gross margin has increased from 43.0% to 44.5% as a result of the factors highlighted in the business review. Net profit after tax margin has decreased from 5.4% to 5.1%.

Given the straightforward nature of the business, the directors are the opinion that analysis using any further key performance indicators is not necessary for an understanding of the development, performance or position of the company or the group.

The directors forecast that the group will continue to trade profitably in the forthcoming year.


This report was approved by the board and signed on its behalf.




B Foot
Director

Date: 24 May 2026

Page 1


JASUN ENVIROCARE PLC

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors present their report and the financial statements for the year ended 31 December 2025.

RESULTS AND DIVIDENDS

The profit for the year, after taxation, amounted to £597,741 (2024:£647,843).

DIRECTORS

The directors who served during the year were:

G R Bentley 
J P Bentley 
B Foot 
C L Hitch 
S A Hitch 
C Chandler 

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES

The directors are responsible for monitoring financial risk. Appropriate policies have been developed and implemented to identify, evaluate and manage the key risks.

PRICE RISK
The group is exposed to price risk as a result of its operations. Due to the economic climate the group must sell goods and provide services at competitive prices. The directors are aware of the risks in selling goods and providing services at low margins and as the trading environment improves, the directors will seek to improve margins.

CREDIT RISK
The group has implemented policies that require appropriate credit checks on new customers before contracts are entered into. The credit given to customers is subject to limits which are determined and reassessed by the directors.

LIQUIDITY RISK
The group uses invoice discounting to finance its day to day cash flow requirements. Budgets and cash flow projections are prepared and monitored regularly to ensure that the group is not under any pressure from lack of liquidity.

INTEREST RATE CASH FLOW RISK
The group invoice discounting facility has been arranged at a competitive rate of interest. The group has a mortgage which was used to acquire the group’s freehold properties. The total of this mortgage as at 31 December 2025 was £259,320 and of this balance £198,000 is repayable over the next five years and £61,320 is repayable over the next six years. Interest charged on this loan is at a competitive rate of interest and is linked to the Bank of England Base Rate. At the current time the directors have decided not to arrange a hedging facility on this loans. The group has a further three bank loans repayable over the next ten years.

ECONOMIC RISK
The group’s performance is directly impacted by the economic environment. In order to manage this risk the group strives to deliver competitively priced products and services. The group is actively concentrating on improving efficiency and reducing costs without compromising on the quality of its products.

FUTURE DEVELOPMENTS

The group continues to research and develop its products to ensure that they meet the required standards and are increasingly energy efficient. The group will also continue to develop new and established markets both in terms of product and geographical location.

Page 2


JASUN ENVIROCARE PLC
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
RESEARCH AND DEVELOPMENT ACTIVITIES

The group undertakes research and development. Filter products are developed and tested to enable new and improved products to be brought to market.

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

POST BALANCE SHEET EVENTS

Subsequent to the year end, the Group completed the purchase of a freehold property located at Unit 11, Parrett Way, Bridgwater, United Kingdom for a consideration of £2.3m, together with associated mortgage financing from Lloyds Bank plc. The mortgage is secured by way of a legal charge over the property and related assets.

There have been no other significant events affecting the Group since the year end.

AUDITORS

The auditorsBishop Fleming Audit Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 






B Foot
Director

Date: 24 May 2026

Page 3


JASUN ENVIROCARE PLC

 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:

select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments 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 Group 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 4


JASUN ENVIROCARE PLC

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JASUN ENVIROCARE PLC
 
OPINION


We have audited the financial statements of Jasun Envirocare PLC (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2025, which comprise the Consolidated Statement of Income and Retained Earnings, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity, the Consolidated Statement of Cash Flows and the related notes, including a summary of significant accounting policiesThe 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 Group's and of the parent Company's affairs as at 31 December 2025 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


BASIS FOR OPINION


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 Group's or the parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


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


OTHER INFORMATION


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Page 5


JASUN ENVIROCARE PLC
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JASUN ENVIROCARE PLC (CONTINUED)

OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group 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 Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company 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 set out on page 4, 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 Group's and the parent 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6


JASUN ENVIROCARE PLC
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JASUN ENVIROCARE PLC (CONTINUED)

AUDITORS' RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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 Group 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 extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

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 Group's or the parent 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.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

• the nature of the industry and sector, control environment and business performance;
• the results of our enquiries of management and the directors about their own identification and     assessment of the risk of irregularities;
• any matters we identified having obtained and reviewed the Group’s and Parent Company’s     documentation of its policies and procedures relating to:
  o identifying, evaluating, and complying with laws and regulations and whether management      were aware of any instances of non-compliance;
  o detecting and responding to the risk of fraud and whether management had knowledge of      actual, suspected, or alleged fraud; and
  o the internal controls established to mitigate the risks of fraud or non-compliance with laws      and regulations.
• the matters discussed among the audit engagement team regarding how and where fraud might occur in   the financial statements and potential indicators of fraud.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud, which included incorrect recognition of revenue, management override of controls using manual journal entries, and these were identified as the greatest potential area for fraud.

We also obtained an understanding of the legal and regulatory frameworks that the Group and Parent  Company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, Financial Reporting Standard 102, UK tax legislation and overseas tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Group and Parent Company’s ability to operate or to avoid a material penalty. These included data protection regulations, health and safety regulations, employment legislation, the control of substances hazardous to health regulations.

Our procedures to respond to risks identified included the following:

 
Page 7


JASUN ENVIROCARE PLC
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF JASUN ENVIROCARE PLC (CONTINUED)

• reviewing the financial statement disclosures and testing to supporting documentation to assess     compliance with provisions of relevant laws and regulations described as having a direct effect on the    financial statements;
• reviewing the financial statement disclosures and testing to supporting documentation to assess the    recognition of revenue;
• enquiring of management and the directors concerning actual and potential litigation claims;
• performing analytical procedures to identify any unusual or unexpected relationships that may indicate    risks of material misstatement or fraud;
• reading minutes of meetings of management and directors and reviewing correspondence with external    parties; 
• in addressing the risk of fraud through management override of controls, testing the appropriateness of    journal entries and other adjustments; assessing whether the judgements made in making accounting    estimates are indicative of a potential bias and evaluating the business rationale of any significant     transactions that are unusual or outside the normal course of business.
• communicating relevant identified laws and regulations and potential fraud risks to all engagement team    members and remained alert to any indications of fraud or non-compliance with laws and regulations    throughout the audit.

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


USE OF OUR REPORT
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' 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.






Mark Munro BA FCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming Audit Limited
Chartered Accountants
Statutory Auditors
Brook House
Winslade Park
Manor Drive
Clyst St Mary
Exeter
EX5 1GD

 
Date: 
19 June 2026
Page 8


JASUN ENVIROCARE PLC

 
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
17,160,257
17,579,977

Cost of sales
  
(9,524,749)
(10,024,450)

Gross profit
  
7,635,508
7,555,527

Distribution costs
  
(871,115)
(900,153)

Administrative expenses
  
(5,672,140)
(5,538,460)

Other operating income
 5 
18,613
33,841

Exchange differences
  
(5,385)
-

Operating profit
 6 
1,105,481
1,150,755

Interest payable and similar expenses
 9 
(230,974)
(197,420)

Profit before tax
  
874,507
953,335

Tax on profit
 10 
(276,766)
(305,492)

Profit after tax
  
597,741
647,843

  

  

Retained earnings at the beginning of the year
  
4,544,854
4,159,011

  
4,544,854
4,159,011

Profit for the year attributable to the owners of the parent
  
597,741
647,843

Dividends declared and paid
  
(219,169)
(262,000)

Retained earnings at the end of the year
  
4,923,426
4,544,854

  

The notes on pages 18 to 40 form part of these financial statements.

Page 9


JASUN ENVIROCARE PLC
REGISTERED NUMBER:01078501

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 12 
189,705
199,830

Tangible assets
 13 
5,215,093
4,777,706

Fixed asset investments
 14 
105
105

  
5,404,903
4,977,641

Current assets
  

Stocks
 15 
2,339,984
2,310,031

Debtors: amounts falling due within one year
 16 
3,693,592
3,270,382

Cash at bank and in hand
 17 
116,262
115,819

  
6,149,838
5,696,232

Creditors: amounts falling due within one year
 18 
(4,441,556)
(4,496,766)

Net current assets
  
 
 
1,708,282
 
 
1,199,466

Total assets less current liabilities
  
7,113,185
6,177,107

Creditors: amounts falling due after more than one year
 19 
(1,540,712)
(1,100,885)

Provisions for liabilities
  

Deferred taxation
 22 
(599,047)
(481,368)

  
 
 
(599,047)
 
 
(481,368)

Net assets
  
4,973,426
4,594,854


Capital and reserves
  

Called up share capital 
 23 
50,000
50,000

Profit and loss account
 24 
4,923,426
4,544,854

Equity attributable to owners of the parent Company
  
4,973,426
4,594,854


Page 10


JASUN ENVIROCARE PLC
REGISTERED NUMBER:01078501
    
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



C L Hitch
Director

Date: 24 May 2026

The notes on pages 18 to 40 form part of these financial statements.

Page 11


JASUN ENVIROCARE PLC
REGISTERED NUMBER:01078501

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 12 
189,705
199,644

Tangible assets
 13 
4,583,190
4,099,627

Investments
 14 
1,016,622
809,374

  
5,789,517
5,108,645

Current assets
  

Stocks
 15 
1,806,412
1,765,755

Debtors: amounts falling due after more than one year
 16 
5,703
5,703

Debtors: amounts falling due within one year
 16 
3,623,308
3,526,940

Cash at bank and in hand
 17 
76,395
37,837

  
5,511,818
5,336,235

Creditors: amounts falling due within one year
 18 
(4,084,889)
(4,351,109)

Net current assets
  
 
 
1,426,929
 
 
985,126

Total assets less current liabilities
  
7,216,446
6,093,771

  

Creditors: amounts falling due after more than one year
 19 
(1,263,384)
(623,987)

Provisions for liabilities
  

Deferred taxation
 22 
(599,047)
(481,368)

  
 
 
(599,047)
 
 
(481,368)

Net assets
  
5,354,015
4,988,416


Capital and reserves
  

Called up share capital 
 23 
50,000
50,000

Profit and loss account brought forward
  
4,938,416
4,612,444

Profit for the year
  
584,768
587,972

Other changes in the profit and loss account

  

(219,169)
(262,000)

Profit and loss account carried forward
  
5,304,015
4,938,416

  
5,354,015
4,988,416


Page 12


JASUN ENVIROCARE PLC
REGISTERED NUMBER:01078501
    
COMPANY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





C L Hitch
Director

Date: 24 May 2026

The notes on pages 18 to 40 form part of these financial statements.

Page 13


JASUN ENVIROCARE PLC


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£


At 1 January 2024
50,000
4,159,011
4,209,011
4,209,011



Profit for the year
-
647,843
647,843
647,843

Dividends: Equity capital
-
(262,000)
(262,000)
(262,000)



At 1 January 2025
50,000
4,544,854
4,594,854
4,594,854



Profit for the year
-
597,741
597,741
597,741

Dividends: Equity capital
-
(219,169)
(219,169)
(219,169)


At 31 December 2025
50,000
4,923,426
4,973,426
4,973,426


The notes on pages 18 to 40 form part of these financial statements.

Page 14


JASUN ENVIROCARE PLC


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2024
50,000
4,612,444
4,662,444



Profit for the year
-
587,972
587,972

Dividends: Equity capital
-
(262,000)
(262,000)



At 1 January 2025
50,000
4,938,416
4,988,416



Profit for the year
-
584,768
584,768

Dividends: Equity capital
-
(219,169)
(219,169)


At 31 December 2025
50,000
5,304,015
5,354,015


The notes on pages 18 to 40 form part of these financial statements.

Page 15


JASUN ENVIROCARE PLC


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
597,741
647,843

Adjustments for:

Amortisation of intangible assets
108,779
96,033

Depreciation of tangible assets
444,867
409,148

Loss on disposal of tangible assets
-
52,365

Interest paid
230,974
197,420

Taxation charge
275,501
305,492

(Increase) in stocks
(29,953)
(73,844)

(Increase) in debtors
(423,210)
(56,704)

Increase/(decrease) in creditors
399,424
(45,560)

Corporation tax (paid)
(151,843)
(451,334)

Net cash generated from operating activities

1,452,280
1,080,859


Cash flows from investing activities

Purchase of intangible fixed assets
(98,654)
(121,647)

Purchase of tangible fixed assets
(218,570)
(850,176)

Sale of tangible fixed assets
-
51,539

Net cash used in investing activities

(317,224)
(920,284)
Page 16


JASUN ENVIROCARE PLC


CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


2025
2024

£
£



Cash flows from financing activities

Repayment of/new loans
(171,072)
80,862

Repayment of/new finance leases
(209,338)
153,429

Dividends paid
(219,169)
(262,000)

Interest paid
(230,974)
(197,420)

Movement in debt factoring account
(304,060)
22,590

Net cash used in financing activities
(1,134,613)
(202,539)

Net increase/(decrease) in cash and cash equivalents
443
(41,964)

Cash and cash equivalents at beginning of year
115,819
157,783

Cash and cash equivalents at the end of year
116,262
115,819


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
116,262
115,819

116,262
115,819


The notes on pages 18 to 40 form part of these financial statements.

Page 17


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


GENERAL INFORMATION

Jasun Envirocare plc (the company) and its subsidiaries (the group) engage in the manufacture and distribution of air filters, air hygiene servicing and water treatment services. The group manufactures its products in the UK and Spain and has a distribution centre in France. The group primarily sells to the UK and the rest of Europe.

Jasun Envirocare plc is a private company limited by shares, regsitered in England and Wales. The company's registered office is; Riverside House, Parrett Way, Bridgwater, Somerset, TA6 5LB.

2.ACCOUNTING POLICIES

 
2.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Income and Retained Earnings in these financial statements.

The following principal accounting policies have been applied:

 
2.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Income and Retained Earnings from the date on which control is obtained. They are deconsolidated from the date control ceases.

In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 01 January 2014.

 
2.3

GOING CONCERN

The group meets its day to day working capital requirements through its bank facilities. The current economic conditions continue to create uncertainty over the level of demand for the group’s products and services. The group’s forecasts and projections, taking account of possible changes in trading performance show that the group will be able to operate within its current level of facilities. After making enquiries, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Therefore, the group continues to adopt the going concern basis in preparing its financial statements.

Page 18


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.4

FOREIGN CURRENCY TRANSLATION

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of income and retained earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 19


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.5

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.6

OPERATING LEASES: THE GROUP AS LESSEE

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.7

LEASED ASSETS: THE GROUP AS LESSEE

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.8

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 20


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.9

BORROWING COSTS

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

PENSIONS

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.11

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


Page 21


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.12

INTANGIBLE ASSETS

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of income and retained earnings over its useful economic life of 5 years.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Licences
-
5 years
Computer software
-
7 years

 
2.13

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Freehold property
-
1%
straight-line
Long-term leasehold property
-
over the lease term
Plant and machinery
-
15%
reducing balance
Motor vehicles
-
20%
reducing balance
Fixtures and fittings
-
15%
reducing balance / 33% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.14

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 22


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.15

STOCKS

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.16

DEBTORS

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.17

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.18

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.19

PROVISIONS FOR LIABILITIES

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.20

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 23


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

3.



JUDGEMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the financial statements requires management to make judgements and estimations that affect the application of policies and reported amounts of assets and liabilities, income and expenses.

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

Fixed Asset Investments:
The company has a fixed asset investment in subsidiary undertakings. The directors review the carrying value of the investment for impairment on an annual basis. This requires the estimation of future cash flows and also an appropriate discount rate in order to calculate the net present value of those cash flows. 

The recoverable amount of the fixed asset investment is a source of significant estimation uncertainty and determining this involved the use of significant assumptions. Future cash flows have been estimated using a reasonable case scenario based on the experience of the directors and a discount rate of 4.5% has been applied to the cash flows. 


4.


TURNOVER

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Sale of goods
12,393,490
13,068,290

Rendering of services
4,766,767
4,511,687

17,160,257
17,579,977


Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
13,883,045
14,372,093

Rest of Europe
3,277,212
3,207,884

17,160,257
17,579,977



5.


OTHER OPERATING INCOME

2025
2024
£
£

Other operating income
18,613
29,762

Foreign exchange gain
-
4,079

18,613
33,841


Page 24


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

6.


OPERATING PROFIT

The operating profit is stated after charging:

2025
2024
£
£

Hire of plant and machinery
5,012
180,829

Depreciation - owned
444,867
409,148

(Profit) / Loss on disposal
-
52,365

Amortisation
109,213
96,033

Auditors' remuneration - audit services
18,150
17,250

Auditors' remuneration - non audit services
2,550
2,425

Exchange differences
(27,389)
40,845

Rent paid
635,815
681,604


7.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
6,595,418
6,213,053
6,102,754
5,714,611

Social security costs
745,234
559,779
724,367
528,708

Cost of defined contribution scheme
308,905
255,321
304,788
246,847

7,649,557
7,028,153
7,131,909
6,490,166


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Production
152
143
140
134



Other
63
59
58
54

215
202
198
188

Page 25


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

8.


DIRECTORS' REMUNERATION

2025
2024
£
£

Directors' emoluments
419,176
423,388

Group contributions to defined contribution pension schemes
129,467
116,569

548,643
539,957


During the year retirement benefits were accruing to 5 directors (2024:5) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £112,250 (2024:£112,250).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £28,534 (2024:£24,215).


9.


INTEREST PAYABLE AND SIMILAR EXPENSES

2025
2024
£
£


Bank interest payable
230,974
197,420


10.


TAXATION


2025
2024
£
£

CORPORATION TAX


Current tax on profits for the year
276,308
215,923

Adjustments in respect of previous periods
-
638


276,308
216,561


TOTAL CURRENT TAX
276,308
216,561

DEFERRED TAX


Origination and reversal of timing differences
458
88,931

TOTAL DEFERRED TAX
458
88,931


TAX ON PROFIT
276,766
305,492
Page 26


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
10.TAXATION (CONTINUED)


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2024:higher than) the standard rate of corporation tax in the UK of 25% (2024:25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
874,507
953,335


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024:25%)
214,863
238,334

EFFECTS OF:


Non-tax deductible amortisation of goodwill and impairment
49,557
48,999

Capital allowances for year in excess of depreciation
21,646
30,869

Adjustments to tax charge in respect of prior periods
1,314
638

Other movements
(10,614)
(13,348)

TOTAL TAX CHARGE FOR THE YEAR
276,766
305,492


11.


DIVIDENDS

2025
2024
£
£


Declared and paid
219,169
262,000

Page 27


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

12.


INTANGIBLE ASSETS

Group





Activity licences
Computer software
Goodwill
Total

£
£
£
£



COST


At 1 January 2025
3,726
271,791
1,090,087
1,365,604


Additions
-
98,654
-
98,654


Disposals
-
(150,144)
-
(150,144)



At 31 December 2025

3,726
220,301
1,090,087
1,314,114



AMORTISATION


At 1 January 2025
3,540
150,144
1,012,090
1,165,774


Charge for the year on owned assets
186
30,596
77,997
108,779


On disposals
-
(150,144)
-
(150,144)



At 31 December 2025

3,726
30,596
1,090,087
1,124,409



NET BOOK VALUE



At 31 December 2025
-
189,705
-
189,705



At 31 December 2024
186
121,647
77,997
199,830



Page 28


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
 
           12.INTANGIBLE ASSETS (CONTINUED)

Company




Computer software
Goodwill
Total

£
£
£



COST


At 1 January 2025
271,791
1,090,087
1,361,878


Additions
98,654
-
98,654


Disposals
(150,144)
-
(150,144)



At 31 December 2025

220,301
1,090,087
1,310,388



AMORTISATION


At 1 January 2025
150,144
1,012,090
1,162,234


Charge for the year
30,596
77,997
108,593


On disposals
(150,144)
-
(150,144)



At 31 December 2025

30,596
1,090,087
1,120,683



NET BOOK VALUE



At 31 December 2025
189,705
-
189,705



At 31 December 2024
121,647
77,997
199,644

Page 29


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

13.


TANGIBLE FIXED ASSETS

Group






Freehold property
Long-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£



COST OR VALUATION


At 1 January 2025
2,672,400
221,904
4,392,610
753,536
788,197
8,828,647


Additions
65,618
19,271
792,870
-
4,495
882,254



At 31 December 2025

2,738,018
241,175
5,185,480
753,536
792,692
9,710,901



DEPRECIATION


At 1 January 2025
397,352
116,142
2,621,371
249,732
666,344
4,050,941


Charge for the year on owned assets
27,268
21,856
272,061
100,763
22,919
444,867



At 31 December 2025

424,620
137,998
2,893,432
350,495
689,263
4,495,808



NET BOOK VALUE



At 31 December 2025
2,313,398
103,177
2,292,048
403,041
103,429
5,215,093



At 31 December 2024
2,275,048
105,762
1,771,239
503,804
121,853
4,777,706

Page 30


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

           13.TANGIBLE FIXED ASSETS (CONTINUED)


Company






Freehold property
Long-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£

COST OR VALUATION


At 1 January 2025
2,672,400
53,699
3,406,667
753,536
760,582
7,646,884


Additions
65,618
19,271
762,005
-
4,495
851,389



At 31 December 2025

2,738,018
72,970
4,168,672
753,536
765,077
8,498,273



DEPRECIATION


At 1 January 2025
394,796
30,068
2,219,678
249,732
652,983
3,547,257


Charge for the year on owned assets
27,268
4,504
216,103
100,763
19,188
367,826



At 31 December 2025

422,064
34,572
2,435,781
350,495
672,171
3,915,083



NET BOOK VALUE



At 31 December 2025
2,315,954
38,398
1,732,891
403,041
92,906
4,583,190



At 31 December 2024
2,277,604
23,631
1,186,989
503,804
107,599
4,099,627






The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2025
2024
£
£



Plant and machinery
1,038,092
475,897

Commercial vehicles
259,782
324,728

1,297,874
800,625

Page 31


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

14.


FIXED ASSET INVESTMENTS

Group





Investments in subsidiary companies

£



COST OR VALUATION


At 1 January 2025
105



At 31 December 2025
105




Company





Investments in subsidiary companies

£



COST OR VALUATION


At 1 January 2025
2,250,885


Additions
399,248



At 31 December 2025

2,650,133



IMPAIRMENT


At 1 January 2025
1,441,511


Charge for the period
192,000



At 31 December 2025

1,633,511

Page 32


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Jasun Filtración S.L.
Polígono Industrial Arangoiti, Pabellones
N 3-H y 3-O, 48840 Güeñes, (Bizkaia)
Ordinary
100%
Jasun Envirocare SARL
367 Rue Des Longues Raies, 60610 La Croix-Saint Ouen
Ordinary
100%
Envirocare Services Limited
Riverside House, Parrett Way, Bridgwater, Somerset, TA6 5LB
Ordinary
100%
Jasun Filtration Limited
Riverside House, Parrett Way, Bridgwater, Somerset, TA6 5LB
Ordinary
60%
Jasun Ltd
Riverside House, Parrett Way, Bridgwater, Somerset, TA6 5LB
Ordinary
100%


15.


STOCKS

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Raw materials and consumables
1,677,875
1,700,494
1,274,015
1,262,128

Work in progress (goods to be sold)
63,880
-
63,880
-

Finished goods and goods for resale
598,229
609,537
468,517
503,627

2,339,984
2,310,031
1,806,412
1,765,755


The difference between purchase price or production cost of stocks and their replacement cost is not material.


16.


DEBTORS

Amounts falling due after more than one year


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Amounts owed by group undertakings
-
-
5,703
5,703


Page 33


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

16.DEBTORS (CONTINUED)

Amounts falling due within one year


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
3,016,041
2,652,360
3,281,830
3,039,117

Other debtors
345,248
105,938
201,493
2,452

Prepayments and accrued income
332,303
512,084
139,985
485,371

3,693,592
3,270,382
3,623,308
3,526,940


Included within the company's trade debtors is an amount of £652,480 (2024: £672,869)  owed by group undertakings. 


17.


CASH AND CASH EQUIVALENTS

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
116,262
115,819
76,395
37,837



18.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
217,033
503,574
101,867
503,574

Other loans
1,515,877
1,819,937
1,515,877
1,819,937

Trade creditors
897,222
981,966
759,565
847,622

Corporation tax
102,250
96,271
102,241
96,263

Other taxation and social security
738,960
650,921
711,066
604,107

Obligations under finance lease and hire purchase contracts
314,147
187,021
314,147
187,021

Other creditors
253,581
434
253,581
434

Accruals and deferred income
402,486
256,642
326,545
292,151

4,441,556
4,496,766
4,084,889
4,351,109


Page 34


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

19.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
799,566
684,097
589,878
277,701

Net obligations under finance leases and hire purchase contracts
673,405
346,185
673,405
346,185

Amounts owed to group undertakings
101
101
101
101

Accruals and deferred income
67,640
70,502
-
-

1,540,712
1,100,885
1,263,384
623,987



The following liabilities were secured:
Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Hire purchase contracts
987,552
533,207
987,552
533,207

Lloyds Bank Commercial Finance
1,515,877
1,819,937
1,515,877
1,819,937

Bank loans and mortgages
691,745
972,936
691,745
781,275

3,195,174
3,326,080
3,195,174
3,134,419

Details of security provided:

Hire purchase contracts are secured over the related assets.

Lloyds Bank Commercial Finance is subject to invoice discounting arrangements and is secured by an all asset debenture.

Bank loans and mortgages are secured by a first legal charge over the freehold property and an unlimited debenture incorporating a fixed and floating charge over the other assets of the group.


















 

Page 35


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

20.


LOANS


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

AMOUNTS FALLING DUE WITHIN ONE YEAR

Bank loans
217,033
503,574
101,867
503,574

Other loans
1,515,877
1,819,937
1,515,877
1,819,937


1,732,910
2,323,511
1,617,744
2,323,511

AMOUNTS FALLING DUE 1-2 YEARS

Bank loans
294,888
460,263
85,200
53,867


294,888
460,263
85,200
53,867

AMOUNTS FALLING DUE 2-5 YEARS

Bank loans
249,954
111,600
249,954
111,600


249,954
111,600
249,954
111,600

AMOUNTS FALLING DUE AFTER MORE THAN 5 YEARS

Bank loans
254,724
112,234
254,724
112,234

254,724
112,234
254,724
112,234

2,532,476
3,007,608
2,207,622
2,601,212


Included within bank loans and property mortgage is:

An amount of £259,320, which is repayable in 66 monthly instalments and carries an interest rate of 2.55% above the Bank of England base rate.

An amount of £16,667, which is repayable in 2 monthly instalments and carries an interest rate of 3.3% above the Bank of England base rate.

An amount of £159,835, which is repayable in 43 monthly instalments and carries an interest rate of 1.2% above Euribor base rate.

An amount of £165,016, which is repayable in 6 biannual instalments and carries no interest charge.

An amount of £241,403, which is repayable in 169 monthly instalments and carries an interest rate of 3.35% above the Bank of England base rate.

An amount of £174,354, which is repayable in 53 monthly instalments and carries an interest rate of 2.92% above the Bank of England base rate.
 

Page 36


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

21.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Within one year
314,147
187,022
314,147
187,022

Between 1-5 years
673,405
346,185
673,405
346,185

987,552
533,207
987,552
533,207

Page 37


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

22.


DEFERRED TAXATION


Group



2025
2024


£

£






At beginning of year
(481,368)
(392,437)


Credited/(charged) to profit or loss
(117,679)
(88,931)



AT END OF YEAR
(599,047)
(481,368)

Company


2025
2024


£

£






At beginning of year
(481,368)
(392,437)


Credit/(charge) to profit or loss
(117,679)
(88,931)



AT END OF YEAR
(599,047)
(481,368)

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Accelerated capital allowances
(599,047)
(480,053)
(599,047)
(480,053)

Short term timing differences
-
(1,315)
-
(1,315)

(599,047)
(481,368)
(599,047)
(481,368)


23.


SHARE CAPITAL

2025
2024
£
£
ALLOTTED, CALLED UP AND FULLY PAID



50,000 (2024:50,000) Ordinary shares of £1.00 each
50,000
50,000



24.


RESERVES

Profit and loss account

This reserve represents the distributable reserves of the group.

Page 38


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
25.


ANALYSIS OF NET DEBT




At 1 January 2025
Cash flows
At 31 December 2025
£

£

£

Cash at bank and in hand

115,819

443

116,262

Debt due after 1 year

(684,097)

(115,469)

(799,566)

Debt due within 1 year

(2,323,511)

337,478

(1,986,033)

Finance leases

(533,206)

(454,346)

(987,552)



(3,424,995)
(231,894)
(3,656,889)


26.


CONTINGENT LIABILITIES

Jasun Envirocare plc has given a guarantee in respect of bank borrowings of Jasun Filtración S.L., which amounted to £159,835 (2024: £191,659). The guarantee is secured by a charge on the company’s property.


27.


CAPITAL COMMITMENTS




At 31 December 2025 the Group and Company had capital commitments as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Contracted for but not provided in these financial statements
236,873
385,938
236,873
360,936

The capital commitments represent property, plant, and equipment.


28.


PENSION COMMITMENTS

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £308,905 (2024: £246,847). Contributions totalling £NIL (2024: £NIL) were payable to the fund at the reporting date and are included in creditors.

Page 39


JASUN ENVIROCARE PLC

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

29.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Not later than 1 year
638,060
521,362
497,367
387,605

Later than 1 year and not later than 5 years
1,377,785
1,254,188
1,119,178
874,575

Later than 5 years
380,000
338,024
380,000
338,024

2,395,845
2,113,574
1,996,545
1,600,204


30.


RELATED PARTY TRANSACTIONS

The Group and Company has taken advantage of exemptions under FRS 102 to not disclose transactions between companies where they are wholly owned members of the same group.

Transactions between the group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Group and Company:
 
During the year dividends totalling £219,169 (2024: £262,000) were paid to directors. At the year end a balance of £Nil (2024: £Nil) was outstanding.
 
See note 8 for disclosure of directors' remuneration.

During the year a director advanced £250,000 to the company by way of a loan. This loan is repayable in 24 monthly instalments and carries an interest rate of 4%. This is included in other creditors.
 

31.


CONTROLLING PARTY

There is not one individual ultimate controlling party of the Group.

 
Page 40