ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-02-282022-02-2828continues to be that of specialist waste management solutions and disposal for all types of hazardous waste.2021-03-01false32truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 03384938 2021-03-01 2022-02-28 03384938 2020-03-01 2021-02-28 03384938 2022-02-28 03384938 2021-02-28 03384938 2020-03-01 03384938 c:Director1 2021-03-01 2022-02-28 03384938 d:Buildings 2021-03-01 2022-02-28 03384938 d:Buildings 2022-02-28 03384938 d:Buildings 2021-02-28 03384938 d:Buildings d:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 03384938 d:LandBuildings 2022-02-28 03384938 d:LandBuildings 2021-02-28 03384938 d:PlantMachinery 2021-03-01 2022-02-28 03384938 d:PlantMachinery 2022-02-28 03384938 d:PlantMachinery 2021-02-28 03384938 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 03384938 d:MotorVehicles 2021-03-01 2022-02-28 03384938 d:MotorVehicles 2022-02-28 03384938 d:MotorVehicles 2021-02-28 03384938 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 03384938 d:FurnitureFittings 2021-03-01 2022-02-28 03384938 d:FurnitureFittings 2022-02-28 03384938 d:FurnitureFittings 2021-02-28 03384938 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 03384938 d:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 03384938 d:CurrentFinancialInstruments 2022-02-28 03384938 d:CurrentFinancialInstruments 2021-02-28 03384938 d:Non-currentFinancialInstruments 2022-02-28 03384938 d:Non-currentFinancialInstruments 2021-02-28 03384938 d:CurrentFinancialInstruments d:WithinOneYear 2022-02-28 03384938 d:CurrentFinancialInstruments d:WithinOneYear 2021-02-28 03384938 d:Non-currentFinancialInstruments d:AfterOneYear 2022-02-28 03384938 d:Non-currentFinancialInstruments d:AfterOneYear 2021-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-02-28 03384938 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-02-28 03384938 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-02-28 03384938 d:ShareCapital 2022-02-28 03384938 d:ShareCapital 2021-02-28 03384938 d:CapitalRedemptionReserve 2022-02-28 03384938 d:CapitalRedemptionReserve 2021-02-28 03384938 d:RetainedEarningsAccumulatedLosses 2022-02-28 03384938 d:RetainedEarningsAccumulatedLosses 2021-02-28 03384938 c:OrdinaryShareClass1 2021-03-01 2022-02-28 03384938 c:OrdinaryShareClass1 2022-02-28 03384938 c:OrdinaryShareClass1 2021-02-28 03384938 c:FRS102 2021-03-01 2022-02-28 03384938 c:AuditExempt-NoAccountantsReport 2021-03-01 2022-02-28 03384938 c:FullAccounts 2021-03-01 2022-02-28 03384938 c:PrivateLimitedCompanyLtd 2021-03-01 2022-02-28 03384938 d:WithinOneYear 2022-02-28 03384938 d:WithinOneYear 2021-02-28 03384938 d:BetweenOneFiveYears 2022-02-28 03384938 d:BetweenOneFiveYears 2021-02-28 03384938 d:HirePurchaseContracts d:WithinOneYear 2022-02-28 03384938 d:HirePurchaseContracts d:WithinOneYear 2021-02-28 03384938 d:AcceleratedTaxDepreciationDeferredTax 2022-02-28 03384938 d:AcceleratedTaxDepreciationDeferredTax 2021-02-28 03384938 2 2021-03-01 2022-02-28 03384938 6 2021-03-01 2022-02-28 03384938 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-02-28 03384938 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2021-02-28 03384938 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2022-02-28 03384938 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2021-02-28 03384938 d:LeasedAssetsHeldAsLessee 2022-02-28 03384938 d:LeasedAssetsHeldAsLessee 2021-02-28 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03384938









AQUA FORCE SPECIAL WASTE LIMITED








FINANCIAL STATEMENTS

FOR THE YEAR ENDED 28 FEBRUARY 2022

 
AQUA FORCE SPECIAL WASTE LIMITED
REGISTERED NUMBER: 03384938

STATEMENT OF FINANCIAL POSITION
AS AT 28 FEBRUARY 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
897,093
894,731

Investments
 5 
123,000
123,000

  
1,020,093
1,017,731

Current assets
  

Debtors: amounts falling due within one year
 6 
1,014,774
926,833

Cash at bank and in hand
  
43,885
79,486

  
1,058,659
1,006,319

Creditors: amounts falling due within one year
 7 
(1,083,324)
(1,304,900)

Net current liabilities
  
 
 
(24,665)
 
 
(298,581)

Total assets less current liabilities
  
995,428
719,150

Creditors: amounts falling due after more than one year
 8 
(309,762)
(362,997)

Provisions for liabilities
  

Deferred tax
 11 
(55,574)
(54,934)

  
 
 
(55,574)
 
 
(54,934)

Net assets
  
630,092
301,219


Capital and reserves
  

Called up share capital 
 12 
900
900

Capital redemption reserve
  
450
450

Profit and loss account
  
628,742
299,869

  
630,092
301,219


Page 1

 
AQUA FORCE SPECIAL WASTE LIMITED
REGISTERED NUMBER: 03384938
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 28 FEBRUARY 2022

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 28 June 2022.




David Durnall
Director

The notes on pages 3 to 13 form part of these financial statements.

Page 2

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

1.


General information

The company is registered in England and Wales. The company's registered office is Unit 4a Sprint Industrial Estate, Station Road, Four Ashes, Wolverhampton, West Midlands, WV10 7DB. The principal activity continues to be that of specialist waste management solutions and disposal for all types of hazardous waste.

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 Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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:

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 Company 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.

 
2.3

Operating leases: the Company 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.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

2.Accounting policies (continued)

 
2.5

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.

 
2.6

Borrowing costs

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

 
2.7

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 operates and generates 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; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

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.

 
2.8

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.

Page 4

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

2.Accounting policies (continued)


2.8
Tangible fixed assets (continued)

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:

Plant and machinery
-
25% reducing balance/10% straight line
Motor vehicles
-
25% reducing balance
Fixtures and fittings
-
15% reducing balance

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.

 
2.9

Valuation of investments

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Statement of income and retained earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 
2.10

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.

 
2.11

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.

 
2.12

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.

Page 5

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

2.Accounting policies (continued)

 
2.13

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
2.14

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, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

A financial asset held as an equity instrument is recognised initially at the transaction price (including transaction costs).
At the end of each reporting period, unlisted equity investments are recorded at fair value, where appropriate, or at cost less impairment if their fair value cannot be reliably measured.  Objective evidence of the impairment of financial assets is assessed at each period end and any impairment loss recognised in the profit or loss immediately. Impairment loss is calculated as the difference between the carrying amount of the instrument and the best estimate of the cash flows expected to be derived from the asset (including sales proceeds if sold) at the balance sheet date.
Investment income is recognised in the financial statements when the company becomes entitled to its share of profits from the financial instrument.”

 
2.15

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.


3.


Employees

The average monthly number of employees, including directors, during the year was 32 (2021 - 28).

Page 6

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

4.


Tangible fixed assets





Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 March 2021
600,000
1,518,689
147,864
21,258
2,287,811


Additions
-
45,780
21,450
-
67,230



At 28 February 2022

600,000
1,564,469
169,314
21,258
2,355,041



Depreciation


At 1 March 2021
-
1,292,791
88,371
11,917
1,393,079


Charge for the year on owned assets
-
43,229
20,238
1,402
64,869



At 28 February 2022

-
1,336,020
108,609
13,319
1,457,948



Net book value



At 28 February 2022
600,000
228,449
60,705
7,939
897,093



At 28 February 2021
600,000
225,897
59,493
9,341
894,731

Page 7

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

           4.Tangible fixed assets (continued)




The net book value of land and buildings may be further analysed as follows:


2022
2021
£
£

Freehold
600,000
600,000

600,000
600,000


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


2022
2021
£
£



Plant and machinery
34,476
42,922

Motor vehicles
17,403
23,803

51,879
66,725


5.


Fixed asset investments





Unlisted investments

£



Cost or valuation


At 1 March 2021
123,000



At 28 February 2022
123,000




Page 8

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

6.


Debtors

2022
2021
£
£


Trade debtors
962,126
873,093

Other debtors
-
1,501

Prepayments and accrued income
52,648
52,239

1,014,774
926,833



7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
169,720
123,205

Bank loans
43,388
36,826

Trade creditors
351,838
326,559

Corporation tax
229,793
260,270

Other taxation and social security
129,184
256,947

Obligations under finance lease and hire purchase contracts
6,138
5,117

Other creditors
65,459
197,021

Accruals and deferred income
87,804
98,955

1,083,324
1,304,900


Page 9

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
306,182
352,258

Net obligations under finance leases and hire purchase contracts
3,580
10,739

309,762
362,997


The following liabilities were secured:

2022
2021
£
£



Obligations under finance lease and hire purchase contracts
9,718
15,856

9,718
15,856

Details of security provided:

The assets held on finance leases and hire purchase are secured against the asset the agreement relates to as included in note 4.

Page 10

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

9.


Loans


Analysis of the maturity of loans is given below:


2022
2021
£
£

Amounts falling due within one year

Bank loans
43,388
36,826


43,388
36,826

Amounts falling due 1-2 years

Bank loans
45,417
54,537


45,417
54,537

Amounts falling due 2-5 years

Bank loans
134,168
140,466


134,168
140,466

Amounts falling due after more than 5 years

Bank loans
126,597
157,256

126,597
157,256

349,570
389,085



10.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2022
2021
£
£


Within one year
9,718
15,856

9,718
15,856

Page 11

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

11.


Deferred taxation




2022
2021


£

£






At beginning of year
54,934
59,370


Credited to profit or loss
640
(4,436)



At end of year
55,574
54,934

The provision for deferred taxation is made up as follows:

2022
2021
£
£


Accelerated capital allowances
55,574
54,934

55,574
54,934


12.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



900 (2021 - 900) ordinary £1 shares of £1.00 each
900
900



13.


Contingent liabilities

The company is a member of Schizophrenia Medication LLP and is liable to contribute to the assets of the LLP in the event of a winding-up before 1 February 2022.  The maximum liability in relation to this undertaking is £244,381. The company does not believe that a winding-up of the LLP is probable and has not made provision for the liability at 28 February 2022.
The company is a member of Zolfenac LLP and is liable to contribute to the assets of the LLP in the event of a winding-up before 01 December 2021.  The maximum liability in relation to this undertaking is £321,580. The company does not believe that a winding-up of the LLP is probable and has not made provision for the liability at 28 February 2022.
The company is a member of Tumour & Hormone Suppressant LLP and is liable to contribute to the assets of the LLP in the event of a winding-up before 1 March 2022.  The maximum liability in relation to this undertaking is £213,294. The company does not believe that a winding-up of the LLP is probable and has not made provision for the liability at 28 February 2022.

Page 12

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2022

14.


Commitments under operating leases

At 28 February 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
11,588
-

Later than 1 year and not later than 5 years
-
85,476

11,588
85,476

 
Page 13