SILENT_VALLEY_WASTE_SERVI - Accounts


Company Registration No. 02674212 (England and Wales)
SILENT VALLEY WASTE SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
SILENT VALLEY WASTE SERVICES LIMITED
COMPANY INFORMATION
Directors
Mr D Waggett
Mr M J Cook
Mr R J Summers
(Appointed 2 April 2020)
Secretary
Mr D Waggett
Company number
02674212
Registered office
Beechwood House
Cwm
Ebbw Vale
Gwent
United Kingdom
NP23 6PZ
Auditor
Azets Audit Services
Cardiff Gate Business Park
Cardiff
CF23 8AB
United Kingdom
CF23 8AB
SILENT VALLEY WASTE SERVICES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 8
Profit and loss account
9
Balance sheet
12
Notes to the financial statements
14 - 25
SILENT VALLEY WASTE SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 1 -

The directors present the strategic report for the year ended 31 March 2021.

Fair review of the business

Turnover in the year fell to £939k from £978k in the previous year and the loss after tax increased to £306k from £288k in the previous year.

 

The reduction in turnover was largely to the Civic Amenity Site being closed during the early stages of the Pandemic. Consequently, the Company has produced a disappointing

financial result as the Company continues to support the Local Authority through this most challenging period

 

At the current level of annual support, the Company would only have approximately 5/6 years left before the retained profit would be extinguished.

 

The Local Authority has decided to seek expression of interest via a soft market testing exercise with the public sector in respect of the services provided by SVWS. As part of this exercise the Company has submitted a fully costed business plan. The Council has provided the Company with a Service Specification which the Company will cost in order to assist the next stage of the Local Authority’s process.

By order of the board

Mr D Waggett
Secretary
14 July 2021
SILENT VALLEY WASTE SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -

The directors present their report and financial statements for the year ended 31 March 2021.

Principal activities

The principal activity of the company continued to be that of waste management, disposal and ancillary services such as recycling and waste collection.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr D Waggett
Mr R J Hill
(Resigned 2 April 2020)
Mr M J Cook
Mr R J Summers
(Appointed 2 April 2020)
Auditor

On 7 September 2020 Group Audit Service Limited trading as Baldwins Audit Services changed its name to Azets Audit Services Limited. The name they practice under is Azets Audit Services and accordingly they have signed their report in their new name.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

By order of the board
Mr D Waggett
Mr M J Cook
Secretary
Director
14 July 2021
SILENT VALLEY WASTE SERVICES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

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

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

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

SILENT VALLEY WASTE SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SILENT VALLEY WASTE SERVICES LIMITED
- 4 -
Opinion

We have audited the financial statements of Silent Valley Waste Services Limited (the 'company') for the year ended 31 March 2021 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2021 and of its loss for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

SILENT VALLEY WASTE SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILENT VALLEY WASTE SERVICES LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit; or

  •     the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

SILENT VALLEY WASTE SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILENT VALLEY WASTE SERVICES LIMITED
- 6 -
Auditor's responsibilities for the audit of the financial statements

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

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

 

SILENT VALLEY WASTE SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILENT VALLEY WASTE SERVICES LIMITED
- 7 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

[The auditor’s assessment of the susceptibility of the entity’s financial statements to material misstatement, including how fraud might occur.] ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5

[Which laws and regulations the auditor identified as being of significance in the context of the entity.] ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5

[The auditor’s explanation of its audit response will depend on the risks identified but may include:

- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims.

- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing internal audit reports.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.]

ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5

SILENT VALLEY WASTE SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILENT VALLEY WASTE SERVICES LIMITED
- 8 -

[The auditor’s explanation of its audit response will depend on the risks identified but may include:

- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims.

- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing internal audit reports.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.]

ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5

Use of our report

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

Ian Thomas BSc FCA DChA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
14 July 2021
Chartered Accountants
Statutory Auditor
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
Cardiff
United Kingdom
CF23 8AB
SILENT VALLEY WASTE SERVICES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
2021
2020
Notes
£
£
Turnover
3
939,431
977,582
Cost of sales
(865,942)
(911,911)
Gross profit
73,489
65,671
Administrative expenses
(561,400)
(465,483)
Other operating income
184,656
86,095
Operating loss
4
(303,255)
(313,717)
Interest receivable and similar income
(2,794)
25,669
Loss before taxation
(306,049)
(288,048)
Tax on loss
-
0
-
0
Loss for the financial year
(306,049)
(288,048)
SILENT VALLEY WASTE SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2021
- 10 -
2021
2020
£
£
Loss for the year
(306,049)
(288,048)
Other comprehensive income
Actuarial gain on defined benefit pension schemes
-
0
65,000
Total comprehensive income for the year
(306,049)
(223,048)
SILENT VALLEY WASTE SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2019
1,000
2,347,185
2,348,185
Year ended 31 March 2020:
Loss for the year
-
(288,048)
(288,048)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
65,000
65,000
Total comprehensive income for the year
-
0
(223,048)
(223,048)
Balance at 31 March 2020
1,000
2,124,137
2,125,137
Year ended 31 March 2021:
Loss and total comprehensive income for the year
-
(306,049)
(306,049)
Balance at 31 March 2021
1,000
1,818,088
1,819,088
SILENT VALLEY WASTE SERVICES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 12 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
7
76,534
117,992
Current assets
Debtors
8
210,732
232,440
Cash at bank and in hand
4,041,057
4,554,156
4,251,789
4,786,596
Creditors: amounts falling due within one year
9
(255,743)
(254,203)
Net current assets
3,996,046
4,532,393
Total assets less current liabilities
4,072,580
4,650,385
Creditors: amounts falling due after more than one year
10
(249,000)
(249,000)
Provisions for liabilities
11
(2,004,492)
(2,276,248)
Net assets
1,819,088
2,125,137
Capital and reserves
Called up share capital
14
1,000
1,000
Profit and loss reserves
1,818,088
2,124,137
Total equity
1,819,088
2,125,137

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

The financial statements were approved by the board of directors and authorised for issue on 14 July 2021 and are signed on its behalf by:
Mr D Waggett
Mr M J Cook
Director
Director
Company Registration No. 02674212
SILENT VALLEY WASTE SERVICES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021
- 13 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
17
(512,719)
(536,545)
Investing activities
Purchase of tangible fixed assets
(2,586)
(20,437)
Proceeds on disposal of tangible fixed assets
-
0
2,500
Interest received
2,206
32,669
Net cash (used in)/generated from investing activities
(380)
14,732
Net decrease in cash and cash equivalents
(513,099)
(521,813)
Cash and cash equivalents at beginning of year
4,554,156
5,075,969
Cash and cash equivalents at end of year
4,041,057
4,554,156
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 14 -
1
Accounting policies
Company information

Silent Valley Waste Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Beechwood House, Cwm, Ebbw Vale, Gwent, United Kingdom, NP23 6PZ.

1.1
Accounting convention

The financial statements are prepared under the historical cost convention.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

 

However it must be brought to the attention of the user of these financial statements that the future trading of the company is not guaranteed due to the change in shift of waste management to recycling. The landfill shut in 2011 and works are being carried out on the aftercare.

 

SVWS is deemed as a going concern as a result of its strong balance sheet. The company has £4.041m in cash which will cover all provisions set aside for the full closure of the landfill.

 

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT. Turnover is based on a unit price for each kilo of waste disposed of. Turnover is recognised when the company has carried out the service to which the revenue relates, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Leasehold
10-15 years
Plant and machinery
5-13 years
Computer equipment
3 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 15 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 16 -
Basic financial liabilities

Basic financial liabilities, including creditors, and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
Provisions

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

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 17 -
1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

FRS 17 "Retirement Benefits" requires the assets of defined benefit scheme to be measured at market value at each balance sheet and the liabilities to be measured using a specified actuarial valuation method.

 

It also requires the resulting pension scheme surplus or deficit to be recognised immediately on the Company's balance sheet date and any resulting actuarial gains and losses to recognised immediately in the Company's statement of total recognised gains and losses rather being recognised gradually in the Company's profit and loss account.

The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.

 

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.

The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14

Aftercare provision

Provision is made for the cost of aftercare by establishing a consumption factor which aims to write off the estimated future costs over the remaining useful life of the site. Aftercare costs are expressed as a rate per tonne and charged to profit and loss account based on the annual tonnage input to the site.

SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 18 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Useful economic life of tangibles

The estimates and assumptions made to determine the carrying value and related depreciation of assets are considered to be critical judgements. The useful lives and residual values of the company’s assets are determined by management at the time the asset is acquired and reviewed annually for appropriateness. The estimated lives of assets are based upon management experience and the depreciation policy is set on an asset by asset basis.

Provisions

The company has a specific provision in place in relation to aftercare costs. Judgment is necessary in assessing the provision, as well as in selecting a suitable discount rate at which to unwind the liability each year. The provision is being released as the company fulfils its obligations in respect of the land aftercare.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2021
2020
£
£
Turnover analysed by class of business
Waste processing
906,760
910,489
Haulage
32,671
67,093
939,431
977,582
2021
2020
£
£
Other significant revenue
Interest income
(2,794)
25,669

The total turnover for the company for the year has been derived wholly from activities in the United Kingdom.

SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 19 -
4
Operating loss
2021
2020
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
10,000
10,000
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was 23 (2020 - 20).

 

 

Manual workers
17
13
Administration
6
7
23
20
6
Directors' remuneration
2021
2020
£
£
Remuneration paid to directors
71,323
71,547
7
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2020
649,183
451,700
5,177
1,106,060
Additions
-
0
-
0
2,586
2,586
At 31 March 2021
649,183
451,700
7,763
1,108,646
Depreciation and impairment
At 1 April 2020
620,470
365,872
1,726
988,068
Depreciation charged in the year
9,571
31,885
2,588
44,044
At 31 March 2021
630,041
397,757
4,314
1,032,112
Carrying amount
At 31 March 2021
19,142
53,943
3,449
76,534
At 31 March 2020
28,713
85,828
3,451
117,992
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 20 -
8
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
42,473
65,607
Amounts owed by group undertakings
94,550
88,161
Other debtors
73,709
78,672
210,732
232,440
9
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
39,694
33,807
Amounts owed to group undertakings
132,000
132,000
Taxation and social security
12,313
16,474
Other creditors
71,736
71,922
255,743
254,203
10
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Preference shares classed as a financial liability
249,000
249,000
11
Provisions for liabilities
2021
2020
£
£
Aftercare provision
1,855,492
2,004,248
Retirement benefit obligations
13
149,000
272,000
2,004,492
2,276,248
Movements on provisions apart from retirement benefits:
Aftercare provision
£
At 1 April 2020
2,004,248
Utilisation of provision
(148,756)
At 31 March 2021
1,855,492
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 21 -
12
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

There were no deferred tax movements in the year.

There has been no deferred tax asset recognised in respect of losses available for carrying forward which would be available to set against future trading profits, chargeable to corporation tax. There is an unrecognised deferred tax asset of £423,706 (2020:£317,431) in respect of losses for the year.

13
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
78,267
71,573

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

Defined benefit schemes

The company operates a defined benefit pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.

 

Contributions to the scheme, determined by the company's actuary, are charged to the profit and loss account so as to spread the cost of pensions over the working lives of the employees in the company. The most recent actuarial valuation was at 31 March 2021 and showed that the fair value of the scheme's assets were £1,999,000 (2020: £1,414,000). This represents 93.1% (2020: 83.9%) of the benefits accrued to members. In arriving at this asset valuation, the investment returns rate used was 30.5% (2020: -7%).

 

The total pension service cost for the year was £45,000 (2020: £54,000).

 

The key assumptions used in the determination of the valuation as at 31 March 2021 were as follows:

2021
2020
Key assumptions
%
%
Discount rate
2
2.3
Expected rate of increase of pensions in payment
2.85
1.9
Expected rate of salary increases
3.15
2.2
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
13
Retirement benefit schemes
(Continued)
- 22 -
Mortality assumptions
2021
2020

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
20.7
20.6
- Females
23.4
22.9
Retiring in 20 years
- Males
22.1
21.6
- Females
25.4
24.6
2021
2020

Amounts recognised in the profit and loss account

£
£
Current service cost
45,000
54,000
Net interest on defined benefit liability/(asset)
5,000
7,000
Total costs
50,000
61,000
2021
2020

Amounts taken to other comprehensive income

£
£
Actual return on scheme assets
(451,000)
119,000
Less: calculated interest element
34,000
37,000
Return on scheme assets excluding interest income
(417,000)
156,000
Actuarial changes related to obligations
417,000
(221,000)
Total costs/(income)
-
(65,000)

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

2021
2020
£
£
Present value of defined benefit obligations
2,148,000
1,686,000
Fair value of plan assets
(1,999,000)
(1,414,000)
Deficit in scheme
149,000
272,000
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
13
Retirement benefit schemes
(Continued)
- 23 -
2021

Movements in the present value of defined benefit obligations

£
Liabilities at 1 April 2020
1,686,000
Current service cost
45,000
Benefits paid
(49,000)
Contributions from scheme members
10,000
Actuarial gains and losses
417,000
Interest cost
39,000
At 31 March 2021
2,148,000
2021

Movements in the fair value of plan assets

£
Fair value of assets at 1 April 2020
1,414,000
Interest income
34,000
Return on plan assets (excluding amounts included in net interest)
417,000
Benefits paid
(49,000)
Contributions by the employer
173,000
Contributions by scheme members
10,000
At 31 March 2021
1,999,000
2021
2020

Fair value of plan assets at the reporting period end

£
£
Equity instruments
1,619,190
1,032,220
Debt instruments
339,830
325,220
Property
39,980
42,420
Cash and cash equivalents
-
14,140
1,999,000
1,414,000
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 24 -
14
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
1,000 Ordinary of £1 each
1,000
1,000
1,000
1,000
Preference shares
49,000 ''A' redeemable shares of £1 each
49,000
49,000
50,000 ''B' redeemable shares of £1 each
50,000
50,000
50,000 ''C' redeemable shares of £1 each
50,000
50,000
50,000 ''D' redeemable shares of £1 each
50,000
50,000
50,000 ''E' redeemable shares of £1 each
50,000
50,000
249,000
249,000

 

The preference shares are redeemable at any time at the sole option of those holding them. There is no premium payable on redemption.

15
Related party transactions
Remuneration of key management personnel
2021
2020
£
£
Aggregate compensation
71,270
71,570
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2021
2020
2021
2020
£
£
£
£
Entities with control over the company
915,126
1,096,096
132,000
129,801

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Entities with control over the company
132,000
132,000
SILENT VALLEY WASTE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
15
Related party transactions
(Continued)
- 25 -

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities with control over the company
94,550
88,160
16
Parent company

Blaenau Gwent County Borough Council is the ultimate parent company, being the sole shareholder of Silent Valley Waste Services Limited.

 

In the opinion of the directors there is no ultimate controlling party.

17
Cash absorbed by operations
2021
2020
£
£
Loss for the year after tax
(306,049)
(288,048)
Adjustments for:
Investment income
2,794
(25,669)
Gain on disposal of tangible fixed assets
-
0
(2,500)
Depreciation and impairment of tangible fixed assets
44,044
47,327
Pension scheme non-cash movement
(128,000)
17,000
Decrease in provisions
(148,756)
(203,140)
Movements in working capital:
Decrease/(increase) in debtors
21,708
(47,129)
Increase/(decrease) in creditors
2,337
(13,254)
Decrease in deferred income
(797)
(21,132)
Cash absorbed by operations
(512,719)
(536,545)
2021-03-312020-04-01falseCCH SoftwareCCH Accounts Production 2021.200Mr D WaggettMr R J HillMr M J CookMr R J HillMr D Waggett026742122020-04-012021-03-3102674212bus:CompanySecretaryDirector12020-04-012021-03-3102674212bus:Director62020-04-012021-03-3102674212bus:Director72020-04-012021-03-3102674212bus:Director42020-04-012021-03-3102674212bus:Director12020-04-012021-03-3102674212bus:Director22020-04-012021-03-3102674212bus:Director32020-04-012021-03-3102674212bus:CompanySecretary12020-04-012021-03-3102674212bus:RegisteredOffice2020-04-012021-03-31026742122021-03-31026742122019-04-012020-03-3102674212core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3102674212core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3102674212core:ShareCapital2019-04-012020-03-3102674212core:ShareCapital2019-03-3102674212core:RetainedEarningsAccumulatedLosses2019-03-31026742122019-03-3102674212core:ShareCapital2020-03-3102674212core:RetainedEarningsAccumulatedLosses2020-03-31026742122020-03-3102674212core:ShareCapital2021-03-3102674212core:RetainedEarningsAccumulatedLosses2021-03-3102674212core:ShareCapitalOrdinaryShares2021-03-3102674212core:ShareCapitalOrdinaryShares2020-03-3102674212core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-3102674212core:PlantMachinery2021-03-3102674212core:ComputerEquipment2021-03-3102674212core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3102674212core:PlantMachinery2020-03-3102674212core:ComputerEquipment2020-03-3102674212core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3102674212core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3102674212core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3102674212core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3102674212core:CurrentFinancialInstruments2021-03-3102674212core:CurrentFinancialInstruments2020-03-31026742122020-03-3102674212core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-012021-03-3102674212core:PlantMachinery2020-04-012021-03-3102674212core:ComputerEquipment2020-04-012021-03-3102674212core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3102674212core:PlantMachinery2020-03-3102674212core:ComputerEquipment2020-03-3102674212core:WithinOneYear2021-03-3102674212core:WithinOneYear2020-03-3102674212core:Non-currentFinancialInstruments2021-03-3102674212core:Non-currentFinancialInstruments2020-03-3102674212bus:OrdinaryShareClass12020-04-012021-03-3102674212bus:OrdinaryShareClass12021-03-3102674212bus:PrivateLimitedCompanyLtd2020-04-012021-03-3102674212bus:FRS1022020-04-012021-03-3102674212bus:Audited2020-04-012021-03-3102674212bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP