ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-07-312021-07-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.62020-08-01false6falsetrue 10970003 2020-08-01 2021-07-31 10970003 2019-08-01 2020-07-31 10970003 2021-07-31 10970003 2020-07-31 10970003 c:Director1 2020-08-01 2021-07-31 10970003 d:PlantMachinery 2020-08-01 2021-07-31 10970003 d:PlantMachinery 2021-07-31 10970003 d:PlantMachinery 2020-07-31 10970003 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-08-01 2021-07-31 10970003 d:MotorVehicles 2020-08-01 2021-07-31 10970003 d:MotorVehicles 2021-07-31 10970003 d:MotorVehicles 2020-07-31 10970003 d:MotorVehicles d:OwnedOrFreeholdAssets 2020-08-01 2021-07-31 10970003 d:OwnedOrFreeholdAssets 2020-08-01 2021-07-31 10970003 d:Goodwill 2020-08-01 2021-07-31 10970003 d:Goodwill 2021-07-31 10970003 d:Goodwill 2020-07-31 10970003 d:CurrentFinancialInstruments 2021-07-31 10970003 d:CurrentFinancialInstruments 2020-07-31 10970003 d:Non-currentFinancialInstruments 2021-07-31 10970003 d:Non-currentFinancialInstruments 2020-07-31 10970003 d:CurrentFinancialInstruments d:WithinOneYear 2021-07-31 10970003 d:CurrentFinancialInstruments d:WithinOneYear 2020-07-31 10970003 d:Non-currentFinancialInstruments d:AfterOneYear 2021-07-31 10970003 d:Non-currentFinancialInstruments d:AfterOneYear 2020-07-31 10970003 d:ShareCapital 2021-07-31 10970003 d:ShareCapital 2020-07-31 10970003 d:SharePremium 2021-07-31 10970003 d:SharePremium 2020-07-31 10970003 d:RetainedEarningsAccumulatedLosses 2021-07-31 10970003 d:RetainedEarningsAccumulatedLosses 2020-07-31 10970003 c:FRS102 2020-08-01 2021-07-31 10970003 c:AuditExempt-NoAccountantsReport 2020-08-01 2021-07-31 10970003 c:FullAccounts 2020-08-01 2021-07-31 10970003 c:PrivateLimitedCompanyLtd 2020-08-01 2021-07-31 10970003 d:HirePurchaseContracts d:WithinOneYear 2021-07-31 10970003 d:HirePurchaseContracts d:WithinOneYear 2020-07-31 10970003 d:HirePurchaseContracts d:BetweenOneFiveYears 2021-07-31 10970003 d:HirePurchaseContracts d:BetweenOneFiveYears 2020-07-31 10970003 2 2020-08-01 2021-07-31 10970003 d:AcceleratedTaxDepreciationDeferredTax 2021-07-31 10970003 d:AcceleratedTaxDepreciationDeferredTax 2020-07-31 10970003 d:TaxLossesCarry-forwardsDeferredTax 2021-07-31 10970003 d:TaxLossesCarry-forwardsDeferredTax 2020-07-31 10970003 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2021-07-31 10970003 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2020-07-31 10970003 d:LeasedAssetsHeldAsLessee 2021-07-31 10970003 d:LeasedAssetsHeldAsLessee 2020-07-31 10970003 d:Goodwill d:OwnedIntangibleAssets 2020-08-01 2021-07-31 iso4217:GBP xbrli:pure

Registered number: 10970003










J GANNON RECYCLING LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2021

 
J GANNON RECYCLING LIMITED
 

CONTENTS



Page
Balance sheet
 
1 - 2
Notes to the financial statements
 
3 - 11


 
J GANNON RECYCLING LIMITED
REGISTERED NUMBER: 10970003

BALANCE SHEET
AS AT 31 JULY 2021

2021
2020
Note
£
£

Fixed assets
  

Intangible assets
 4 
2,518,750
2,673,750

Tangible assets
 5 
738,952
302,379

  
3,257,702
2,976,129

Current assets
  

Debtors: amounts falling due within one year
 6 
6,798,240
6,577,975

Cash at bank and in hand
 7 
207
43,840

  
6,798,447
6,621,815

Creditors: amounts falling due within one year
 8 
(494,084)
(633,266)

Net current assets
  
 
 
6,304,363
 
 
5,988,549

Total assets less current liabilities
  
9,562,065
8,964,678

Creditors: amounts falling due after more than one year
 9 
(161,385)
-

Provisions for liabilities
  

Deferred tax
 11 
(128,504)
-

  
 
 
(128,504)
 
 
-

Net assets
  
9,272,176
8,964,678


Capital and reserves
  

Called up share capital 
  
200
200

Share premium account
  
7,499,900
7,499,900

Profit and loss account
  
1,772,076
1,464,578

  
9,272,176
8,964,678


Page 1

 
J GANNON RECYCLING LIMITED
REGISTERED NUMBER: 10970003
    
BALANCE SHEET (CONTINUED)
AS AT 31 JULY 2021

The director considers 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 director acknowledges his 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 comprehensive income 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 by: 




Mr J Gannon
Director

Date: 28 January 2022

The notes on pages 3 to 11 form part of these financial statements.

Page 2

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

1.


General information

The entity is a private company limited by shares incorporated in England and Wales. The entity's registered office is 6th Floor, 2 London Wall Place, London, EC2Y 5AU. The principal activity of the company is the recovery and recycling of sorted materials.

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 financial statements are presented in sterling, the functional currency of the company, rounded to the nearest £1.

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

Leased assets: the Company 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.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

Page 3

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

2.Accounting policies (continued)

 
2.5

Interest income

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

 
2.6

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.

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution pension plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company 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 Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

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 balance sheet 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 Balance sheet 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 balance sheet date.

Page 4

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

2.Accounting policies (continued)

 
2.9

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 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 Statement of comprehensive income over its estimated useful economic life of twenty 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 twenty years.

 
2.10

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:

Plant and machinery
-
25%
Motor vehicles
-
25%

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.

 
2.11

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.

Page 5

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

2.Accounting policies (continued)

 
2.12

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.

 
2.13

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.

 
2.14

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 Balance sheet 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 Balance sheet.

 
2.15

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.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
Page 6

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

2.Accounting policies (continued)


2.15
Financial instruments (continued)


For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.


3.


Employees

The average monthly number of employees, including the director, during the year was 6 (2020 - 6).


4.


Intangible assets




Goodwill

£



Cost


At 1 August 2020
3,100,000



At 31 July 2021

3,100,000



Amortisation


At 1 August 2020
426,250


Charge for the year
155,000



At 31 July 2021

581,250



Net book value



At 31 July 2021
2,518,750



At 31 July 2020
2,673,750



Page 7

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

5.


Tangible fixed assets





Plant and machinery
Motor vehicles
Total

£
£
£



Cost or valuation


At 1 August 2020
554,708
80,391
635,099


Additions
684,000
-
684,000


Disposals
(131,445)
-
(131,445)



At 31 July 2021

1,107,263
80,391
1,187,654



Depreciation


At 1 August 2020
304,439
28,281
332,720


Charge for the year
175,095
13,027
188,122


Disposals
(72,140)
-
(72,140)



At 31 July 2021

407,394
41,308
448,702



Net book value



At 31 July 2021
699,869
39,083
738,952



At 31 July 2020
250,269
52,110
302,379

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


2021
2020
£
£



Plant and machinery
445,396
-

445,396
-

Page 8

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

6.


Debtors

2021
2020
£
£


Trade debtors
1,821
-

Other debtors
6,374,336
5,739,360

Prepayments and accrued income
422,083
823,333

Deferred taxation
-
15,282

6,798,240
6,577,975


Deferred taxation of £nil (2020 £15,282) is due after more than one year. 


7.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
207
43,840

207
43,840



8.


Creditors: Amounts falling due within one year

2021
2020
£
£

Trade creditors
-
860

Corporation tax
219,400
237,537

Other taxation and social security
16,906
140,869

Obligations under finance lease and hire purchase contracts
149,742
-

Other creditors
289
-

Accruals and deferred income
107,747
254,000

494,084
633,266


Net obligations under finance leases and hire purchase contracts of £149,742 (2020 - £Nil) are secured on the assets of the company.

Page 9

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021

9.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Net obligations under finance leases and hire purchase contracts
161,385
-

161,385
-


Net obligations under finance leases and hire purchase contracts of £161,385 (2020 - £Nil) are secured on the assets of the company.


10.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2021
2020
£
£


Within one year
159,692
-

Between 1-5 years
168,699
-

328,391
-

At the balance sheet date the total finance lease and hire purchase creditor was £311,127 (2020 - £Nil). The difference of £17,264 between the creditor and the minimum lease payments is the future interest payable.


11.


Deferred taxation




2021


£






At beginning of year
(15,282)


Charged to profit or loss
143,786



At end of year
128,504

Page 10

 
J GANNON RECYCLING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
 
11.Deferred taxation (continued)

The deferred taxation balance is made up as follows:

2021
2020
£
£


Depreciation in excess of capital allowances
-
(15,282)

Accelerated capital allowances
128,504
-

128,504
(15,282)


12.


Transactions with directors

During the year the company made advances totalling £115,312 (2020 - £117,925) to Mr J Gannon, the director, and received credits of £9,940 (2020 - £119,302). Interest of £1,326 (2020 - £1,377) has been charged at commercial rates on overdrawn balances. As at 31 July 2021, Mr J Gannon owed the company £106,698 (2020 - £Nil). The loan is unsecured and repayable on demand.


13.


Controlling party

The company was under the control of Mr J Gannon, the director, throughout the current and prior year. 

 
Page 11