ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-02-282023-02-2832false2022-03-01continues to be that of specialist waste management solutions and disposal for all types of hazardous waste.32truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 03384938 2022-03-01 2023-02-28 03384938 2021-03-01 2022-02-28 03384938 2023-02-28 03384938 2022-02-28 03384938 c:Director1 2022-03-01 2023-02-28 03384938 d:Buildings 2022-03-01 2023-02-28 03384938 d:Buildings 2023-02-28 03384938 d:Buildings 2022-02-28 03384938 d:Buildings d:OwnedOrFreeholdAssets 2022-03-01 2023-02-28 03384938 d:PlantMachinery 2022-03-01 2023-02-28 03384938 d:PlantMachinery 2023-02-28 03384938 d:PlantMachinery 2022-02-28 03384938 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-03-01 2023-02-28 03384938 d:MotorVehicles 2022-03-01 2023-02-28 03384938 d:MotorVehicles 2023-02-28 03384938 d:MotorVehicles 2022-02-28 03384938 d:MotorVehicles d:OwnedOrFreeholdAssets 2022-03-01 2023-02-28 03384938 d:FurnitureFittings 2022-03-01 2023-02-28 03384938 d:FurnitureFittings 2023-02-28 03384938 d:FurnitureFittings 2022-02-28 03384938 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-03-01 2023-02-28 03384938 d:OwnedOrFreeholdAssets 2022-03-01 2023-02-28 03384938 d:CurrentFinancialInstruments 2023-02-28 03384938 d:CurrentFinancialInstruments 2022-02-28 03384938 d:Non-currentFinancialInstruments 2023-02-28 03384938 d:Non-currentFinancialInstruments 2022-02-28 03384938 d:CurrentFinancialInstruments d:WithinOneYear 2023-02-28 03384938 d:CurrentFinancialInstruments d:WithinOneYear 2022-02-28 03384938 d:Non-currentFinancialInstruments d:AfterOneYear 2023-02-28 03384938 d:Non-currentFinancialInstruments d:AfterOneYear 2022-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-02-28 03384938 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-02-28 03384938 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2023-02-28 03384938 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-02-28 03384938 d:ShareCapital 2023-02-28 03384938 d:ShareCapital 2022-02-28 03384938 d:CapitalRedemptionReserve 2023-02-28 03384938 d:CapitalRedemptionReserve 2022-02-28 03384938 d:RetainedEarningsAccumulatedLosses 2023-02-28 03384938 d:RetainedEarningsAccumulatedLosses 2022-02-28 03384938 c:OrdinaryShareClass1 2022-03-01 2023-02-28 03384938 c:OrdinaryShareClass1 2023-02-28 03384938 c:OrdinaryShareClass1 2022-02-28 03384938 c:FRS102 2022-03-01 2023-02-28 03384938 c:AuditExempt-NoAccountantsReport 2022-03-01 2023-02-28 03384938 c:FullAccounts 2022-03-01 2023-02-28 03384938 c:PrivateLimitedCompanyLtd 2022-03-01 2023-02-28 03384938 d:WithinOneYear 2023-02-28 03384938 d:WithinOneYear 2022-02-28 03384938 d:BetweenOneFiveYears 2023-02-28 03384938 d:BetweenOneFiveYears 2022-02-28 03384938 d:HirePurchaseContracts d:WithinOneYear 2023-02-28 03384938 d:HirePurchaseContracts d:WithinOneYear 2022-02-28 03384938 2 2022-03-01 2023-02-28 03384938 6 2022-03-01 2023-02-28 03384938 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2023-02-28 03384938 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-02-28 03384938 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2023-02-28 03384938 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2022-02-28 03384938 d:LeasedAssetsHeldAsLessee 2023-02-28 03384938 d:LeasedAssetsHeldAsLessee 2022-02-28 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03384938









AQUA FORCE SPECIAL WASTE LIMITED








FINANCIAL STATEMENTS

FOR THE YEAR ENDED 28 FEBRUARY 2023

 
AQUA FORCE SPECIAL WASTE LIMITED
REGISTERED NUMBER: 03384938

STATEMENT OF FINANCIAL POSITION
AS AT 28 FEBRUARY 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
913,798
897,092

Investments
 5 
123,000
123,000

  
1,036,798
1,020,092

Current assets
  

Debtors: amounts falling due within one year
 6 
1,260,539
1,014,774

Cash at bank and in hand
  
136,468
43,885

  
1,397,007
1,058,659

Creditors: amounts falling due within one year
 7 
(1,276,780)
(1,083,324)

Net current assets/(liabilities)
  
 
 
120,227
 
 
(24,665)

Total assets less current liabilities
  
1,157,025
995,427

Creditors: amounts falling due after more than one year
 8 
(267,439)
(309,761)

Provisions for liabilities
  

Deferred tax
  
(58,905)
(55,574)

  
 
 
(58,905)
 
 
(55,574)

Net assets
  
830,681
630,092


Capital and reserves
  

Called up share capital 
 11 
900
900

Capital redemption reserve
  
450
450

Profit and loss account
  
829,331
628,742

  
830,681
630,092


Page 1

 
AQUA FORCE SPECIAL WASTE LIMITED
REGISTERED NUMBER: 03384938
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 28 FEBRUARY 2023

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 12 October 2023.




David Durnall
Director

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

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 2023

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 2023

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 2023

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 (2022 - 32).

Page 6

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

4.


Tangible fixed assets





Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 March 2022
600,000
1,564,469
169,314
21,258
2,355,041


Additions
-
20,000
73,750
-
93,750



At 28 February 2023

600,000
1,584,469
243,064
21,258
2,448,791



Depreciation


At 1 March 2022
-
1,336,020
108,608
13,320
1,457,948


Charge for the year on owned assets
-
45,697
30,159
1,189
77,045



At 28 February 2023

-
1,381,717
138,767
14,509
1,534,993



Net book value



At 28 February 2023
600,000
202,752
104,297
6,749
913,798



At 28 February 2022
600,000
228,448
60,706
7,938
897,092

Page 7

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

           4.Tangible fixed assets (continued)

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


2023
2022
£
£



Plant and machinery
26,030
34,476

Motor vehicles
13,052
17,403

39,082
51,879


5.


Fixed asset investments





Unlisted investments

£



Cost or valuation


At 1 March 2022
123,000



At 28 February 2023
123,000




Page 8

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

6.


Debtors

2023
2022
£
£


Trade debtors
1,245,366
962,126

Prepayments and accrued income
15,173
52,648

1,260,539
1,014,774



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank overdrafts
123,729
169,720

Bank loans
38,371
43,388

Trade creditors
346,398
351,838

Corporation tax
231,591
229,793

Other taxation and social security
157,807
129,184

Obligations under finance lease and hire purchase contracts
3,580
6,138

Other creditors
129,772
65,459

Accruals and deferred income
245,532
87,804

1,276,780
1,083,324


Page 9

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
267,439
306,181

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

267,439
309,761


The following liabilities were secured:

2023
2022
£
£



Obligations under finance lease and hire purchase contracts
3,580
9,718

3,580
9,718

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 2023

9.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£

Amounts falling due within one year

Bank loans
38,371
43,388


38,371
43,388

Amounts falling due 1-2 years

Bank loans
43,519
45,417


43,519
45,417

Amounts falling due 2-5 years

Bank loans
220,314
134,168


220,314
134,168

Amounts falling due after more than 5 years

Bank loans
3,606
126,597

3,606
126,597

305,810
349,570



10.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2023
2022
£
£


Within one year
3,580
9,718

3,580
9,718

Page 11

 
AQUA FORCE SPECIAL WASTE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

11.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



900 (2022 - 900) ordinary £1 shares of £1.00 each
900
900



12.


Commitments under operating leases

At 28 February 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2023
2022
£
£


Not later than 1 year
8,551
11,588

Later than 1 year and not later than 5 years
17,102
-

25,653
11,588

 
Page 12