H & A Recycling Limited - Accounts to registrar (filleted) - small 17.3

REGISTERED NUMBER: 07750029 (England and Wales)

H & A Recycling Limited

Unaudited Financial Statements

for the Year Ended 31st August 2017

Page

Company Information

1

Statement of Financial Position

2

Notes to the Financial Statements

4

DIRECTORS:

A M Holmes

G K Alway

REGISTERED OFFICE:

48 Cardrew Way

Cardrew Industrial Estate

Redruth

TR15 1SS

REGISTERED NUMBER:

07750029 (England and Wales)

ACCOUNTANTS:

Hodgsons

Chartered Accountants

48 Arwenack Street

Falmouth

Cornwall

TR11 3JH

FIXED ASSETS

Tangible assets

4

4,357,359

4,402,384

Investment property

5

175,000

-

4,532,359

4,402,384

CURRENT ASSETS

Stocks

11,714

7,650

Debtors

6

763,322

729,928

Cash at bank and in hand

157,176

165,559

932,212

903,137

CREDITORS

Amounts falling due within one year

7

1,232,248

1,159,281

NET CURRENT LIABILITIES

(300,036

)

(256,144

)

TOTAL ASSETS LESS CURRENT LIABILITIES

4,232,323

4,146,240

CREDITORS

Amounts falling due after more than one year

8

3,884,260

3,808,129

NET ASSETS

348,063

338,111

CAPITAL AND RESERVES

Called up share capital

1,000

1,000

Retained earnings

347,063

337,111

SHAREHOLDERS' FUNDS

348,063

338,111

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31st August 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31st August 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a)	ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b)

preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 17th November 2017 and were signed on its behalf by:

G K Alway - Director

A M Holmes - Director

1.	STATUTORY INFORMATION

H & A Recycling Limited is a private company, limited by shares , registered in England and Wales. The

company's registered number and registered office address can be found on the Company Information page.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,

value added tax and other sales taxes.

Where goods and services have been billed in advance the relevant amounts have been treated as a liability.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

Freehold property

-

2% on cost

Improvements to property

-

10% on cost and 2% on cost

Plant and machinery

-

10% on cost and 5% on cost

Fixtures and fittings

-

20% on cost and 10% on cost

Motor vehicles

-

10% on cost

Computer equipment

-

25% on cost

Depreciation has been pro-rated and is calculated from the date the asset is acquired.

Investment property

Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in

fair value is recognised in profit or loss.

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and

slow moving items.

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to

the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or

substantively enacted by the statement of financial position date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the

statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from

those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws

that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal

of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they

will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those

held under hire purchase contracts are depreciated over their estimated useful lives.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element

of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the

lease.

Pension costs and other post-retirement benefits

The company operates a defined contribution scheme. Contributions payable to the company's pension scheme

are charged to the profit and loss account in the period to which they relate. The total cost for the year was

£5,470 The pension creditor at 31st August 2017 was £1,059.

Going concern

The company has net liabilities and is reliant upon the continued support of its directors. The directors believe

the going concern basis for preparing the financial statements to be appropriate

3.	EMPLOYEES AND DIRECTORS

The average number of employees during the year was 50 .

4.	TANGIBLE FIXED ASSETS

Improvements

Freehold

to

Plant and

property

property

machinery

£

£

£

COST

At 1st September 2016

2,094,045

236,827

2,917,519

Additions

-

-

182,627

Disposals

-

-

(7,772

)

Reclassification/transfer

(200,765

)

-

-

At 31st August 2017

1,893,280

236,827

3,092,374

DEPRECIATION

At 1st September 2016

156,132

55,818

1,222,366

Charge for year

37,366

7,014

253,144

Eliminated on disposal

-

-

(7,390

)

Reclassification/transfer

(16,061

)

-

-

At 31st August 2017

177,437

62,832

1,468,120

NET BOOK VALUE

At 31st August 2017

1,715,843

173,995

1,624,254

At 31st August 2016

1,937,913

181,009

1,695,153

Fixtures

and

Motor

Computer

fittings

vehicles

equipment

Totals

£

£

£

£

COST

At 1st September 2016

80,085

1,328,084

52,363

6,708,923

Additions

53

376,520

-

559,200

Disposals

-

(23,151

)

-

(30,923

)

Reclassification/transfer

-

-

-

(200,765

)

At 31st August 2017

80,138

1,681,453

52,363

7,036,435

DEPRECIATION

At 1st September 2016

63,188

762,955

46,080

2,306,539

Charge for year

4,964

109,168

2,796

414,452

Eliminated on disposal

-

(18,464

)

-

(25,854

)

Reclassification/transfer

-

-

-

(16,061

)

At 31st August 2017

68,152

853,659

48,876

2,679,076

NET BOOK VALUE

At 31st August 2017

11,986

827,794

3,487

4,357,359

At 31st August 2016

16,897

565,129

6,283

4,402,384

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and

Motor

machinery

vehicles

Totals

£

£

£

COST

At 1st September 2016

32,175

374,683

406,858

Additions

151,754

376,520

528,274

At 31st August 2017

183,929

751,203

935,132

DEPRECIATION

At 1st September 2016

1,081

92,156

93,237

Charge for year

7,448

57,281

64,729

At 31st August 2017

8,529

149,437

157,966

NET BOOK VALUE

At 31st August 2017

175,400

601,766

777,166

At 31st August 2016

31,094

282,527

313,621

5.	INVESTMENT PROPERTY

Total

£

FAIR VALUE

Revaluations

(9,704

)

Reclassification/transfer

184,704

At 31st August 2017

175,000

NET BOOK VALUE

At 31st August 2017

175,000

The investment property was valued by the directors at 31st August 2017 at a fair value of £175,000

6.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2017

2016

£

£

Trade debtors

724,285

685,737

Other debtors

39,037

44,191

763,322

729,928

7.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2017

2016

£

£

Bank loans and overdrafts

103,527

118,519

Hire purchase contracts

172,102

73,829

Trade creditors

380,174

253,832

Taxation and social security

207,177

181,001

Other creditors

369,268

532,100

1,232,248

1,159,281

8.

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2017

2016

£

£

Bank loans

1,634,570

1,723,106

Hire purchase contracts

448,512

146,111

Other creditors

1,801,178

1,938,912

3,884,260

3,808,129

9.	SECURED DEBTS

The following secured debts are included within creditors:

2017

2016

£

£

Bank loans

1,738,097

1,841,625

Hire purchase contracts

620,614

219,940

2,358,711

2,061,565

The bank loans are secured against the assets of the company. The directors, Mr AM Holmes and Mr GK Alway,

have also given personal guarantees for the sums borrowed.

The hire purchase contracts are secured against the assets that they have financed.

10.	FIRST YEAR ADOPTION

These financial statements for the year ended 31 August 2017 are the first financial statements that comply

with FRS 102 Section 1A small entities. The date of transition is 1 September 2015.