Silverfin false 31/03/2023 01/02/2022 31/03/2023 Mr M Hogg 17/03/2021 Mr D Ireland 18/11/2020 23 October 2023 The principal activity of the Company during the financial period continued to be that of waste management consultancy. SC681245 2023-03-31 SC681245 bus:Director1 2023-03-31 SC681245 bus:Director2 2023-03-31 SC681245 2022-01-31 SC681245 core:CurrentFinancialInstruments 2023-03-31 SC681245 core:CurrentFinancialInstruments 2022-01-31 SC681245 core:Non-currentFinancialInstruments 2023-03-31 SC681245 core:Non-currentFinancialInstruments 2022-01-31 SC681245 core:ShareCapital 2023-03-31 SC681245 core:ShareCapital 2022-01-31 SC681245 core:RetainedEarningsAccumulatedLosses 2023-03-31 SC681245 core:RetainedEarningsAccumulatedLosses 2022-01-31 SC681245 core:PlantMachinery 2022-01-31 SC681245 core:ComputerEquipment 2022-01-31 SC681245 core:PlantMachinery 2023-03-31 SC681245 core:ComputerEquipment 2023-03-31 SC681245 core:OtherSubsidiariesTotalIndividuallyImmaterialSubsidiaries core:CurrentFinancialInstruments 2023-03-31 SC681245 core:OtherSubsidiariesTotalIndividuallyImmaterialSubsidiaries core:CurrentFinancialInstruments 2022-01-31 SC681245 bus:OrdinaryShareClass1 2023-03-31 SC681245 bus:OrdinaryShareClass2 2023-03-31 SC681245 2022-02-01 2023-03-31 SC681245 bus:FullAccounts 2022-02-01 2023-03-31 SC681245 bus:SmallEntities 2022-02-01 2023-03-31 SC681245 bus:AuditExemptWithAccountantsReport 2022-02-01 2023-03-31 SC681245 bus:PrivateLimitedCompanyLtd 2022-02-01 2023-03-31 SC681245 bus:Director1 2022-02-01 2023-03-31 SC681245 bus:Director2 2022-02-01 2023-03-31 SC681245 core:PlantMachinery 2022-02-01 2023-03-31 SC681245 core:ComputerEquipment core:TopRangeValue 2022-02-01 2023-03-31 SC681245 2021-02-01 2022-01-31 SC681245 core:ComputerEquipment 2022-02-01 2023-03-31 SC681245 core:CurrentFinancialInstruments 2022-02-01 2023-03-31 SC681245 core:Non-currentFinancialInstruments 2022-02-01 2023-03-31 SC681245 bus:OrdinaryShareClass1 2022-02-01 2023-03-31 SC681245 bus:OrdinaryShareClass1 2021-02-01 2022-01-31 SC681245 bus:OrdinaryShareClass2 2022-02-01 2023-03-31 SC681245 bus:OrdinaryShareClass2 2021-02-01 2022-01-31 SC681245 1 2022-02-01 2023-03-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: SC681245 (Scotland)

3R BIORECOVERY LIMITED

UNAUDITED FINANCIAL STATEMENTS
FOR THE FINANCIAL PERIOD FROM 01 FEBRUARY 2022 TO 31 MARCH 2023
PAGES FOR FILING WITH THE REGISTRAR

3R BIORECOVERY LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE FINANCIAL PERIOD FROM 01 FEBRUARY 2022 TO 31 MARCH 2023

Contents

3R BIORECOVERY LIMITED

BALANCE SHEET

AS AT 31 MARCH 2023
3R BIORECOVERY LIMITED

BALANCE SHEET (continued)

AS AT 31 MARCH 2023
Note 31.03.2023 31.01.2022
£ £
Fixed assets
Tangible assets 3 127,246 147,327
127,246 147,327
Current assets
Debtors 4 413,019 112,865
Cash at bank and in hand 74,806 13,150
487,825 126,015
Creditors: amounts falling due within one year 5 ( 400,321) ( 137,406)
Net current assets/(liabilities) 87,504 (11,391)
Total assets less current liabilities 214,750 135,936
Creditors: amounts falling due after more than one year 6 ( 54,537) ( 92,086)
Provision for liabilities ( 30,231) ( 1,369)
Net assets 129,982 42,481
Capital and reserves
Called-up share capital 7 5,000 5,000
Profit and loss account 124,982 37,481
Total shareholders' funds 129,982 42,481

For the financial period ending 31 March 2023 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of 3R BioRecovery Limited (registered number: SC681245) were approved and authorised for issue by the Director on 23 October 2023. They were signed on its behalf by:

Mr D Ireland
Director
3R BIORECOVERY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL PERIOD FROM 01 FEBRUARY 2022 TO 31 MARCH 2023
3R BIORECOVERY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL PERIOD FROM 01 FEBRUARY 2022 TO 31 MARCH 2023
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial period and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

3R BioRecovery Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in Scotland. The address of the Company's registered office is C/O Turcan Connell Princes Exchange, 1 Earl Grey, Edinburgh, EH3 9EE, Scotland, United Kingdom.

The financial statements have been prepared under the historical cost convention, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Reporting period length

In the year 3R BioRecovery Limited extended its period end to 31 March 2023 from 31 January 2023. The decision was made to align the year end with it's holding company and fellow subsidiary. As such the accounts cover an extended 14 month period.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for waste management services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Employee benefits

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

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

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Profit and Loss Account in respect of pension costs and other post-retirement benefits is the contributions payable in the financial period. Differences between contributions payable in the financial period and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

Tangible fixed assets

Tangible fixed assets are stated at cost, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Plant and machinery 15 % reducing balance
Computer equipment 3 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

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.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible 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). The recoverable amount of an asset is the higher of its fair value less costs to sell and its 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.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, and bank overdrafts.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either 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.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.

2. Employees

Period from
01.02.2022 to
31.03.2023
Year ended
31.01.2022
Number Number
Monthly average number of persons employed by the Company during the period, including directors 4 2

3. Tangible assets

Plant and machinery Computer equipment Total
£ £ £
Cost
At 01 February 2022 150,460 802 151,262
Additions 6,400 0 6,400
At 31 March 2023 156,860 802 157,662
Accumulated depreciation
At 01 February 2022 3,668 267 3,935
Charge for the financial period 26,169 312 26,481
At 31 March 2023 29,837 579 30,416
Net book value
At 31 March 2023 127,023 223 127,246
At 31 January 2022 146,792 535 147,327

4. Debtors

31.03.2023 31.01.2022
£ £
Trade debtors 216,530 99,368
Amounts owed by fellow subsidiaries 175,000 0
Other debtors 21,489 13,497
413,019 112,865

5. Creditors: amounts falling due within one year

31.03.2023 31.01.2022
£ £
Trade creditors 130,163 26,227
Amounts owed to fellow subsidiaries 0 14,319
Taxation and social security 26,188 4,143
Obligations under finance leases and hire purchase contracts 32,185 60,787
Other creditors 211,785 31,930
400,321 137,406

The loan in respect of the hire purchase agreements is secured against the assets to which the agreements relate.

6. Creditors: amounts falling due after more than one year

31.03.2023 31.01.2022
£ £
Obligations under finance leases and hire purchase contracts 54,537 92,086

The loan in respect of the hire purchase agreements is secured against the assets to which the agreements relate.

7. Called-up share capital

31.03.2023 31.01.2022
£ £
Allotted, called-up and fully-paid
3,500 A Ordinary shares of £ 1.00 each 3,500 3,500
1,500 B Ordinary shares of £ 1.00 each 1,500 1,500
5,000 5,000

8. Related party transactions

Other related party transactions

31.03.2023 31.01.2022
£ £
Amounts owed by fellow subsidiaries 175,000 (14,319)

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

3R Solutions Limited is also a subsidiary of 3R Solutions (Holdings) Limited. During the period a loan of £175,000 was advanced to 3R Solutions Limited by 3R BioRecovery Limited. The loan was interest free and was repaid in full post period end.

A management charge of £190,000 was invoiced to 3R BioRecovery Limited by 3R Solutions Limited during the period.

9. Ultimate controlling party

Parent Company:

3R Solutions (Holdings) Limited.
C/O Turcan Connell Princes Exchange, 1 Earl Grey Street, Edinburgh, EH3 9EE, United Kingdom.

The ultimate controlling party was Mr D Ireland, a director and shareholder of the company.