IRIS Accounts Production v24.3.0.553 05087953 Board of Directors 1.5.23 30.4.24 30.4.24 true false true true false false true false Ordinary 0.01000 Growth 0.01000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh050879532023-04-30050879532024-04-30050879532023-05-012024-04-30050879532022-04-30050879532022-05-012023-04-30050879532023-04-3005087953ns15:EnglandWales2023-05-012024-04-3005087953ns14:PoundSterling2023-05-012024-04-3005087953ns10:Director12023-05-012024-04-3005087953ns10:PrivateLimitedCompanyLtd2023-05-012024-04-3005087953ns10:FRS1022023-05-012024-04-3005087953ns10:Audited2023-05-012024-04-3005087953ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-05-012024-04-3005087953ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-05-012024-04-3005087953ns10:FullAccounts2023-05-012024-04-3005087953ns10:OrdinaryShareClass22023-05-012024-04-3005087953ns10:OrdinaryShareClass32023-05-012024-04-3005087953ns10:Director22023-05-012024-04-3005087953ns10:Director32023-05-012024-04-3005087953ns10:Director42023-05-012024-04-3005087953ns10:Director52023-05-012024-04-3005087953ns10:CompanySecretary12023-05-012024-04-3005087953ns10:RegisteredOffice2023-05-012024-04-3005087953ns5:CurrentFinancialInstruments2024-04-3005087953ns5:CurrentFinancialInstruments2023-04-3005087953ns5:Non-currentFinancialInstruments2024-04-3005087953ns5:Non-currentFinancialInstruments2023-04-3005087953ns5:ShareCapital2024-04-3005087953ns5:ShareCapital2023-04-3005087953ns5:CapitalRedemptionReserve2024-04-3005087953ns5:CapitalRedemptionReserve2023-04-3005087953ns5:RetainedEarningsAccumulatedLosses2024-04-3005087953ns5:RetainedEarningsAccumulatedLosses2023-04-3005087953ns5:ShareCapital2022-04-3005087953ns5:RetainedEarningsAccumulatedLosses2022-04-3005087953ns5:CapitalRedemptionReserve2022-04-3005087953ns5:RetainedEarningsAccumulatedLosses2022-05-012023-04-3005087953ns5:CapitalRedemptionReserve2022-05-012023-04-3005087953ns5:RetainedEarningsAccumulatedLosses2023-05-012024-04-3005087953ns5:CapitalRedemptionReserve2023-05-012024-04-300508795342023-05-012024-04-300508795342022-05-012023-04-300508795312023-05-012024-04-3005087953ns5:ShortLeaseholdAssetsns5:LandBuildings2023-05-012024-04-3005087953ns5:PlantMachinery2023-05-012024-04-3005087953ns5:FurnitureFittings2023-05-012024-04-3005087953ns5:MotorVehicles2023-05-012024-04-3005087953ns5:ReportableOperatingSegment12023-05-012024-04-3005087953ns5:ReportableOperatingSegment12022-05-012023-04-3005087953ns5:ReportableOperatingSegment22023-05-012024-04-3005087953ns5:ReportableOperatingSegment22022-05-012023-04-3005087953ns5:ReportableOperatingSegment32023-05-012024-04-3005087953ns5:ReportableOperatingSegment32022-05-012023-04-3005087953ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-05-012024-04-3005087953ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2022-05-012023-04-3005087953ns10:HighestPaidDirector2023-05-012024-04-3005087953ns10:HighestPaidDirector2022-05-012023-04-3005087953ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-05-012024-04-3005087953ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-05-012023-04-3005087953ns5:OwnedAssets2023-05-012024-04-3005087953ns5:OwnedAssets2022-05-012023-04-3005087953ns5:LeasedAssets2023-05-012024-04-3005087953ns5:LeasedAssets2022-05-012023-04-3005087953112023-05-012024-04-3005087953112022-05-012023-04-3005087953ns10:OrdinaryShareClass22022-05-012023-04-3005087953ns10:OrdinaryShareClass32022-05-012023-04-3005087953ns5:ShortLeaseholdAssetsns5:LandBuildings2023-04-3005087953ns5:PlantMachinery2023-04-3005087953ns5:FurnitureFittings2023-04-3005087953ns5:MotorVehicles2023-04-3005087953ns5:ShortLeaseholdAssetsns5:LandBuildings2024-04-3005087953ns5:PlantMachinery2024-04-3005087953ns5:FurnitureFittings2024-04-3005087953ns5:MotorVehicles2024-04-3005087953ns5:ShortLeaseholdAssetsns5:LandBuildings2023-04-3005087953ns5:PlantMachinery2023-04-3005087953ns5:FurnitureFittings2023-04-3005087953ns5:MotorVehicles2023-04-3005087953ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-05-012024-04-3005087953ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-04-3005087953ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-04-3005087953ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-04-3005087953ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-04-3005087953ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-04-3005087953ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-04-3005087953ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-04-3005087953ns5:HirePurchaseContracts2024-04-3005087953ns5:HirePurchaseContracts2023-04-3005087953ns5:WithinOneYear2024-04-3005087953ns5:WithinOneYear2023-04-3005087953ns5:BetweenOneFiveYears2024-04-3005087953ns5:BetweenOneFiveYears2023-04-3005087953ns5:AllPeriods2024-04-3005087953ns5:AllPeriods2023-04-3005087953ns5:Secured2024-04-3005087953ns5:Secured2023-04-3005087953ns5:DeferredTaxation2023-04-3005087953ns5:DeferredTaxation2024-04-3005087953ns10:OrdinaryShareClass22024-04-3005087953ns10:OrdinaryShareClass32024-04-3005087953ns5:RetainedEarningsAccumulatedLosses2023-04-3005087953ns5:CapitalRedemptionReserve2023-04-3005087953ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2023-05-012024-04-3005087953ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2022-05-012023-04-3005087953ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2024-04-3005087953ns5:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl2023-04-30
REGISTERED NUMBER: 05087953 (England and Wales)















Strategic Report, Report of the Directors and

Financial Statements for the Year Ended 30 April 2024

for

Total Aggregates Limited

Total Aggregates Limited (Registered number: 05087953)






Contents of the Financial Statements
for the Year Ended 30 April 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Statement of Comprehensive Income 8

Balance Sheet 9

Statement of Changes in Equity 10

Cash Flow Statement 11

Notes to the Cash Flow Statement 12

Notes to the Financial Statements 14


Total Aggregates Limited

Company Information
for the Year Ended 30 April 2024







DIRECTORS: R M Noon
M I Cross
M W Cross
R P J Hextall
B F Taylor



SECRETARY: R M Noon



REGISTERED OFFICE: Cabourn House
Station Street
Bingham
Nottinghamshire
NG13 8AQ



REGISTERED NUMBER: 05087953 (England and Wales)



SENIOR STATUTORY AUDITOR: Janet Charlton FCA



AUDITORS: Xeinadin Audit Limited t/a Xeinadin Auditing
Cabourn House, Station Street
Bingham
Nottinghamshire
NG13 8AQ

Total Aggregates Limited (Registered number: 05087953)

Strategic Report
for the Year Ended 30 April 2024

The directors present their strategic report for the year ended 30 April 2024.

REVIEW OF BUSINESS
Detailed below is a balanced and comprehensive review of the development and performance of Total Aggregates Limited during 2023/24 and its position at the year end. The review is consistent with the size and nature of the business and is written in the context of the risks and future challenges that Total Aggregates Limited face. Total Aggregates Limited's core business is in the construction industry. The company primarily works within Nottinghamshire, Derbyshire and Lincolnshire but work is carried out throughout the UK, providing removal and distribution of aggregate material.

The company's key financial performance indicators are turnover, operating profit, capital investment and net assets.

30/04/2024 30/04/2023
£ £
Turnover 24,205,297 24,484,441
Operating Profit 1,124,476 2,119,840
Net Assets 2,545,168 2,501,741

The company invested £1,237,739 (2023 : £1,150,962) in plant and machinery, fixtures & fittings and motor vehicles during the year ended 30 April 2024.

The directors are pleased with the results for the year, with strong results in all the key financial performance indicators laid out above.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks and uncertainties facing the company are its reliance on the construction sector. Uncertainty revolves around predicting the future of this sector and the risk is managed by developing and investing in the business to match every expected requirement.

FINANCIAL RISK MANAGEMENT, POLICIES AND OBJECTIVES
The company finances its working capital requirements from primarily retained profits but also has an invoice finance facility. Larger capital purchases have in the past usually been part funded using hire purchase agreements but have more recently been funded through retained profits.

FUTURE DEVELOPMENTS
The company will continue to invest in and expand its core business activities. The company also continues to invest in its new sites and expansion in the fleet of vehicles in use. As the core business is within the construction sector the ever-changing requirements of this sector will continue to be met.

ON BEHALF OF THE BOARD:





R M Noon - Director


21 November 2024

Total Aggregates Limited (Registered number: 05087953)

Report of the Directors
for the Year Ended 30 April 2024

The directors present their report with the financial statements of the company for the year ended 30 April 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of aggregate supply and haulage.

DIVIDENDS
An interim dividend of £90.009 per share was paid on the Ordinary 1p shares on 5 April 2024. No dividends were paid on any other classes of shares.

The total distribution of dividends for the year ended 30 April 2024 will be £ 800,000 .

RESEARCH AND DEVELOPMENT
The company has continued to be involved in research and development activities in the year. Projects are focused around overcoming challenges associated with material metal content, material grading and mixtures ratios as well as experimentation on constituent mixture ratios and mechanical properties.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 May 2023 to the date of this report.

R M Noon
M I Cross
M W Cross
R P J Hextall
B F Taylor

POLITICAL DONATIONS AND EXPENDITURE
No political donations have been made during the year.

DISCLOSURE IN THE STRATEGIC REPORT
The company has chosen in accordance with section 414c (11) of the Companies Act 2006 (Strategic Report and Directors' Report Regulations 2013) to set out in the company's strategic report, information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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.

Total Aggregates Limited (Registered number: 05087953)

Report of the Directors
for the Year Ended 30 April 2024


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Xeinadin Audit Limited t/a Xeinadin Auditing, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





R M Noon - Director


21 November 2024

Report of the Independent Auditors to the Members of
Total Aggregates Limited

Opinion
We have audited the financial statements of Total Aggregates Limited (the 'company') for the year ended 30 April 2024 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 30 April 2024 and of its profit 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 Auditors' 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 directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Total Aggregates Limited


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 or the Report of the Directors.

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.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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.

Report of the Independent Auditors to the Members of
Total Aggregates Limited


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Firstly, due to the heavy involvement of the directors in the day to day running of the entity and the oversight over transactions, our assessment of the entity's financial statements to material misstatements, including fraud, is low.

Consequently, the risks identified are the inherent risks which surround dominant influence by management and revenue recognition. In response, we have:

- Reviewed non-ledger transactions for items of an unusual nature and further related party transactions

- Enquired of management and those charged with governance around actual and potential litigation and claims

- Tested journal entries and other adjustments for appropriateness, and evaluated the business rationale of any significant transactions outside the normal course of business

- Reviewed a sample of sales around the year end and ensured correct cut-off had been applied

- Considered the laws and regulations that are fundamental to the operation of the company's business, in particular compliance with the Environment Agency and continued certifications required by the basis such as CHAS & FORS. We reviewed the current certifications and correspondence with these agencies as well as for any evidence of disputes or investigations.

Whilst the above procedures aid us in detecting irregularities, there exists the inherent difficulty in detecting irregularities, particularly those related to fraud. However, we believe the above risks to be the particular areas most susceptible to material misstatement.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

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 a Report of the Auditors 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.




Janet Charlton FCA (Senior Statutory Auditor)
for and on behalf of Xeinadin Audit Limited t/a Xeinadin Auditing
Cabourn House, Station Street
Bingham
Nottinghamshire
NG13 8AQ

21 November 2024

Total Aggregates Limited (Registered number: 05087953)

Statement of Comprehensive Income
for the Year Ended 30 April 2024

30.4.24 30.4.23
Notes £    £   

TURNOVER 3 24,205,297 24,484,441

Cost of sales 21,404,591 20,779,352
GROSS PROFIT 2,800,706 3,705,089

Administrative expenses 1,727,746 1,623,099
1,072,960 2,081,990

Other operating income 4 51,516 37,850
OPERATING PROFIT 6 1,124,476 2,119,840

Interest receivable and similar income 11,055 5,710
PROFIT BEFORE TAXATION 1,135,531 2,125,550

Tax on profit 7 292,104 390,343
PROFIT FOR THE FINANCIAL YEAR 843,427 1,735,207

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

843,427

1,735,207

Total Aggregates Limited (Registered number: 05087953)

Balance Sheet
30 April 2024

30.4.24 30.4.23
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 2,596,313 2,079,734

CURRENT ASSETS
Stocks 10 217,870 209,929
Debtors 11 6,194,845 4,925,769
Cash at bank and in hand 707,125 1,797,630
7,119,840 6,933,328
CREDITORS
Amounts falling due within one year 12 6,432,017 5,995,229
NET CURRENT ASSETS 687,823 938,099
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,284,136

3,017,833

CREDITORS
Amounts falling due after more than one year 13 (93,500 ) -

PROVISIONS FOR LIABILITIES 17 (645,468 ) (516,092 )
NET ASSETS 2,545,168 2,501,741

CAPITAL AND RESERVES
Called up share capital 18 99 99
Capital redemption reserve 19 11 11
Retained earnings 19 2,545,058 2,501,631
SHAREHOLDERS' FUNDS 2,545,168 2,501,741

The financial statements were approved by the Board of Directors and authorised for issue on 21 November 2024 and were signed on its behalf by:





R M Noon - Director


Total Aggregates Limited (Registered number: 05087953)

Statement of Changes in Equity
for the Year Ended 30 April 2024

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 May 2022 99 2,466,384 11 2,466,494

Changes in equity
Dividends - (1,699,960 ) - (1,699,960 )
Total comprehensive income - 1,735,207 - 1,735,207
Balance at 30 April 2023 99 2,501,631 11 2,501,741

Changes in equity
Dividends - (800,000 ) - (800,000 )
Total comprehensive income - 843,427 - 843,427
Balance at 30 April 2024 99 2,545,058 11 2,545,168

Total Aggregates Limited (Registered number: 05087953)

Cash Flow Statement
for the Year Ended 30 April 2024

30.4.24 30.4.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,909,617 2,951,414
Tax paid (400,049 ) (195,724 )
Taxation refund - 41,719
Net cash from operating activities 1,509,568 2,797,409

Cash flows from investing activities
Purchase of tangible fixed assets (1,050,739 ) (1,150,962 )
Sale of tangible fixed assets 38,250 65,167
Interest received 11,055 5,710
Net cash from investing activities (1,001,434 ) (1,080,085 )

Cash flows from financing activities
Capital repayments in year (37,400 ) -
Amount introduced by directors - 1,699,960
Amount withdrawn by directors (1,008,482 ) (759,803 )
Equity dividends paid (800,000 ) (1,699,960 )
Net cash from financing activities (1,845,882 ) (759,803 )

(Decrease)/increase in cash and cash equivalents (1,337,748 ) 957,521
Cash and cash equivalents at beginning of
year

2

1,797,630

840,109

Cash and cash equivalents at end of year 2 459,882 1,797,630

Total Aggregates Limited (Registered number: 05087953)

Notes to the Cash Flow Statement
for the Year Ended 30 April 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

30.4.24 30.4.23
£    £   
Profit before taxation 1,135,531 2,125,550
Depreciation charges 692,676 547,144
Profit on disposal of fixed assets (9,767 ) (26,293 )
Finance income (11,055 ) (5,710 )
1,807,385 2,640,691
Increase in stocks (7,941 ) (45,584 )
(Increase)/decrease in trade and other debtors (1,253,847 ) 73,017
Increase in trade and other creditors 1,364,020 283,290
Cash generated from operations 1,909,617 2,951,414

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 April 2024
30.4.24 1.5.23
£    £   
Cash and cash equivalents 707,125 1,797,630
Bank overdrafts (247,243 ) -
459,882 1,797,630
Year ended 30 April 2023
30.4.23 1.5.22
£    £   
Cash and cash equivalents 1,797,630 840,109


Total Aggregates Limited (Registered number: 05087953)

Notes to the Cash Flow Statement
for the Year Ended 30 April 2024

3. ANALYSIS OF CHANGES IN NET FUNDS

Other
non-cash
At 1.5.23 Cash flow changes At 30.4.24
£    £    £    £   
Net cash
Cash at bank
and in hand 1,797,630 (1,090,505 ) 707,125
Bank overdrafts - (247,243 ) (247,243 )
1,797,630 (1,337,748 ) 459,882
Debt
Finance leases - 37,400 (187,000 ) (149,600 )
- 37,400 (187,000 ) (149,600 )
Total 1,797,630 (1,300,348 ) (187,000 ) 310,282

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements
for the Year Ended 30 April 2024

1. STATUTORY INFORMATION

Total Aggregates 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.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with 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.

Critical accounting judgements and key sources of estimation uncertainty
In applying the Company's accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The directors' judgments, estimates and assumptions are based on the best and most reliable evidence at the time when decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to the inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

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, if the revision affects only that period, or in the period of the revision and future periods, if the revision affects both current and future periods.

The Directors consider there are no critical accounting judgments or key sources of estimation uncertainty that require additional disclosure.

Turnover
Turnover represents net invoiced sales of goods and services, excluding value added tax, and work that has been carried out but not invoiced before the year end date.
Aggregate supply is recognised as revenue once the goods have been delivered.
Waste services are recognised as revenue once the services have been rendered.
Equipment hire is recognised on a straight line basis over the life of the hire agreement.

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.
Short leasehold - 2% on cost
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on reducing balance

Tangible fixed assets are initially recognised at cost which is the purchase price plus any directly attributable costs. Subsequently, tangible fixed assets are measured at cost less accumulated depreciation and impairment losses.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of costs and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and conditions.

Stocks are recognised with the First In, First Out (FIFO) method.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Financial instruments
Financial assets and liabilities are recognised when the company becomes party to the contractual provisions of the financial instrument. The company holds only basic financial instruments, which comprise cash and cash equivalents, debtors, creditors and loans and borrowings. The company has chosen to apply the provisions of Section 11 'Basic Financial Instruments' in full.

(i) Cash and cash equivalents;
Cash and cash equivalents include cash in hand, deposits held with banks, and other short term highly liquid investments with original maturities of three months or less.

(ii) Debtors;
Debtors are initially recognised at the transaction price, including any transaction costs, and are subsequently measured at amortised cost using the effective interest method, less any provision for impairment. Amounts that are receivable within one year are measured at the undiscounted amount expected to be receivable, net of any impairment.

(iii) Creditors and loans and borrowings;
Creditors and loans and borrowings are initially measured at the transaction price, including any transaction costs, and are subsequently measured at amortised costs using the effective interest method. Amounts that are payable within one year are measured at the undiscounted amount expected to be payable.
Where a financial liability constitutes a financing transaction it is initially and subsequently measured at the present value of the future payments, discounted at the market rate of interest.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, 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 balance sheet date.

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

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

2. ACCOUNTING POLICIES - continued

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. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

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 pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Government grants
Government grants are recognised as income over the period necessary to match them with the related costs, for which they are intended to compensate, on a systematic basis.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

30.4.24 30.4.23
£    £   
Aggregate supply 16,163,749 13,362,667
Waste services provided 6,929,115 9,272,453
Equipment hire 1,112,433 1,849,321
24,205,297 24,484,441

4. OTHER OPERATING INCOME
30.4.24 30.4.23
£    £   
Rents received 50,800 34,000
Sundry receipts 716 3,850
51,516 37,850

Of the sundry receipts above, £Nil (2023: £3,582) has been received from the government's Kickstart Scheme. No other government grant income has been received.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

5. EMPLOYEES AND DIRECTORS
30.4.24 30.4.23
£    £   
Wages and salaries 1,743,735 1,618,307
Social security costs 183,952 179,267
Other pension costs 85,146 184,840
2,012,833 1,982,414

The average number of employees during the year was as follows:
30.4.24 30.4.23

Management and Administration 14 12
Operations 30 27
44 39

30.4.24 30.4.23
£    £   
Directors' remuneration 337,512 359,417
Directors' pension contributions to money purchase schemes 42,862 157,422

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 3 3

Information regarding the highest paid director is as follows:
30.4.24 30.4.23
£    £   
Emoluments etc 137,153 152,654
Pension contributions to money purchase schemes 16,431 71,211

Key management personnel comprise solely the executive directors. Their aggregate remuneration is disclosed above.

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

30.4.24 30.4.23
£    £   
Hire of plant and machinery 11,842 7,570
Depreciation - owned assets 669,302 547,144
Depreciation - assets on hire purchase contracts 23,375 -
Profit on disposal of fixed assets (9,767 ) (26,293 )
Auditors' remuneration 13,000 13,000
Operating lease expenses 145,777 100,687

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.4.24 30.4.23
£    £   
Current tax:
UK corporation tax 148,271 222,092
Adjustment in respect of prior
year 14,457 (17 )
Total current tax 162,728 222,075

Deferred tax 129,376 168,268
Tax on profit 292,104 390,343

UK corporation tax has been charged at 25% (2023 - 19.50%).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

30.4.24 30.4.23
£    £   
Profit before tax 1,135,531 2,125,550
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2023 -
19.500%)

283,883

414,482

Effects of:
Expenses not deductible for tax purposes 13,398 8,005
Adjustments to tax charge in respect of previous periods 14,457 (17 )
Change in tax rate used for deferred tax - 20,219
R&D Tax credit - (23,311 )
Timing of pension contributions (1,141 ) 278
Effect of capital allowances super-deduction - (61,797 )
Difference in tax rate charged to that used for deferred tax - 32,484
Prior year expenses deductible for tax purposes (18,493 ) -
Total tax charge 292,104 390,343

From 1 April 2023 the rate of corporation tax was increased to 25% on profits over £250,000. In 2023, this new rate was only in force for one month of the period, so consequently the effective rate of corporation tax across the financial year was 19.50%. In 2024, the new rate has been in force for the entire year so the effective rate of corporation tax in this financial year is 25%.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

8. DIVIDENDS
30.4.24 30.4.23
£    £   
Ordinary shares of 1p each
Interim 800,000 1,600,000
Growth shares of 1p each
Interim - 99,960
800,000 1,699,960

9. TANGIBLE FIXED ASSETS
Fixtures
Short Plant and and Motor
leasehold machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 May 2023 55,581 1,184,498 135,490 2,711,603 4,087,172
Additions - 412,580 2,584 822,575 1,237,739
Disposals - - - (314,950 ) (314,950 )
At 30 April 2024 55,581 1,597,078 138,074 3,219,228 5,009,961
DEPRECIATION
At 1 May 2023 6,049 417,079 94,631 1,489,679 2,007,438
Charge for year 1,112 243,612 21,616 426,337 692,677
Eliminated on disposal - - - (286,467 ) (286,467 )
At 30 April 2024 7,161 660,691 116,247 1,629,549 2,413,648
NET BOOK VALUE
At 30 April 2024 48,420 936,387 21,827 1,589,679 2,596,313
At 30 April 2023 49,532 767,419 40,859 1,221,924 2,079,734

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and
machinery
£   
COST
Additions 187,000
At 30 April 2024 187,000
DEPRECIATION
Charge for year 23,375
At 30 April 2024 23,375
NET BOOK VALUE
At 30 April 2024 163,625

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

10. STOCKS
30.4.24 30.4.23
£    £   
Aggregates and other materials 217,870 209,929

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.4.24 30.4.23
£    £   
Trade debtors 4,460,659 3,986,144
Bad debt provision (72,106 ) (34,140 )
Work done not invoiced 1,502,015 759,209
Other debtors 88,224 44,879
Tax 15,229 -
Prepayments & accrued income 200,824 169,677
6,194,845 4,925,769

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.4.24 30.4.23
£    £   
Bank loans and overdrafts (see note 14) 247,243 -
Hire purchase contracts (see note 15) 56,100 -
Trade creditors 4,533,283 3,150,200
Tax - 222,092
Social security and other taxes 46,235 57,000
VAT 61,637 167,504
Other creditors 18,877 6,190
Directors' current accounts 1,208,705 2,217,188
Accrued expenses 259,937 175,055
6,432,017 5,995,229

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
30.4.24 30.4.23
£    £   
Hire purchase contracts (see note 15) 93,500 -

14. LOANS

An analysis of the maturity of loans is given below:

30.4.24 30.4.23
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 247,243 -

The 'bank overdrafts' noted above relates to the invoice discounting facility as disclosed in the secured debts note later in these financial statements.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

15. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
30.4.24 30.4.23
£    £   
Net obligations repayable:
Within one year 56,100 -
Between one and five years 93,500 -
149,600 -

Non-cancellable operating leases
30.4.24 30.4.23
£    £   
Within one year 127,540 116,723
Between one and five years 180,143 276,821
307,683 393,544

16. SECURED DEBTS

The following secured debts are included within creditors:

30.4.24 30.4.23
£    £   
Bank overdraft 247,243 -
Hire purchase contracts 149,600 -
396,843 -

The amount for bank overdrafts above refers to the company invoice discounting facility which is secured by way of a fixed and floating charge dated 21 October 2011 in favour of Barclays Bank PLC over all current and future assets of the company.

The hire purchase liability is secured on the asset to which it relates.

17. PROVISIONS FOR LIABILITIES
30.4.24 30.4.23
£    £   
Deferred tax 645,468 516,092

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

17. PROVISIONS FOR LIABILITIES - continued

Deferred
tax
£   
Balance at 1 May 2023 516,092
Accelerated capital allowances 129,376
Balance at 30 April 2024 645,468

The deferred tax liability relates wholly to capital allowances in excess of depreciation. As the company is committed to ongoing investment in plant and machinery the reversal of this liability can only be estimated.

18. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.4.24 30.4.23
value: £    £   
8,888 Ordinary 1p 89 89
988 Growth 1p 10 10
99 99

Ordinary shares
Each ordinary share is entitled to one vote in any particular circumstances. Each ordinary share is entitled to participate in any dividends or distributions declared on the ordinary shares including the Ordinary Share Reserve (to the exclusion of the growth shares) and in any excess of the Ordinary Share Reserve and the Growth Share Reserve (to the exclusion of the growth shares). On a sale of return of assets, the ordinary shares are entitled to participate in any distribution of assets up to the Hurdle Value to the exclusion of the growth shares and in excess of the Hurdle Value, any distribution of assets subject to the growth shares' percentage rights.

Growth shares
Each growth share is entitled to one vote. Each growth share is entitled to participate in any dividends or distributions declared on the growth shares in respect of the Growth Share Reserve (to the exclusion of the ordinary shares). On a sale or return assets, the growth shares are entitled to participate in any distribution of assets in excess of the Hurdle Value at a percentage derived from the value.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

19. RESERVES
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 May 2023 2,501,631 11 2,501,642
Profit for the year 843,427 843,427
Dividends (800,000 ) (800,000 )
At 30 April 2024 2,545,058 11 2,545,069

Retained earnings
This reserve represents cumulative profits and losses net of distributions to shareholders.

Capital redemption reserve
A non-distributable reserve created from the buy back by the company of share capital.

20. PENSION COMMITMENTS

Defined contribution scheme

The company contributes to the individual personal pension plans of employees and directors. The assets of the schemes are held separately from those of the company in an independently administered fund. The pension cost charge represents the contributions payable by the company to the personal pension plans.

The total company contributions recognised as an expense are £85,146 (2023: £184,840).

As at the reporting date, amounts payable of £1,948 (2023: £6,190) were outstanding.

21. CAPITAL COMMITMENTS
30.4.24 30.4.23
£    £   
Contracted but not provided for in the
financial statements 622,675 -

The above balance is contracted for the purchase of trucks, to be capitalised within motor vehicles.

22. RELATED PARTY DISCLOSURES

Key management personnel of the entity or its parent (in the aggregate)
30.4.24 30.4.23
£    £   
Advanced to related party 1,808,481 759,803
Repaid by related party 800,000 1,699,960
Amount due to related party 1,208,709 2,217,190

The company operates loan accounts with members of the key management personnel. The amounts disclosed above are the combined value of transactions through all loan accounts. All the individual balances outstanding are interest free and repayable on demand.

Total Aggregates Limited (Registered number: 05087953)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

22. RELATED PARTY DISCLOSURES - continued

Other related parties
30.4.24 30.4.23
£    £   
Receipts (related party 1) - 8,810
Payments (related party 1) 40,172 12,170
Payments on behalf of (related party 2) 3,363 1,272
Purchases from (related party 2) 52,000 52,000
Amount due from related party 1 55,641 15,468
Amount due from related party 2 32,574 29,211

Related Party 1

During the year, the company provided banking facilities for another entity that has key management personnel in common. As such, transactions disclosed above represent cashflow in relation to the activities of the related party. No interest was charged and the balance was repayable on demand.

Related Party 2

During the current and comparative year the company made payments on behalf of a pension scheme for which the company is a sponsoring employer. In the current period the company also has purchases from the pension scheme. The balances outstanding at each year end are disclosed above. No interest is charged and the balance is repayable on demand.

23. ULTIMATE CONTROLLING PARTY

No one party has overall control of the company.