38 false false false false false false false false false false true false false false false false false No description of principal activity 2023-10-01 Sage Accounts Production Advanced 2024 - FRS102_2024 1,000,000 950,000 50,000 1,000,000 50,000 xbrli:pure xbrli:shares iso4217:GBP 04971684 2023-10-01 2024-09-30 04971684 2024-09-30 04971684 2023-09-30 04971684 2022-10-01 2023-09-30 04971684 2023-09-30 04971684 2022-09-30 04971684 core:LandBuildings core:LongLeaseholdAssets 2023-10-01 2024-09-30 04971684 core:PlantMachinery 2023-10-01 2024-09-30 04971684 core:FurnitureFittings 2023-10-01 2024-09-30 04971684 core:MotorVehicles 2023-10-01 2024-09-30 04971684 bus:RegisteredOffice 2023-10-01 2024-09-30 04971684 bus:LeadAgentIfApplicable 2023-10-01 2024-09-30 04971684 bus:Director1 2023-10-01 2024-09-30 04971684 bus:CompanySecretary1 2023-10-01 2024-09-30 04971684 core:NetGoodwill 2023-09-30 04971684 core:NetGoodwill 2024-09-30 04971684 core:LandBuildings 2023-09-30 04971684 core:PlantMachinery 2023-09-30 04971684 core:FurnitureFittings 2023-09-30 04971684 core:MotorVehicles 2023-09-30 04971684 core:LandBuildings 2024-09-30 04971684 core:PlantMachinery 2024-09-30 04971684 core:FurnitureFittings 2024-09-30 04971684 core:MotorVehicles 2024-09-30 04971684 core:WithinOneYear 2024-09-30 04971684 core:WithinOneYear 2023-09-30 04971684 core:AfterOneYear 2024-09-30 04971684 core:AfterOneYear 2023-09-30 04971684 core:ShareCapital 2024-09-30 04971684 core:ShareCapital 2023-09-30 04971684 core:RetainedEarningsAccumulatedLosses 2024-09-30 04971684 core:RetainedEarningsAccumulatedLosses 2023-09-30 04971684 core:NetGoodwill 2023-10-01 2024-09-30 04971684 core:NetGoodwill 2023-09-30 04971684 core:PlantMachinery 2023-09-30 04971684 core:FurnitureFittings 2023-09-30 04971684 core:MotorVehicles 2023-09-30 04971684 bus:Director1 2023-09-30 04971684 bus:Director1 2024-09-30 04971684 bus:Director1 2022-09-30 04971684 bus:Director1 2023-09-30 04971684 bus:Director1 2022-10-01 2023-09-30 04971684 bus:SmallEntities 2023-10-01 2024-09-30 04971684 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 04971684 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 04971684 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 04971684 bus:FullAccounts 2023-10-01 2024-09-30 04971684 core:LeaseholdImprovements 2023-09-30 04971684 core:LeaseholdImprovements 2024-09-30 04971684 core:LeaseholdImprovements 2023-10-01 2024-09-30 04971684 core:AfterOneYear 2023-10-01 2024-09-30
COMPANY REGISTRATION NUMBER: 04971684
Brewsters Waste Management Limited
Filleted Unaudited Financial Statements
30 September 2024
Brewsters Waste Management Limited
Financial Statements
Year ended 30 September 2024
Contents
Page
Officers and professional advisers
1
Statement of financial position
2
Notes to the financial statements
4
Brewsters Waste Management Limited
Officers and Professional Advisers
Director
Mr. B Brewster
Company secretary
Mrs M Byrne
Registered office
4th Floor
58-59 Great Marlborough Street
London
England
W1F 7JY
Accountants
Higgins Fairbairn & Co
Chartered accountants
4th Floor
58-59 Great Marlborough Street
London
W1F 7JY
Brewsters Waste Management Limited
Statement of Financial Position
30 September 2024
2024
2023
Note
£
£
£
Fixed assets
Intangible assets
6
50,000
Tangible assets
7
4,258,531
4,365,614
------------
------------
4,258,531
4,415,614
Current assets
Debtors
8
1,792,110
1,509,105
Cash at bank and in hand
328,891
285,660
------------
------------
2,121,001
1,794,765
Creditors: amounts falling due within one year
9
1,494,880
1,430,948
------------
------------
Net current assets
626,121
363,817
------------
------------
Total assets less current liabilities
4,884,652
4,779,431
Creditors: amounts falling due after more than one year
10
442,668
553,980
------------
------------
Net assets
4,441,984
4,225,451
------------
------------
Capital and reserves
Called up share capital
250,001
250,001
Profit and loss account
4,191,983
3,975,450
------------
------------
Shareholders funds
4,441,984
4,225,451
------------
------------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
For the year ending 30 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Brewsters Waste Management Limited
Statement of Financial Position (continued)
30 September 2024
These financial statements were approved by the board of directors and authorised for issue on 9 April 2025 , and are signed on behalf of the board by:
Mr. B Brewster
Director
Company registration number: 04971684
Brewsters Waste Management Limited
Notes to the Financial Statements
Year ended 30 September 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 4th Floor, 58-59 Great Marlborough Street, London, W1F 7JY, England.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The financial statements have been prepared in accordance with the accounting principles appropriate to a going concern, as the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future by meeting its liabilities as they fall due, based on the net current asset position of the company and available sources of finance.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable, stated net of discounts and of Value Added Tax, in respect of principal activity.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
Amortised over 10 Years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Leasehold Improvements
-
10% reducing balance
Plant & Machinery
-
10% reducing balance
Fixtures & Fittings
-
20% reducing balance
Motor Vehicles
-
10% reducing balance
Leasehold property
-
Depreciated over 15 years
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 38 (2023: 36 ).
5. Accounting estimates and judgements
Trade debtors
Management uses details of the age of the trade debtors and the status of any disputes together with external evidence of the credit status of the counterparty in making judgements concerning any need to impair the carrying values.
Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual value of the assets. The useful economic lives and residual values are re-assessed annually. They are amended, when necessary, to reflect current estimates based on economic utilization and the physical condition of the assets.
6. Intangible assets
Goodwill
£
Cost
At 1 October 2023 and 30 September 2024
1,000,000
------------
Amortisation
At 1 October 2023
950,000
Charge for the year
50,000
------------
At 30 September 2024
1,000,000
------------
Carrying amount
At 30 September 2024
------------
At 30 September 2023
50,000
------------
7. Tangible assets
Land and buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Leasehold improvements
Total
£
£
£
£
£
£
Cost
At 1 Oct 2023
47,434
2,938,262
149,698
4,256,996
1,029,117
8,421,507
Additions
566,232
3,792
570,024
Disposals
( 390,000)
( 390,000)
--------
------------
---------
------------
------------
------------
At 30 Sep 2024
47,434
3,114,494
153,490
4,256,996
1,029,117
8,601,531
--------
------------
---------
------------
------------
------------
Depreciation
At 1 Oct 2023
47,434
1,393,625
133,607
2,181,398
299,829
4,055,893
Charge for the year
156,116
3,977
207,560
79,163
446,816
Disposals
( 159,709)
( 159,709)
--------
------------
---------
------------
------------
------------
At 30 Sep 2024
47,434
1,390,032
137,584
2,388,958
378,992
4,343,000
--------
------------
---------
------------
------------
------------
Carrying amount
At 30 Sep 2024
1,724,462
15,906
1,868,038
650,125
4,258,531
--------
------------
---------
------------
------------
------------
At 30 Sep 2023
1,544,637
16,091
2,075,598
729,288
4,365,614
--------
------------
---------
------------
------------
------------
Hire purchase agreements Included within the net book value of £4,258,531 is £1,993,456 (2023: £1,757,951) relating to assets held under hire purchase agreements. The depreciation charged to the financial statements in the period in respect of such assets amounted to £221,495 (2023: £195,328).
8. Debtors
2024
2023
£
£
Trade debtors
1,513,721
1,244,096
Other debtors
278,389
265,009
------------
------------
1,792,110
1,509,105
------------
------------
9. Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
238,436
185,846
Trade creditors
509,389
564,636
Social security and other taxes
251,117
219,574
Other creditors
495,938
460,892
------------
------------
1,494,880
1,430,948
------------
------------
Other creditors include hire purchase creditor of £422,021 (2023: £411,581).
10. Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
442,668
553,980
---------
---------
Other creditors include hire purchase creditor of £439,460 (2023 : £550,546).
11. Deferred tax
Unprovided deferred tax consists of tax liability on fixed asset timing differences of £803,207 (2023 : £781,923) and deferred tax asset of £524,731 (2023 : £597,037) on trading losses. The net deferred tax liability is £278,476 (2023 : £184,886).
12. Director's advances, credits and guarantees
During the year the director entered into the following advances and credits with the company:
2024
Balance brought forward
Advances/ (credits) to the director
Amounts repaid
Balance outstanding
£
£
£
£
Mr. B Brewster
( 23)
120,000
( 120,000)
( 23)
----
---------
---------
----
2023
Balance brought forward
Advances/ (credits) to the director
Amounts repaid
Balance outstanding
£
£
£
£
Mr. B Brewster
( 53)
30
( 23)
----
----
----
----
As reflected in note 10, creditors due within one year include an amount of £23 (2023: £53) due to the director of the Company. The amount is still outstanding and is repayable on demand.
13. Related party transactions
During the year, £31,000 (2023: £124,000) was charged for rent and services by Workrate Limited, a company in which Mr B Brewster is a director.
14. Controlling party
The company was under the control of Mr B Brewster throughout the current period. Mr Brewster is the managing director and majority shareholder.