Company registration number NI610647 (Northern Ireland)
RIVER RIDGE RECYCLING (PORTADOWN) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
RIVER RIDGE RECYCLING (PORTADOWN) LTD
CONTENTS
Page
Company information
1
Strategic report
2 - 4
Directors' report
5 - 11
Independent auditor's report
12 - 14
Statement of comprehensive income
15
Balance sheet
16
Statement of changes in equity
17
Statement of cash flows
18
Notes to the financial statements
19 - 35
RIVER RIDGE RECYCLING (PORTADOWN) LTD
COMPANY INFORMATION
- 1 -
Directors
Mr Brett Ross
Ms Cara O'Kane
Company number
NI610647
Registered office
56 Craigmore Road
Ringsend
Garvagh
Northern Ireland
BT51 1HF
Auditor
Moore (N.I.) LLP
30-32 Lodge Road
Coleraine
Co. Londonderry
BT52 1NB
Bankers
Bank of Ireland
1 Donegall Square South
Belfast
BT1 5LR
Solicitors
Carson McDowell LLP
Murray House
Murray Street
Belfast
BT1 6DN
RIVER RIDGE RECYCLING (PORTADOWN) LTD
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 2 -

The directors present the strategic report for the period ended 31 December 2024.

Principal activities

The principal activity of the company is the collection and disposal of both residual commercial and municipal waste. The company operates a fully integrated waste management platform in the Northern Ireland market with control over all aspects of the waste process including collection, processing, treatment, and recovery through to final disposal.

 

There were no acquisitions or disposals during FY24.

 

The company is registered and domiciled in the United Kingdom.

Post reporting date events

On 17 January 2025 there was a significant fire at our Craigmore Road site - operations have since been restored. It is not possible at this time to quantify the financial cost of the fire to the company.

Review of the business
RIVER RIDGE RECYCLING (PORTADOWN) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -
Future developments

The business will continue to strive for efficiencies to manage operational cost increases and fire recovery costs, and is targeting the achievement of the budgeted FY25 EBITDA.

Principal risks and uncertainties

The company's operations expose it to a variety of financial risks that include price risk, foreign exchange risk, credit risk, liquidity risk, and interest rate cash flow risk. The company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and the related finance costs. Given the size of the company, the directors have assumed responsibility for the monitoring of financial risk management.

 

Price risk

The company is exposed to commodity price risk as a result of its operations. However, given the size of the company's operations, the costs of managing exposure to commodity price risk exceed any potential benefits. The directors will revisit the appropriateness of this policy should the company's operations change in size or nature. The company has no exposure to equity securities price risk as it holds no listed or other equity investments.

 

Foreign exchange risk

A proportion of the company's trading is conducted in Euros. However the company regularly monitors movements in foreign exchange rates and thus any exposure to foreign exchange risk is deemed to be minimal.

 

Credit risk

The company is exposed to credit risk due to its policy of giving credit to customers. In these instances, the company has implemented policies that require appropriate credit checks on potential customers before sales are made. The amount of exposure to individual customers is subject to a limit, which is reassessed regularly by the directors.

 

Liquidity risk

The company actively maintains a mixture of long-term and short-term debt finance that is designed to ensure the company has sufficient available funds for operations and planned expansions.

 

Interest rate cash flow risk

The company has interest bearing liabilities. The company has a policy of monitoring its debt finance to ensure certainty of future interest cash flows. The directors will revisit the appropriateness of this policy should the company's operations change in size or nature or otherwise be deemed necessary.

Promoting the success of the company

Section 172 of the Companies Act 2006 requires a director of a company to act in good faith taking decisions which are most likely to promote the success of the company for the benefit of its members and stakeholders. In doing this section 172 requires a director to have regard, amongst other matters to the:

 

- likely consequences of any decision in the long-term;

- need to foster the company’s business relationships with suppliers, customers and others;

- impact of the company’s operations on the community and environment;

- desirability of the company to maintain a reputation for high standards of business conduct;

- need to act fairly as between members of the company.

Regarding meeting our duties under section 172 the directors consider all factors relevant to the decision being made taking into consideration the company’s purpose, vision, and values together with its strategic priorities. Whilst the directors acknowledge that every decision made will not necessarily result in a positive outcome for all stakeholders, they aim to ensure that all decisions address the principal risks and opportunities. Factors that affect decisions and outcomes are communicated to all Board members through regular meetings and aim to promote the long-term success of the company. Regular meetings between management, directors and the board (as appropriate) address the development and execution of business strategy, identification of key risks and opportunities, operational and financial performance, health and safety and environmental matters, compliance, legal and regulatory matters.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 4 -

The company’s key stakeholders are its employees, customers, suppliers, local communities, shareholders, financial institutions, and regulatory authorities. The impact of the company’s activities on these stakeholders are an important consideration of the directors when making relevant decisions. During the year there is regular engagement with employees across the company and the directors have regard for the impact any material decisions have on employees.

 

The directors have also committed to the development of a comprehensive Environmental, Social and Governance (“ESG”) strategy to further enhance the inclusion of all stakeholders’ interests in the company’s vision, values and policies. The ESG strategy was finalised and delivered across the company during the 2022 / 2023 financial year.

 

Further responsibilities in relation to disabled persons, employee involvement, modern slavery, preparation of financial statements and disclosure to auditors are laid out in the Directors' Report.

 

On behalf of the board

Mr Brett Ross
Ms Cara O'Kane
Director
Director
29 September 2025
RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 5 -

The directors present their annual report and financial statements for the period ended 31 December 2024.

Results and dividends

The results for the period are set out on page 15.

Ordinary dividends were paid amounting to £6,725,000. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

Mr Brett Ross
Ms Cara O'Kane
Disabled persons

The company's policy is to recruit disabled workers for those vacancies that they are able to fill. All necessary assistance with initial training courses is given. Once employed, a career plan is developed so as to ensure suitable opportunities for each disabled person. Arrangements are made, wherever possible, for retraining employees who become disabled, to enable them to perform work identified as appropriate to their aptitudes and abilities.

Employee involvement

The company's policy is to consult and discuss with employees all matters likely to affect employees' interests. Information of matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.

Modern slavery statement

As part of our culture of good governance for business, River Ridge operates to a set of core values, which reflect relationships with our supply chain and employees. Our business values oppose the exploitation of individuals in any form and more particularly the offenses under the Modern Slavery Act 2015.

Other disclosures

Disclosures required in relation to Post Reporting Date Events and the Section 172 (1) Statement have been presented in the Strategic Report on pages 2 - 4.

 

Auditor

The auditor, Moore (N.I.) LLP, is deemed to be reappointable under section 487(2) of the Companies Act 2006.

Streamlined Energy and Carbon Reporting summary

The company is subject to the Streamlined Energy and Carbon Reporting Framework Regulations (“SECR”) and therefore reports its energy consumption and greenhouse gas (“GHG”) emissions figures relating to gas, electricity, and transport, as well as an intensity ratio and information relating to energy efficiency actions. This is the fourth year that the company has reported under SECR. Given the change in reporting periods, the data and figures below for PE24 represents the 18-month period from July 23 to December 24.

 

Following the recommendations of the SECR legislation and based on the nature of the business, the company has selected the following Carbon Intensity Ratios as the best representation of its efficiency performance.

 

Kilogrammes Carbon Dioxide Equivalent per:

 

  1. Revenue; and

  2. Employee numbers

RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 6 -
RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 7 -
*Note: Data from the Craigmore site regarding imported grid electricity was not available during last year's reporting. Last year Craigmore was reported as all landfill gas supply. The table above has been updated to reflect this new data for FY23. This has resulted in a change to the reported scope 2 and total emissions. Last year's reported figure for scope 2 emissions was 152.44 tCO2e and total emissions were 9,971.91 tCO2e. Data was available this year and included in reporting for scope 2.
RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 8 -

Commentary on performance

Due to the change in reporting periods the data and figures below for PE24 have been calculated on a 12-month average basis for comparability.

(a) Total reported Scope 1 & 2 GHG/ carbon emissions reduced by 34.4% (-3,546 tCO2e).

(b) DERV consumption and related emissions reduced by 27.1% (-2,231 tCO2e), which was due to several related improvement projects, including:

- The introduction of HVO fuel as a replacement for DERV in the company’s vehicle fleet.

- Reduction in vehicle fleet numbers

- The introduction of new, more efficient DERV-fuelled trucks to replace older, less efficient trucks

- Mains grid electricity connection at the Portadown site, which has resulted in the DERV/ diesel-fuelled generator no longer being used.

(c) LPG consumption and related emissions also reduced by 93.1% (-1,428 tCO2e). LPG is used in dryer operations at the Craigmore site, which has not been operating as much this year due to business demand. In addition, waste heat utilisation from the landfill gas CHP unit also affects LPG consumption at the site.

(d) Mains electricity consumption has increased by 18.4% (+90 tCO2e) primarily due to the Portadown site now being fully supplied by mains electricity.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 9 -
Methodology and sources of information

De-minimus supplies

Business travel by car (personal mileage and rental car fuel) has been identified as a de-minimus supply.

Based on the data available, the fuel consumption and related carbon emissions are negligible when compared to the company’s overall consumption and emissions.

Consumption data

Grid Electricity, LPG, Red Diesel, Derv, Kerosene, Petrol

Data retrieved from supplier invoices.

Landfill gas CHP heat and electricity

The consumption has been calculated as follows:

Supplier data for the landfill gas CHP electricity supplied have been used to calculate the total landfill gas consumed, which has then been used to apportion consumption related to the heat supply.

It has been assumed that the CHP efficiency performance was as follows: 80% CHP efficiency overall, with 40% electricity, 40% heat and 20% losses. The losses have been split evenly across the two CHP emissions sources, with the portion of generated electricity used by the company (i.e. not exported to grid) used to calculate the associated GHG/ carbon emissions.

As there is no data available on the amount of waste heat from the CHP unit being used by the company, it has been assumed that all the heat is used.

Emissions factors

Carbon Dioxide Equivalent (CO2e) emissions factors

The consumption data has been multiplied by the associated CO2e conversion factor as detailed within the UK Government GHG Conversion Factors for Company Reporting (2023 version) for each emissions source.

Outside of Scopes emissions- Landfill Gas

The outside of scopes factor for Landfill Gas has been used to account for the direct carbon dioxide (CO2) impact of burning the landfill gas. These emissions are deemed ‘outside of scopes’ under the UK Government GHG Conversion Factors for Company Reporting and as such must be reported separately from the main scope 1 & 2 emissions.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 10 -
Energy efficiency activity

Completed projects

The following is a summary of the main energy efficiency/ carbon reduction projects completed over the past 18 months:

Transport:

  1. Vehicle fleet, plant, and machinery upgrades

 

- 1 electric 7.5T Luton box van, replacing a diesel-fuelled vehicle

- 13 articulated vehicles

- 3 skip vehicles

 

  1. Improved Efficiency

 

Operations:

RIVER RIDGE RECYCLING (PORTADOWN) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 11 -

Future plans

Transport:

These replacements will result in enhanced efficiencies from decreased fuel usage and increased miles per gallon.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report 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:

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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr Brett Ross
Ms Cara O'Kane
Director
Director
29 September 2025
RIVER RIDGE RECYCLING (PORTADOWN) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RIVER RIDGE RECYCLING (PORTADOWN) LTD
- 12 -
Opinion

We have audited the financial statements of River Ridge Recycling (Portadown) Ltd (the 'company') for the period ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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:

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 Auditor's 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:

RIVER RIDGE RECYCLING (PORTADOWN) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RIVER RIDGE RECYCLING (PORTADOWN) LTD (CONTINUED)
- 13 -
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 directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is 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.

Auditor's 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 an auditor's report 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.

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

 

Based on our understanding of the company and its operating environment, we determined that the most significant frameworks which have a direct impact on the preparation of the financial statements are those related to the reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations.

 

Other laws and regulations which may have a material effect on the financial statements were identified as employment law, health and safety and environmental regulations. Our required procedures in this area are limited to inquiry of Directors and other management, and inspection of any regulatory or legal correspondence. These limited procedures did not identify any actual or suspected non-compliance.

We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur, including evaluating management's incentives and opportunities to manage earnings or influence the reported results. From the results of our assessment, we determined that the principal risk of fraud related to posting inappropriate journal entries. In common with all audits under ISAs (UK), we are required to perform specific procedures to respond to the risk of management override.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RIVER RIDGE RECYCLING (PORTADOWN) LTD (CONTINUED)
- 14 -
Audit response to risks identified

As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. Audit procedures performed by the engagement team included:

We communicated relevant laws and regulations and potential fraud risks to all engagement team members, and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment through collusion, forgery, intentional omissions, misrepresentations or the override of internal control.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Dr R I Peters Gallagher OBE FCA (Senior Statutory Auditor)
For and on behalf of Moore (N.I.) LLP, Statutory Auditor
Chartered Accountants
30-32 Lodge Road
Coleraine
Co. Londonderry
BT52 1NB
30 September 2025
RIVER RIDGE RECYCLING (PORTADOWN) LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 15 -
Period
Year
ended
ended
31 December
30 June
2024
2023
Notes
£
£
Turnover
3
91,474,643
65,916,504
Cost of sales
(52,939,601)
(40,013,621)
Gross profit
38,535,042
25,902,883
Administrative expenses
(30,448,415)
(17,814,541)
Other operating income
334,432
215,022
Operating profit
4
8,421,059
8,303,364
Interest receivable and similar income
7
50,170
40,101
Interest payable and similar expenses
8
(146,581)
(26,156)
Profit before taxation
8,324,648
8,317,309
Tax on profit
9
(1,372,376)
(654,779)
Profit for the financial period
6,952,272
7,662,530

The profit and loss account has been prepared on the basis that all operations are continuing operations.

The notes on pages 19 - 35 form part of these financial statements and should be read in conjunction therewith.
RIVER RIDGE RECYCLING (PORTADOWN) LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 16 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
1,086,789
2,330,239
Other intangible assets
11
18,672
-
0
Total intangible assets
1,105,461
2,330,239
Tangible assets
12
25,560,661
20,739,580
Investments
13
5,566,894
5,566,894
32,233,016
28,636,713
Current assets
Debtors
15
52,678,095
46,395,295
Cash at bank and in hand
2,915,528
4,482,541
55,593,623
50,877,836
Creditors: amounts falling due within one year
16
(20,353,358)
(16,812,328)
Net current assets
35,240,265
34,065,508
Total assets less current liabilities
67,473,281
62,702,221
Creditors: amounts falling due after more than one year
17
(52,765,628)
(48,143,907)
Provisions for liabilities
20
(1,619,458)
(1,697,391)
Net assets
13,088,195
12,860,923
Capital and reserves
Called up share capital
22
2
2
Profit and loss reserves
13,088,193
12,860,921
Total equity
13,088,195
12,860,923
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr Brett Ross
Ms Cara O'Kane
Director
Director
Company Registration No. NI610647
The notes on pages 19 - 35 form part of these financial statements and should be read in conjunction therewith.
RIVER RIDGE RECYCLING (PORTADOWN) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 17 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2022
2
10,148,391
10,148,393
Period ended 30 June 2023:
Profit and total comprehensive income for the period
-
7,662,530
7,662,530
Dividends
10
-
(4,950,000)
(4,950,000)
Balance at 30 June 2023
2
12,860,921
12,860,923
Period ended 31 December 2024:
Profit and total comprehensive income for the period
-
6,952,272
6,952,272
Dividends
10
-
(6,725,000)
(6,725,000)
Balance at 31 December 2024
2
13,088,193
13,088,195
The notes on pages 19 - 35 form part of these financial statements and should be read in conjunction therewith.
RIVER RIDGE RECYCLING (PORTADOWN) LTD
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 18 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
16,169,467
8,863,592
Interest paid
(146,581)
(26,156)
Income taxes paid
(378,985)
(303,977)
Net cash inflow from operating activities
15,643,901
8,533,459
Investing activities
Purchase of intangible assets
(47,345)
(25,000)
Purchase of tangible fixed assets
(10,393,351)
(2,098,633)
Proceeds on disposal of tangible fixed assets
67,154
131,320
Interest received
50,170
40,101
Net cash used in investing activities
(10,323,372)
(1,952,212)
Financing activities
Payment of finance leases obligations
(162,542)
(76,335)
Dividends paid
(6,725,000)
(4,950,000)
Net cash used in financing activities
(6,887,542)
(5,026,335)
Net (decrease)/increase in cash and cash equivalents
(1,567,013)
1,554,912
Cash and cash equivalents at beginning of period
4,482,541
2,927,629
Cash and cash equivalents at end of period
2,915,528
4,482,541
The notes on pages 19 - 35 form part of these financial statements and should be read in conjunction therewith.
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 19 -
1
Accounting policies
Company information

River Ridge Recycling (Portadown) Ltd is a private company limited by shares domiciled and incorporated in Northern Ireland. The registered office is 56 Craigmore Road, Garvagh, Co. Londonderry, Northern Ireland BT51 5HF.

 

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

River Ridge Recycling (Portadown) Ltd is a wholly owned subsidiary of River Ridge Holdings Limited, and the results of River Ridge Recycling (Portadown) Ltd are included in the consolidated financial statements of River Ridge Holdings Limited, which are available from River Ridge Holdings Limited, 56 Craigmore Road, Ringsend, Garvagh, Coleraine, BT51 5HF.

1.2
Reporting period

During the current period the company extended its financial reporting date from 30th June 2024 to 31st December 2024, to align its reporting period with that used by its ultimate parent company. Thus the current period results cover the 18 month period from 1st July 2023 to 31st December 2024, while the comparative figures are for the 12 month period to 30th June 2023.

1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
- 33.33% straight line
1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
- 2% straight line
Plant and machinery
- 10% / 20% / 33.33% straight line
Fixtures, fittings and equipment
- 20% straight line
Plant and machinery
- 20% straight line
Motor vehicles
- 20% straight line

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.

1.8
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.9
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and 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.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Derecognition of financial liabilities

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

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

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

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
1.16
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.18

Related party transactions

The company has taken advantage of the exemption contained in FRS 102 Section 33.1A "Related Party Disclosures", which allows 100% owned subsidiaries to not disclose details of transactions with its parent company or fellow subsidiary companies.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

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

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sale of services
91,474,643
65,916,504
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 25 -
2024
2023
£
£
Other significant revenue
Interest income
50,170
40,101
Rent receivable - operating lease
93,083
55,122
Energy royalties income
241,349
159,900
Turnover analysed by geographical market

The directors have not disclosed geographical market information as they believe it would be seriously prejudicial to the interests of the company to do so.

4
Operating profit
2024
2023
Operating profit for the period is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(28,023)
35,151
Depreciation of owned tangible fixed assets
6,837,417
2,797,936
Depreciation of tangible fixed assets held under finance leases
465,089
48,337
Loss/(profit) on disposal of tangible fixed assets
10,578
(119,898)
Amortisation of intangible assets
1,272,123
840,633
Operating lease charges
4,040,725
2,395,023
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
42,250
40,250
6
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2024
2023
Number
Number
Administration
43
54
MRF
83
79
Transport
149
143
Landfill
6
4
Total
281
280
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 26 -

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
15,348,881
10,217,087
Social security costs
1,506,447
929,421
Pension costs
347,211
193,299
17,202,539
11,339,807
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
50,170
40,101
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
90,924
30,877
Interest on finance leases and hire purchase contracts
42,958
3,830
133,882
34,707
Other finance costs:
Other interest
12,699
(8,551)
146,581
26,156
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,382,348
513,127
Adjustments in respect of prior periods
67,961
(8,112)
Total current tax
1,450,309
505,015
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 27 -
Deferred tax
Origination and reversal of timing differences
(40,930)
149,764
Adjustment in respect of prior periods
(37,003)
-
0
Total deferred tax
(77,933)
149,764
Total tax charge
1,372,376
654,779

The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
8,324,648
8,317,309
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
2,081,162
2,079,327
Tax effect of expenses that are not deductible in determining taxable profit
7,697
18,051
Adjustments in respect of prior years
67,961
(8,112)
Effect of change in corporation tax rate
-
0
(112,762)
Group relief
(1,459,612)
(1,567,772)
Depreciation on assets not qualifying for tax allowances
403,476
65,765
Amortisation on assets not qualifying for tax allowances
318,031
210,158
Other permanent differences
-
0
(29,876)
Deferred tax adjustments in respect of prior years
(37,003)
-
0
Other adjustments
(9,336)
-
0
Taxation charge for the period
1,372,376
654,779
10
Dividends
2024
2023
£
£
Interim paid
6,725,000
4,950,000
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 28 -
11
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 July 2023
8,064,667
331,071
8,395,738
Additions
10,000
37,345
47,345
At 31 December 2024
8,074,667
368,416
8,443,083
Amortisation and impairment
At 1 July 2023
5,734,428
331,071
6,065,499
Amortisation charged for the period
1,253,450
18,673
1,272,123
At 31 December 2024
6,987,878
349,744
7,337,622
Carrying amount
At 31 December 2024
1,086,789
18,672
1,105,461
At 30 June 2023
2,330,239
-
0
2,330,239
12
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2023
14,286,656
20,848,107
2,131,105
1,707,153
38,973,021
Additions
-
0
10,108,484
68,015
2,024,820
12,201,319
Disposals
-
0
(245,175)
-
0
(392,290)
(637,465)
At 31 December 2024
14,286,656
30,711,416
2,199,120
3,339,683
50,536,875
Depreciation and impairment
At 1 July 2023
879,085
14,403,098
1,617,625
1,333,633
18,233,441
Depreciation charged in the period
185,930
6,119,185
318,248
679,143
7,302,506
Eliminated in respect of disposals
-
0
(168,742)
-
0
(390,991)
(559,733)
At 31 December 2024
1,065,015
20,353,541
1,935,873
1,621,785
24,976,214
Carrying amount
At 31 December 2024
13,221,641
10,357,875
263,247
1,717,898
25,560,661
At 30 June 2023
13,407,571
6,445,009
513,480
373,520
20,739,580

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2024
2023
£
£
Plant and machinery
1,446,479
121,307
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 29 -
13
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
14
5,566,894
5,566,894
Movements in fixed asset investments
Shares in group undertakings
£
Cost
At 1 July 2023 & 31 December 2024
5,566,894
Carrying amount
At 31 December 2024
5,566,894
At 30 June 2023
5,566,894
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Riverridge (Mallusk) Limited
56 Craigmore Road, Garvagh, Coleraine, County Londonderry, BT51 5HF
Dormant
Ordinary
100.00
0
Pioneer Fuels Ltd
As above
Provision of waste
Ordinary
50.00
0
Wastebeater (Belfast) Limited
As above
Dormant
Ordinary
100.00
0
Full Circle Power Limited
As above
Waste management
"C" Ordinary
10.00
0
River Ridge Energy Ltd
As above
Holding company
Ordinary
0
2.00
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
12,146,183
12,088,683
Amounts owed by group undertakings and undertakings in which the company has a participating interest
36,195,586
25,280,439
Other debtors
336,292
329,443
Prepayments and accrued income
4,000,034
8,696,730
52,678,095
46,395,295
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 30 -
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
19
304,407
35,893
Trade creditors
16,740,026
13,483,282
Corporation tax
1,193,343
122,019
Other taxation and social security
439,915
1,113,714
Accruals and deferred income
1,675,667
2,057,420
20,353,358
16,812,328
17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
19
1,376,912
-
0
Amounts owed to group undertakings
51,388,716
48,143,907
52,765,628
48,143,907
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 31 -
18
Bank security

Security held by The Bank of Ireland for banking facilities provided to River Ridge Recycling (Portadown) Ltd is as follows:

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 32 -
19
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
415,115
37,703
In two to five years
1,531,451
-
0
1,946,566
37,703
Less: future finance charges
(265,247)
(1,810)
1,681,319
35,893

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
557,837
635,770
Other (see details below)
1,061,621
1,061,621
1,619,458
1,697,391
2024
Movements in the period:
£
Liability at 1 July 2023
1,697,391
Credit to profit or loss
(77,933)
Liability at 31 December 2024
1,619,458

The company is carrying a deferred tax liability in respect of the difference between the cost of certain assets for accounts purposes and that for tax purposes.

The net deferred tax liability expected to reverse in 12 months is £350,257. This primarily relates to the reversal of tax timing differences on capital allowances.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 33 -
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
347,211
193,299

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

22
Share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary shares of £1 each
2
2

The ordinary shares entitle the shareholders to:

23
Financial commitments, guarantees and contingent liabilities

At the balance sheet date the company had contingent liabilities totalling £2,940,769 (2023 - £4,017,223) in respect of various Department of Agriculture, Environment & Rural Affairs ("DAERA"), and Northern Ireland Environment Agency ("NIEA") bonds.

24
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within 1 year
2,413,114
1,730,260
Years 2-5
4,109,346
3,258,159
After 5 years
368,020
-
6,890,480
4,988,419
25
Events after the reporting date

On 17 January 2025 there was a significant fire at the Craigmore Road site - operations have since been restored. It is not possible at this time to quantify the financial cost of the fire to the company.

RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 34 -
26
Related party transactions
Remuneration of key management personnel

The directors are considered to be the key management personnel of the company. None of the directors received any remuneration for their services during the period.

Balances with related parties

The Company has taken advantage of the exemption contained in FRS 102 Section 33.1A "Related Party Disclosures", which allows a 100% owned subsidiary to not disclose details of transactions with its parent or fellow 100% owned subsidiary companies.

The following amounts were outstanding from related parties at the reporting end date:

Amts owed by related parties
2024
2023
£
£
Entities sharing common shareholders
350,739
375,676
27
Ultimate controlling party

The company's ultimate parent company is Vision JVCo Limited, a company incorporated in Guernsey. The parent of the largest and smallest group of companies for which group accounts are drawn up and of which the company is a member is River Ridge Holdings Limited. Copies of the accounts of River Ridge Holdings Limited can be obtained from 56 Craigmore Road, Ringsend, Coleraine, BT51 5HF.

28
Cash generated from operations
2024
2023
£
£
Profit after taxation
6,952,272
7,662,530
Adjustments for:
Taxation charged
1,372,376
654,779
Finance costs
146,581
26,156
Investment income
(50,170)
(40,101)
Loss/(gain) on disposal of tangible fixed assets
10,578
(119,898)
Amortisation and impairment of intangible assets
1,272,123
840,633
Depreciation and impairment of tangible fixed assets
7,302,506
2,846,273
Movements in working capital:
Increase in debtors
(6,282,800)
(12,852,562)
Increase in creditors
5,446,001
9,845,782
Cash generated from operations
16,169,467
8,863,592
RIVER RIDGE RECYCLING (PORTADOWN) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 35 -
29
Analysis of changes in net funds
1 July 2023
Cash flows
New leases
31 December 2024
£
£
£
£
Cash at bank and in hand
4,482,541
(1,567,013)
-
2,915,528
Lease liabilities
(35,893)
162,542
(1,807,968)
(1,681,319)
4,446,648
(1,404,471)
(1,807,968)
1,234,209
2024-12-312023-07-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Brett RossMs Cara O'KaneNI6106472023-07-012024-12-31NI610647bus:Director12023-07-012024-12-31NI610647bus:Director22023-07-012024-12-31NI610647bus:RegisteredOffice2023-07-012024-12-31NI610647bus:Agent12023-07-012024-12-31NI6106472024-12-31NI6106472022-07-012023-06-30NI610647core:Goodwill2024-12-31NI610647core:Goodwill2023-06-30NI610647core:OtherResidualIntangibleAssets2024-12-31NI610647core:OtherResidualIntangibleAssets2023-06-30NI6106472023-06-30NI610647core:ComputerSoftware2024-12-31NI610647core:ComputerSoftware2023-06-30NI610647core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31NI610647core:PlantMachinery2024-12-31NI610647core:FurnitureFittings2024-12-31NI610647core:MotorVehicles2024-12-31NI610647core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-30NI610647core:PlantMachinery2023-06-30NI610647core:FurnitureFittings2023-06-30NI610647core:MotorVehicles2023-06-30NI610647core:CurrentFinancialInstruments2024-12-31NI610647core:CurrentFinancialInstruments2023-06-30NI610647core:Non-currentFinancialInstruments2024-12-31NI610647core:Non-currentFinancialInstruments2023-06-30NI610647core:ShareCapital2024-12-31NI610647core:ShareCapital2023-06-30NI610647core:RetainedEarningsAccumulatedLosses2024-12-31NI610647core:RetainedEarningsAccumulatedLosses2023-06-30NI610647core:ShareCapital2022-06-30NI610647core:RetainedEarningsAccumulatedLosses2022-06-30NI6106472022-06-30NI610647core:ShareCapitalOrdinaryShareClass12024-12-31NI610647core:ShareCapitalOrdinaryShareClass12023-06-30NI610647core:RetainedEarningsAccumulatedLosses2022-07-012023-06-30NI6106472023-06-30NI610647core:Goodwill2023-07-012024-12-31NI610647core:IntangibleAssetsOtherThanGoodwill2023-07-012024-12-31NI610647core:LandBuildingscore:OwnedOrFreeholdAssets2023-07-012024-12-31NI610647core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-07-012024-12-31NI610647core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2023-07-012024-12-31NI610647core:PlantMachinery2023-07-012024-12-31NI610647core:MotorVehicles2023-07-012024-12-31NI61064712023-07-012024-12-31NI61064712022-07-012023-06-30NI610647core:UKTax2023-07-012024-12-31NI610647core:UKTax2022-07-012023-06-30NI61064722023-07-012024-12-31NI61064722022-07-012023-06-30NI61064732023-07-012024-12-31NI61064732022-07-012023-06-30NI61064742023-07-012024-12-31NI61064742022-07-012023-06-30NI610647core:Goodwill2023-06-30NI610647core:ComputerSoftware2023-06-30NI610647core:Goodwillcore:ExternallyAcquiredIntangibleAssets2023-07-012024-12-31NI610647core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2023-07-012024-12-31NI610647core:ExternallyAcquiredIntangibleAssets2023-07-012024-12-31NI610647core:ComputerSoftware2023-07-012024-12-31NI610647core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-30NI610647core:PlantMachinery2023-06-30NI610647core:FurnitureFittings2023-06-30NI610647core:MotorVehicles2023-06-30NI610647core:FurnitureFittings2023-07-012024-12-31NI610647core:Subsidiary12023-07-012024-12-31NI610647core:Subsidiary22023-07-012024-12-31NI610647core:Subsidiary32023-07-012024-12-31NI610647core:Subsidiary42023-07-012024-12-31NI610647core:Subsidiary52023-07-012024-12-31NI610647core:Subsidiary112023-07-012024-12-31NI610647core:Subsidiary222023-07-012024-12-31NI610647core:Subsidiary332023-07-012024-12-31NI610647core:Subsidiary442023-07-012024-12-31NI610647core:Subsidiary552023-07-012024-12-31NI610647core:WithinOneYear2024-12-31NI610647core:WithinOneYear2023-06-30NI610647core:BetweenTwoFiveYears2024-12-31NI610647core:BetweenTwoFiveYears2023-06-30NI610647core:MoreThanFiveYears2024-12-31NI610647bus:PrivateLimitedCompanyLtd2023-07-012024-12-31NI610647bus:FRS1022023-07-012024-12-31NI610647bus:Audited2023-07-012024-12-31NI610647bus:FullAccounts2023-07-012024-12-31xbrli:purexbrli:sharesiso4217:GBP