Company registration number 03961507 (England and Wales)
RECORRA LTD
GROUP STRATEGIC REPORT,
REPORT OF DIRECTORS AND
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
RECORRA LTD
COMPANY INFORMATION
Directors
Mr W J Swan
Ms A J Roe
Mrs N Sandham
Mr P S Cliffe
Mr M Harbard
(Appointed 1 February 2025)
Company number
03961507
Registered office
52 Lant Street
London
United Kingdom
SE1 1RB
Auditor
Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
England
CM12 0EQ
RECORRA LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11 - 12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 36
RECORRA LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Review of the business

Recorra had another good year, with strong growth in both revenues and profits. We successfully mobilised our LandSec and British Land contract wins. These significant blue chip building portfolios demonstrate Recorra’s leading position in servicing premium commercial space in London.

We were delighted to secure contracts with Arsenal Football Club, Lakeside Shopping Centre, Nimax Theatres and the Globe Theatre. These contracts strengthen the business outside our previous core office and retail sectors and open up exciting new areas for growth in future years.

We look to the future with continued optimism and confidence. The Directors would like to thank our talented staff and our customers for giving us their valuable business.

Principal risks and uncertainties

Recorra is broadly based in terms of revenue streams, customers and geographic location. This significantly mitigates business risk.

The Group sells the products that it collects for further reprocessing and reuse. The markets for recovered fibre and in particular cardboard have been and remain volatile. However, having our own Materials Recycling Facility allows us to react flexibly to changing market conditions.

Recorra like any waste management company is subject to strict environmental legislation. Failure to comply would have significant reputational and operational consequences. We mitigate this risk by running an integrated quality management system, accredited to ISO 9001 and 14001. We strive to operate to the highest environmental standards.

Recorra recognises that there are significant Health & Safety risks in its daily operations. We hold ISO 18001 and Safe Contractor status, employ a full time H&S Advisor and use external safety consultants. The Directors place great emphasis on achieving excellent Health & Safety standards across the Group.

A fire at our main Purfleet facility would have serious consequences for us. We have invested £450,000 to date in fire prevention, detection and fire-fighting equipment. We regularly test our Fire Plan.

A successful cyber attack has the potential to cause serious disruption to the Group’s operations. Over the past year, we have significantly strengthened our cyber defences by achieving Cyber Essentials Plus certification and implementing a range of measures to protect against cyber threats. These include enforcing multi-factor authentication across all systems, enhancing email security with advanced threat protection, and delivering staff cyber-awareness training.

Financial Results

Group turnover exceeded £33 million during the year, representing growth of 18% compared to the prior period. This is consistent with the growth rate achieved between FY23 and FY24, providing further evidence of the business's sustained upward trajectory. Since FY22, when the Group began its recovery following the Covid-19 pandemic, revenue has more than doubled.

Gross profit increased by 23%, with the margin benefiting from more favourable material pricing and an improved mix of recycled inputs.

Administrative expenses rose by 20%, reflecting both inflationary pressures and strategic investment in the expansion of our business support and commercial teams. These enhancements are aimed at maintaining a high standard of service delivery as the Group scales.

During the year, the Group reinvested £2.5 million in new assets, supporting ongoing efforts to decarbonise the fleet and enhance material processing capabilities through investment in advanced machinery.

RECORRA LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Sustainability information statement
RECORRA LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

Additionally, Recorra took the below actions to decrease organisational emissions and environmental impact in the relevant financial year:

 

 

On behalf of the board

Mr W J Swan
Director
10 December 2025
RECORRA LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company and group continued to be that of the provision of commercial recycling and waste management services. The group collects and trades a wide range of recyclable materials as well as collecting waste in sacks, eurobins, skips and RoRo containers.

Results and dividends

Ordinary dividends were paid amounting to £1,003,027. The directors do not recommend payment of a further dividend.

Directors

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

Mr W J Swan
Ms A J Roe
Mrs N Sandham
Mr P S Cliffe
Mr T Mockridge
(Resigned 18 December 2024)
Mr M Harbard
(Appointed 1 February 2025)
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about 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 group's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Auditor

In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the group will be put at a General Meeting.

RECORRA LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and 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 auditor of the company 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 auditor of the company is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr W J Swan
Director
10 December 2025
RECORRA LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RECORRA LTD
- 6 -
Opinion

We have audited the financial statements of Recorra Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group and parent 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 group's and parent 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:

RECORRA LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RECORRA LTD
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 parent 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 parent 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.

- enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims;

- enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations;

- reviewing minutes of meetings of those charged with governance;

- reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- performing audit work over the risk of management override of controls, including testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias.

 

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.

 

 

 

 

 

 

 

 

 

 

 

RECORRA LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RECORRA LTD
- 8 -

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.

Jeffrey Stanley BSc(Econ) FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ
England
10 December 2025
RECORRA LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
33,490,923
28,214,525
Cost of sales
(19,178,127)
(16,644,725)
Gross profit
14,312,796
11,569,800
Administrative expenses
(12,442,474)
(10,370,101)
Exceptional item
4
(518,000)
-
0
Operating profit
5
1,352,322
1,199,699
Interest receivable and similar income
8
9,898
11,918
Interest payable and similar expenses
9
(229,284)
(197,448)
Profit before taxation
1,132,936
1,014,169
Tax on profit
10
(426,566)
(401,361)
Profit for the financial year
27
706,370
612,808
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
RECORRA LTD
GROUP BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
528,067
861,590
Other intangible assets
12
531,115
563,121
Total intangible assets
1,059,182
1,424,711
Tangible assets
13
7,493,076
6,609,593
8,552,258
8,034,304
Current assets
Stocks
16
393,628
462,095
Debtors
17
7,538,554
6,784,344
Cash at bank and in hand
453,521
830,447
8,385,703
8,076,886
Creditors: amounts falling due within one year
18
(6,627,160)
(6,400,403)
Net current assets
1,758,543
1,676,483
Total assets less current liabilities
10,310,801
9,710,787
Creditors: amounts falling due after more than one year
19
(2,650,032)
(2,044,155)
Provisions for liabilities
Provisions
22
285,000
255,000
Deferred tax liability
23
1,118,435
857,641
(1,403,435)
(1,112,641)
Net assets
6,257,334
6,553,991
Capital and reserves
Called up share capital
25
10,000
10,000
Revaluation reserve
26
379,874
390,468
Profit and loss reserves
27
5,867,460
6,153,523
Total equity
6,257,334
6,553,991

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 10 December 2025 and are signed on its behalf by:
10 December 2025
Mr W J Swan
Director
Company registration number 03961507 (England and Wales)
RECORRA LTD
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
36,963
27,790
Tangible assets
13
6,929,484
6,041,997
Investments
14
1,742,894
1,742,894
8,709,341
7,812,681
Current assets
Stocks
16
279,894
361,348
Debtors
17
6,648,751
6,148,380
Cash at bank and in hand
232,413
705,966
7,161,058
7,215,694
Creditors: amounts falling due within one year
18
(5,774,862)
(5,724,166)
Net current assets
1,386,196
1,491,528
Total assets less current liabilities
10,095,537
9,304,209
Creditors: amounts falling due after more than one year
19
(2,528,736)
(1,904,463)
Provisions for liabilities
Provisions
22
225,000
200,000
Deferred tax liability
23
991,988
730,022
(1,216,988)
(930,022)
Net assets
6,349,813
6,469,724
Capital and reserves
Called up share capital
25
10,000
10,000
Revaluation reserve
26
379,874
390,468
Profit and loss reserves
27
5,959,939
6,069,256
Total equity
6,349,813
6,469,724
RECORRA LTD
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 12 -

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £883,116 (2024 - £750,021 profit).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 10 December 2025 and are signed on its behalf by:
10 December 2025
Mr W J Swan
Director
Company registration number 03961507 (England and Wales)
RECORRA LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
10,000
401,062
6,486,842
6,897,904
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
612,808
612,808
Dividends
11
-
-
(956,721)
(956,721)
Transfers
-
(10,594)
10,594
-
Balance at 31 March 2024
10,000
390,468
6,153,523
6,553,991
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
706,370
706,370
Dividends
11
-
-
(1,003,027)
(1,003,027)
Transfers
-
(10,594)
10,594
-
Balance at 31 March 2025
10,000
379,874
5,867,460
6,257,334
RECORRA LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
10,000
401,062
6,265,362
6,676,424
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
750,021
750,021
Dividends
11
-
-
(956,721)
(956,721)
Transfers
-
(10,594)
10,594
-
Balance at 31 March 2024
10,000
390,468
6,069,256
6,469,724
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
883,116
883,116
Dividends
11
-
-
(1,003,027)
(1,003,027)
Transfers
-
(10,594)
10,594
-
Balance at 31 March 2025
10,000
379,874
5,959,939
6,349,813
RECORRA LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
4,317,438
3,500,566
Interest paid
(229,284)
(197,448)
Income taxes paid
(254,000)
(515,938)
Net cash inflow from operating activities
3,834,154
2,787,180
Investing activities
Purchase of intangible assets
(9,173)
(316,805)
Purchase of tangible fixed assets
(3,044,792)
(2,946,185)
Proceeds from disposal of tangible fixed assets
47,798
57,180
Repayment of loans
-
369,471
Interest received
9,898
11,918
Net cash used in investing activities
(2,996,269)
(2,824,421)
Financing activities
New fianance lease obligations
1,254,438
1,986,497
Repayment of bank loans
(250,000)
(285,433)
Payment of finance leases obligations
(1,191,301)
(1,207,359)
Dividends paid to equity shareholders
(1,003,027)
(956,721)
Net cash used in financing activities
(1,189,890)
(463,016)
Net decrease in cash and cash equivalents
(352,005)
(500,257)
Cash and cash equivalents at beginning of year
800,576
1,300,833
Cash and cash equivalents at end of year
448,571
800,576
Relating to:
Cash at bank and in hand
453,521
830,447
Bank overdrafts included in creditors payable within one year
(4,950)
(29,871)
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
1
Accounting policies
Company information

Recorra Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The company's registered number and registered office address can be found on the General Information page.

 

The group consists of Recorra Ltd and all of its subsidiaries.

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 financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Recorra Ltd together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

1.5
Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods and services net of VAT and trade discounts (having regard to the fulfilment of contractual obligations).

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.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired in 2022. 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 5 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.

1.7
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:

Development costs
Not amortised as the project is still in progress
Business Intellectual Property
15 years
1.8
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.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -

Tangible fixed assets are depreciated on a straight-line basis over their estimated useful lives. Depreciation is charged from the month of acquisition, so assets purchased partway through the year are depreciated proportionately. The cost or valuation of each asset, less its residual value, is written off over its useful life on the following bases:

Long leasehold
50 years straight line
Short leasehold
Over the period of the lease
Leasehold improvements
Over the period of the lease
Plant and equipment
10 - 25% on cost
Fixtures and fittings
25% on cost
Computers
20 - 25% on cost
Motor vehicles
15 - 20% on cost

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 recognised in the profit and loss account.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.10
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

1.11
Stocks

Stocks are stated at the lower of cost 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 condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.12
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.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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 group 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 group after deducting all of its liabilities.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 22 -
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 if, and only if, there is 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.

1.16
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

 

Long-Term Incentive Plan Provision

A provision is recognised for obligations under the Long-Term Incentive Plan when employees have rendered service and payment is probable. The amount is based on the best estimate of expected payments, considering performance conditions and eligible participants. Discounting is not applied as its impact is immaterial. The cost is expensed over the vesting period.

1.17
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.

1.18
Retirement benefits

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

1.19
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.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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
2025
2024
£
£
Turnover analysed by class of business
Paper and waste management
33,490,923
28,214,525
2025
2024
£
£
Turnover analysed by geographical market
UK
33,490,923
28,214,525
2025
2024
£
£
Other revenue
Interest income
9,898
11,918
4
Exceptional item
2025
2024
£
£
Expenditure
Long-Term Incentive Plan Provision
518,000
-
518,000
-
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
6,990
2,157
Fees payable to the group's auditor for the audit of the group's financial statements
30,100
44,750
Depreciation of owned tangible fixed assets
2,133,648
1,693,616
Profit on disposal of tangible fixed assets
(20,137)
(3,478)
Amortisation of intangible assets
374,702
374,702
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
7
5
5
5
Staff
299
243
258
202
Total
306
248
263
207

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
10,711,898
8,426,071
9,039,678
6,818,817
Social security costs
1,089,405
938,498
926,553
792,554
Pension costs
666,075
450,349
579,244
405,609
12,467,378
9,814,918
10,545,475
8,016,980
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
176,699
386,320
Company pension contributions to defined contribution schemes
11,044
9,714
383,497
396,034
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
84,783
274,476
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
9,898
11,918
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
38,724
57,725
Interest on finance leases and hire purchase contracts
190,560
139,723
Total finance costs
229,284
197,448
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
165,772
-
0
Deferred tax
Origination and reversal of timing differences
260,794
401,361
Total tax charge
426,566
401,361

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

2025
2024
£
£
Profit before taxation
1,132,936
1,014,169
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
283,234
253,542
Tax effect of expenses that are not deductible in determining taxable profit
24,919
8,945
Tax effect of utilisation of tax losses not previously recognised
(40,279)
-
0
Unutilised tax losses carried forward
-
0
20,210
Permanent capital allowances in excess of depreciation
158,692
118,664
Taxation charge
426,566
401,361
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
1,003,027
956,721
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
12
Intangible fixed assets
Group
Goodwill
Development costs
Business Intellectual Property
Total
£
£
£
£
Cost
At 1 April 2024
1,809,229
27,790
597,045
2,434,064
Additions - internally developed
-
0
9,173
-
0
9,173
Revaluation
(15,000)
-
0
-
0
(15,000)
At 31 March 2025
1,794,229
36,963
597,045
2,428,237
Amortisation and impairment
At 1 April 2024
947,639
-
0
61,714
1,009,353
Amortisation charged for the year
333,523
-
0
41,179
374,702
Eliminated on revaluation
(15,000)
-
0
-
0
(15,000)
At 31 March 2025
1,266,162
-
0
102,893
1,369,055
Carrying amount
At 31 March 2025
528,067
36,963
494,152
1,059,182
At 31 March 2024
861,590
27,790
535,331
1,424,711
Company
Goodwill
Development costs
Total
£
£
£
Cost
At 1 April 2024
121,914
27,790
149,704
Additions - internally developed
-
0
9,173
9,173
At 31 March 2025
121,914
36,963
158,877
Amortisation and impairment
At 1 April 2024 and 31 March 2025
121,914
-
0
121,914
Carrying amount
At 31 March 2025
-
0
36,963
36,963
At 31 March 2024
-
0
27,790
27,790
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
13
Tangible fixed assets
Group
Long leasehold
Short leasehold
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
£
Cost or valuation
At 1 April 2024
1,235,000
1,255,854
40,286
8,044,754
138,384
640,254
6,235,778
17,590,310
Additions
5,350
-
0
-
0
1,246,661
3,871
159,997
1,628,913
3,044,792
Disposals
-
0
-
0
-
0
(171,445)
-
0
-
0
(373,389)
(544,834)
At 31 March 2025
1,240,350
1,255,854
40,286
9,119,970
142,255
800,251
7,491,302
20,090,268
Depreciation and impairment
At 1 April 2024
49,400
1,015,453
28,736
6,244,014
108,447
473,120
3,061,547
10,980,717
Depreciation charged in the year
24,775
85,897
1,756
983,960
9,930
102,629
924,701
2,133,648
Eliminated in respect of disposals
-
0
-
0
-
0
(171,446)
-
0
-
0
(345,727)
(517,173)
At 31 March 2025
74,175
1,101,350
30,492
7,056,528
118,377
575,749
3,640,521
12,597,192
Carrying amount
At 31 March 2025
1,166,175
154,504
9,794
2,063,442
23,878
224,502
3,850,781
7,493,076
At 31 March 2024
1,185,600
240,401
11,550
1,800,740
29,937
167,134
3,174,231
6,609,593
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Tangible fixed assets
(Continued)
- 28 -
Company
Long leasehold
Short leasehold
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 April 2024
1,235,000
1,255,854
7,396,451
138,384
610,004
5,727,407
16,363,100
Additions
5,350
-
0
1,121,924
3,871
157,658
1,541,434
2,830,237
Disposals
-
0
-
0
(171,445)
-
0
-
0
(274,255)
(445,700)
At 31 March 2025
1,240,350
1,255,854
8,346,930
142,255
767,662
6,994,586
18,747,637
Depreciation and impairment
At 1 April 2024
49,400
1,015,454
5,848,118
108,447
454,807
2,844,877
10,321,103
Depreciation charged in the year
24,775
85,897
859,282
9,930
98,115
864,753
1,942,752
Eliminated in respect of disposals
-
0
-
0
(171,446)
-
0
-
0
(274,256)
(445,702)
At 31 March 2025
74,175
1,101,351
6,535,954
118,377
552,922
3,435,374
11,818,153
Carrying amount
At 31 March 2025
1,166,175
154,503
1,810,976
23,878
214,740
3,559,212
6,929,484
At 31 March 2024
1,185,600
240,400
1,548,333
29,937
155,197
2,882,530
6,041,997
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -

The carrying value of land and buildings comprises:

Group
Company
2025
2024
2025
2024
£
£
£
£
Long leasehold
1,166,175
1,185,600
1,166,175
1,185,600
Short leasehold
154,503
240,400
154,503
240,400
1,320,678
1,426,000
1,320,678
1,426,000

Land and buildings with a carrying amount of £1,166,175 were revalued at 22 February 2022 by Vail Williams RICS Registered Independent Valuers, not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. In the opinion of the directors that value is not materially different as at the balance sheet date.

 

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
468,984
946,533
440,862
902,340
Motor vehicles
2,939,457
2,610,656
2,809,657
2,441,534
3,408,441
3,557,189
3,250,519
3,343,874

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Long leasehold
2025
2024
£
£
Group
Cost
778,224
778,224
Accumulated depreciation
(311,290)
(233,467)
Carrying value
466,934
544,757
Company
Cost
778,224
778,224
Accumulated depreciation
(311,290)
(233,467)
Carrying value
466,934
544,757
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
1,742,894
1,742,894
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
1,742,894
Carrying amount
At 31 March 2025
1,742,894
At 31 March 2024
1,742,894
15
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Recorra South East Ltd
52 Lant Street, London, SE1 1RB
Ordinary
100.00
Reef Environmental Solutions Ltd
52 Lant Street, London, SE1 1RB
Ordinary
100.00
Brighton Paper Round Ltd
52 Lant Street, London, SE1 1RB
Ordinary
100.00
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Stocks
393,628
462,095
279,894
361,348
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,260,930
4,838,526
4,442,299
4,042,456
Corporation tax recoverable
376,421
288,193
447,397
288,193
Amounts owed by group undertakings
-
-
141,085
442,128
Other debtors
20,182
16,105
19,230
12,531
Prepayments and accrued income
1,881,021
1,641,520
1,598,740
1,363,072
7,538,554
6,784,344
6,648,751
6,148,380
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
254,950
279,871
250,000
273,989
Obligations under finance leases
21
871,347
1,146,087
819,334
1,095,456
Trade creditors
4,090,725
3,230,427
3,568,567
2,935,215
Other taxation and social security
671,652
774,408
541,744
672,243
Other creditors
149,988
120,314
130,911
111,277
Accruals and deferred income
588,498
849,296
464,306
635,986
6,627,160
6,400,403
5,774,862
5,724,166
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
125,000
375,000
125,000
375,000
Obligations under finance leases
21
2,007,032
1,669,155
1,920,736
1,529,463
Accruals and deferred income
518,000
-
0
483,000
-
0
2,650,032
2,044,155
2,528,736
1,904,463

Bank borrowings are secured by a debenture which incorporates a fixed and floating charge over all the current and future assets of Recorra Limited, and a specific charge securing them against the leasehold property at Unit 1, 52 Lant Street, London, SE1 1RB.

 

Hire purchase contracts are secured against the assets to which they relate.

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
375,000
625,000
375,000
625,000
Bank overdrafts
4,950
29,871
-
0
23,989
379,950
654,871
375,000
648,989
Payable within one year
254,950
279,871
250,000
273,989
Payable after one year
125,000
375,000
125,000
375,000

Included in Bank Loans payable after oner year is a loan under the Coronavirus Interruption Loan Scheme (CBILS) with a total balance due at the balance sheet date of £375,000 (2024: £625,000). The loan term amounts to 6 years with a maturity date of 25 September 2026. The annual interest rate applied to the loan is 2.34% p.a. over Base Rate (0.1% at inception). Interest during the year amounted to £38,729 (2024: £56,668)

21
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
965,708
1,250,034
913,695
1,199,403
In two to five years
2,251,975
1,793,352
2,165,679
1,653,660
3,217,683
3,043,386
3,079,374
2,853,063
Less: future finance charges
(339,304)
(228,144)
(339,304)
(228,144)
2,878,379
2,815,242
2,740,070
2,624,919
22
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Dilapidation provision
285,000
255,000
225,000
200,000
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
22
Provisions for liabilities
(Continued)
- 33 -
Movements on provisions:
Dilapidation provision
Group
£
At 1 April 2024
255,000
Additional provisions in the year
30,000
At 31 March 2025
285,000
Company
£
At 1 April 2024
200,000
Additional provisions in the year
25,000
At 31 March 2025
225,000
23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
1,129,887
739,593
Investment property
118,048
118,048
DT asset on provisions
(129,500)
-
1,118,435
857,641
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
994,690
611,974
Investment property
118,048
118,048
DT asset on provisions
(120,750)
-
991,988
730,022
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
23
Deferred taxation
(Continued)
- 34 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
857,641
730,022
Charge to profit or loss
260,794
261,966
Liability at 31 March 2025
1,118,435
991,988
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
666,075
450,349

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
10,000
10,000
10,000
10,000
26
Revaluation reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
390,468
401,062
390,468
401,062
Transfer to retained earnings
(10,594)
(10,594)
(10,594)
(10,594)
At the end of the year
379,874
390,468
379,874
390,468
Revaluation reserve relates to long leasehold revaluations, shown net of deferred tax.
RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
27
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
6,153,523
6,486,842
6,069,256
6,265,362
Profit for the year
706,370
612,808
883,116
750,021
Dividends
(1,003,027)
(956,721)
(1,003,027)
(956,721)
Transfer to reserves
10,594
10,594
10,594
10,594
At the end of the year
5,867,460
6,153,523
5,959,939
6,069,256
28
Operating lease commitments

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

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
372,000
372,000
257,000
257,000
Between two and five years
717,000
974,000
257,000
514,000
In over five years
230,000
345,000
-
-
1,319,000
1,691,000
514,000
771,000
29
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
444,495
538,574
30
Directors' transactions

Dividends totalling £1,003,027 (2024 - £956,721) were paid in the year in respect of shares held by the company's directors.

In which key management personnel are beneficiaries, rent and service charges paid into a pension fund amounted to £112,298 (2024: £115,833).

 

Amounts owed to the directors at the year end totalled £26,436 (2024: £29,528).

 

 

 

RECORRA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 36 -
31
Controlling party

The company is controlled by W J Swan, a director.

32
Cash generated from group operations
2025
2024
£
£
Profit after taxation
706,370
612,808
Adjustments for:
Taxation charged
426,566
401,361
Finance costs
229,284
197,448
Investment income
(9,898)
(11,918)
Gain on disposal of tangible fixed assets
(20,137)
(3,478)
Amortisation and impairment of intangible assets
374,702
374,702
Depreciation and impairment of tangible fixed assets
2,133,648
1,693,616
Increase in provisions
30,000
205,000
Movements in working capital:
Decrease/(increase) in stocks
68,467
(145,078)
Increase in debtors
(665,982)
(624,515)
Increase in creditors
1,044,418
800,620
Cash generated from operations
4,317,438
3,500,566
33
Analysis of changes in net debt - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
830,447
(376,926)
453,521
Bank overdrafts
(29,871)
24,921
(4,950)
800,576
(352,005)
448,571
Borrowings excluding overdrafts
(625,000)
250,000
(375,000)
Obligations under finance leases
(2,815,242)
(63,137)
(2,878,379)
(2,639,666)
(165,142)
(2,804,808)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr W J SwanMs A J RoeMrs N SandhamMr P S CliffeMr T MockridgeMr M Harbardfalse03961507bus:Consolidated2024-04-012025-03-31039615072024-04-012025-03-3103961507bus:Director12024-04-012025-03-3103961507bus:Director22024-04-012025-03-3103961507bus:Director32024-04-012025-03-3103961507bus:Director42024-04-012025-03-3103961507bus:Director62024-04-012025-03-3103961507bus:Director52024-04-012025-03-3103961507bus:RegisteredOffice2024-04-012025-03-31039615072025-03-3103961507bus:Consolidated2025-03-3103961507bus:Consolidated2023-04-012024-03-3103961507bus:Consolidated12024-04-012025-03-3103961507bus:Consolidated12023-04-012024-03-31039615072023-04-012024-03-3103961507core:Goodwillbus:Consolidated2025-03-3103961507core:Goodwillbus:Consolidated2024-03-3103961507core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3103961507core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3103961507bus:Consolidated2024-03-31039615072024-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3103961507core:Goodwill2025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-3103961507core:Goodwill2024-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3103961507core:LeaseholdImprovementsbus:Consolidated2025-03-3103961507core:PlantMachinerybus:Consolidated2025-03-3103961507core:FurnitureFittingsbus:Consolidated2025-03-3103961507core:ComputerEquipmentbus:Consolidated2025-03-3103961507core:MotorVehiclesbus:Consolidated2025-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3103961507core:LeaseholdImprovementsbus:Consolidated2024-03-3103961507core:PlantMachinerybus:Consolidated2024-03-3103961507core:FurnitureFittingsbus:Consolidated2024-03-3103961507core:ComputerEquipmentbus:Consolidated2024-03-3103961507core:MotorVehiclesbus:Consolidated2024-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3103961507core:PlantMachinery2025-03-3103961507core:FurnitureFittings2025-03-3103961507core:ComputerEquipment2025-03-3103961507core:MotorVehicles2025-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3103961507core:PlantMachinery2024-03-3103961507core:FurnitureFittings2024-03-3103961507core:ComputerEquipment2024-03-3103961507core:MotorVehicles2024-03-3103961507core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3103961507core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3103961507core:ShareCapitalbus:Consolidated2025-03-3103961507core:ShareCapitalbus:Consolidated2024-03-3103961507core:RevaluationReservebus:Consolidated2025-03-3103961507core:RevaluationReservebus:Consolidated2024-03-3103961507core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3103961507core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3103961507core:ShareCapital2025-03-3103961507core:ShareCapital2024-03-3103961507core:RevaluationReserve2025-03-3103961507core:RevaluationReserve2024-03-3103961507core:RetainedEarningsAccumulatedLosses2025-03-3103961507core:RetainedEarningsAccumulatedLosses2024-03-3103961507core:ShareCapitalbus:Consolidated2023-03-3103961507core:SharePremiumbus:Consolidated2023-03-31039615072023-03-3103961507core:ShareCapital2023-03-3103961507core:RevaluationReserve2023-03-3103961507core:RetainedEarningsAccumulatedLosses2023-03-3103961507core:RevaluationReservebus:Consolidated2024-03-3103961507core:RevaluationReserve2024-03-3103961507bus:Consolidated2023-03-3103961507core:Goodwill2024-04-012025-03-3103961507core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3103961507core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3103961507core:LeaseholdImprovements2024-04-012025-03-3103961507core:PlantMachinery2024-04-012025-03-3103961507core:FurnitureFittings2024-04-012025-03-3103961507core:ComputerEquipment2024-04-012025-03-3103961507core:MotorVehicles2024-04-012025-03-3103961507core:UKTaxbus:Consolidated2024-04-012025-03-3103961507core:UKTaxbus:Consolidated2023-04-012024-03-3103961507core:Goodwillbus:Consolidated2024-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3103961507bus:Consolidated2024-03-3103961507core:Goodwill2024-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-31039615072024-03-3103961507core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-04-012025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-04-012025-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-04-012025-03-3103961507core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-04-012025-03-3103961507core:Goodwillcore:InternallyGeneratedIntangibleAssets2024-04-012025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2024-04-012025-03-3103961507core:InternallyGeneratedIntangibleAssets2024-04-012025-03-3103961507core:ComputerSoftwarebus:Consolidated2024-04-012025-03-3103961507core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-04-012025-03-3103961507core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3103961507core:Goodwillbus:Consolidated2024-04-012025-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3103961507core:LeaseholdImprovementsbus:Consolidated2024-03-3103961507core:PlantMachinerybus:Consolidated2024-03-3103961507core:FurnitureFittingsbus:Consolidated2024-03-3103961507core:ComputerEquipmentbus:Consolidated2024-03-3103961507core:MotorVehiclesbus:Consolidated2024-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3103961507core:PlantMachinery2024-03-3103961507core:FurnitureFittings2024-03-3103961507core:ComputerEquipment2024-03-3103961507core:MotorVehicles2024-03-3103961507core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3103961507core:LeaseholdImprovementsbus:Consolidated2024-04-012025-03-3103961507core:PlantMachinerybus:Consolidated2024-04-012025-03-3103961507core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3103961507core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3103961507core:MotorVehiclesbus:Consolidated2024-04-012025-03-3103961507core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3103961507core:Subsidiary12024-04-012025-03-3103961507core:Subsidiary22024-04-012025-03-3103961507core:Subsidiary32024-04-012025-03-3103961507core:Subsidiary112024-04-012025-03-3103961507core:Subsidiary222024-04-012025-03-3103961507core:Subsidiary332024-04-012025-03-3103961507core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3103961507core:CurrentFinancialInstruments2025-03-3103961507core:CurrentFinancialInstruments2024-03-3103961507core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3103961507core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3103961507core:CurrentFinancialInstruments22025-03-3103961507core:CurrentFinancialInstruments32025-03-3103961507core:WithinOneYearbus:Consolidated2025-03-3103961507core:WithinOneYearbus:Consolidated2024-03-3103961507core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3103961507core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3103961507core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3103961507core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3103961507core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3103961507core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3103961507core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3103961507core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3103961507core:Non-currentFinancialInstruments2025-03-3103961507core:Non-currentFinancialInstruments2024-03-3103961507core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3103961507core:WithinOneYear2025-03-3103961507core:WithinOneYear2024-03-3103961507core:BetweenTwoFiveYearsbus:Consolidated2025-03-3103961507core:BetweenTwoFiveYearsbus:Consolidated2024-03-3103961507core:BetweenTwoFiveYears2025-03-3103961507core:BetweenTwoFiveYears2024-03-3103961507bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103961507bus:FRS1022024-04-012025-03-3103961507bus:Audited2024-04-012025-03-3103961507bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3103961507bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP