IRIS Accounts Production v26.1.10.61 05116560 director 1.11.24 31.10.25 31.10.25 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh051165602024-10-31051165602025-10-31051165602024-11-012025-10-31051165602023-10-31051165602023-11-012024-10-31051165602024-10-3105116560ns15:EnglandWales2024-11-012025-10-3105116560ns14:PoundSterling2024-11-012025-10-3105116560ns10:Director12024-11-012025-10-3105116560ns10:PrivateLimitedCompanyLtd2024-11-012025-10-3105116560ns10:SmallEntities2024-11-012025-10-3105116560ns10:AuditExempt-NoAccountantsReport2024-11-012025-10-3105116560ns10:SmallCompaniesRegimeForDirectorsReport2024-11-012025-10-3105116560ns10:SmallCompaniesRegimeForAccounts2024-11-012025-10-3105116560ns10:FullAccounts2024-11-012025-10-3105116560ns5:CurrentFinancialInstruments2025-10-3105116560ns5:CurrentFinancialInstruments2024-10-3105116560ns5:Non-currentFinancialInstruments2025-10-3105116560ns5:Non-currentFinancialInstruments2024-10-3105116560ns5:ShareCapital2025-10-3105116560ns5:ShareCapital2024-10-3105116560ns5:RetainedEarningsAccumulatedLosses2025-10-3105116560ns5:RetainedEarningsAccumulatedLosses2024-10-3105116560ns10:RegisteredOffice2024-11-012025-10-3105116560ns5:LeaseholdImprovements2024-11-012025-10-3105116560ns5:PlantMachinery2024-11-012025-10-3105116560ns5:FurnitureFittings2024-11-012025-10-3105116560ns5:MotorVehicles2024-11-012025-10-3105116560ns5:ComputerEquipment2024-11-012025-10-3105116560ns5:LeaseholdImprovements2024-10-3105116560ns5:PlantMachinery2024-10-3105116560ns5:FurnitureFittings2024-10-3105116560ns5:LeaseholdImprovements2025-10-3105116560ns5:PlantMachinery2025-10-3105116560ns5:FurnitureFittings2025-10-3105116560ns5:LeaseholdImprovements2024-10-3105116560ns5:PlantMachinery2024-10-3105116560ns5:FurnitureFittings2024-10-3105116560ns5:MotorVehicles2024-10-3105116560ns5:ComputerEquipment2024-10-3105116560ns5:MotorVehicles2025-10-3105116560ns5:ComputerEquipment2025-10-3105116560ns5:MotorVehicles2024-10-3105116560ns5:ComputerEquipment2024-10-3105116560ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:FurnitureFittingsns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-11-012025-10-3105116560ns5:FurnitureFittingsns5:LeasedAssetsHeldAsLessee2024-11-012025-10-3105116560ns5:LeasedAssetsHeldAsLessee2024-11-012025-10-3105116560ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2025-10-3105116560ns5:FurnitureFittingsns5:LeasedAssetsHeldAsLessee2025-10-3105116560ns5:LeasedAssetsHeldAsLessee2025-10-3105116560ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:FurnitureFittingsns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:LeasedAssetsHeldAsLessee2024-10-3105116560ns5:WithinOneYearns5:CurrentFinancialInstruments2025-10-3105116560ns5:WithinOneYearns5:CurrentFinancialInstruments2024-10-3105116560ns5:Secured2025-10-3105116560ns5:Secured2024-10-31
REGISTERED NUMBER: 05116560 (England and Wales)














Unaudited Financial Statements

for the Year Ended 31 October 2025

for

Butlers Waste Management Ltd

Butlers Waste Management Ltd (Registered number: 05116560)






Contents of the Financial Statements
for the Year Ended 31 October 2025




Page

Balance Sheet 1

Notes to the Financial Statements 2


Butlers Waste Management Ltd (Registered number: 05116560)

Balance Sheet
31 October 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 495,129 394,126

CURRENT ASSETS
Debtors 5 159,552 131,965
Cash at bank 131,334 202,203
290,886 334,168
CREDITORS
Amounts falling due within one year 6 200,687 237,527
NET CURRENT ASSETS 90,199 96,641
TOTAL ASSETS LESS CURRENT LIABILITIES 585,328 490,767

CREDITORS
Amounts falling due after more than one year 7 (107,385 ) (34,054 )

PROVISIONS FOR LIABILITIES (124,094 ) (98,532 )
NET ASSETS 353,849 358,181

CAPITAL AND RESERVES
Called up share capital 106 106
Retained earnings 353,743 358,075
SHAREHOLDERS' FUNDS 353,849 358,181

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 October 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 October 2025 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the director and authorised for issue on 3 July 2026 and were signed by:




Mr K Butler - Director


Butlers Waste Management Ltd (Registered number: 05116560)

Notes to the Financial Statements
for the Year Ended 31 October 2025

1. STATUTORY INFORMATION

Butlers Waste Management Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 05116560

Registered office: Ebenezer House
Ryecroft
Newcastle-under-Lyme
Staffordshire
ST5 2BE

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


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue is recognised as the company becomes entitled to consideration for the goods and services supplied. Therefore, turnover also includes the element of work completed but not yet invoiced on service contracts.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Improvements to property - 10% straight line basis
Plant and machinery - 15% on reducing balance
Commercial vehicles - 25% on reducing balance
Fixtures and fittings - 15% on reducing balance
Office equipment - 15% on reducing balance

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

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

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Butlers Waste Management Ltd (Registered number: 05116560)

Notes to the Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 26 (2024 - 21 ) .

4. TANGIBLE FIXED ASSETS
Improvements
to Plant and Commercial
property machinery vehicles
£    £    £   
COST
At 1 November 2024 7,615 1,036,759 524,440
Additions - 255,211 -
Disposals - (186,000 ) (23,626 )
At 31 October 2025 7,615 1,105,970 500,814
DEPRECIATION
At 1 November 2024 7,615 768,182 399,635
Charge for year - 70,965 30,785
Eliminated on disposal - (135,317 ) (21,962 )
At 31 October 2025 7,615 703,830 408,458
NET BOOK VALUE
At 31 October 2025 - 402,140 92,356
At 31 October 2024 - 268,577 124,805

Butlers Waste Management Ltd (Registered number: 05116560)

Notes to the Financial Statements - continued
for the Year Ended 31 October 2025

4. TANGIBLE FIXED ASSETS - continued

Fixtures
and Office
fittings equipment Totals
£    £    £   
COST
At 1 November 2024 133 7,106 1,576,053
Additions - - 255,211
Disposals - - (209,626 )
At 31 October 2025 133 7,106 1,621,638
DEPRECIATION
At 1 November 2024 133 6,362 1,181,927
Charge for year - 111 101,861
Eliminated on disposal - - (157,279 )
At 31 October 2025 133 6,473 1,126,509
NET BOOK VALUE
At 31 October 2025 - 633 495,129
At 31 October 2024 - 744 394,126

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Commercial
machinery vehicles Totals
£    £    £   
COST
At 1 November 2024 46,750 125,000 171,750
Additions 203,000 - 203,000
Transfer to ownership - (74,000 ) (74,000 )
At 31 October 2025 249,750 51,000 300,750
DEPRECIATION
At 1 November 2024 13,946 83,533 97,479
Charge for year 35,370 5,977 41,347
Transfer to ownership - (60,830 ) (60,830 )
At 31 October 2025 49,316 28,680 77,996
NET BOOK VALUE
At 31 October 2025 200,434 22,320 222,754
At 31 October 2024 32,804 41,467 74,271

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Trade debtors 145,598 106,275
Other debtors 13,954 25,690
159,552 131,965

Butlers Waste Management Ltd (Registered number: 05116560)

Notes to the Financial Statements - continued
for the Year Ended 31 October 2025

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025 2024
£    £   
Bank loans and overdrafts 5,403 10,362
Hire purchase contracts 44,615 27,535
Trade creditors 64,064 77,307
Taxation and social security 79,273 115,570
Other creditors 7,332 6,753
200,687 237,527

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025 2024
£    £   
Bank loans - 5,364
Hire purchase contracts 107,385 28,690
107,385 34,054

8. SECURED DEBTS

The following secured debts are included within creditors:

2025 2024
£    £   
Bank overdraft 39 -
Hire purchase contracts 152,000 56,225
152,039 56,225

Bank loans and overdraft are secured by fixed and floating charges over the assets of the company.

Hire purchase creditors are secured on the specific assets to which they relate.