Company registration number 03104740 (England and Wales)
DERWEN AGGREGATES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
DERWEN AGGREGATES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
DERWEN AGGREGATES LTD
BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,626,732
1,674,432
Current assets
Stocks
52,650
65,000
Debtors
4
1,291,811
1,256,476
Cash at bank and in hand
366,367
423,652
1,710,828
1,745,128
Creditors: amounts falling due within one year
5
(795,732)
(725,830)
Net current assets
915,096
1,019,298
Total assets less current liabilities
2,541,828
2,693,730
Creditors: amounts falling due after more than one year
6
(237,369)
(73,333)
Provisions for liabilities
(328,258)
(298,812)
Net assets
1,976,201
2,321,585
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,976,101
2,321,485
Total equity
1,976,201
2,321,585

The notes on pages 3 to 6 form part of these financial statements.

DERWEN AGGREGATES LTD
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2025
31 October 2025
- 2 -

For the financial year ended 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 23 July 2026 and are signed on its behalf by:
Mr S I Hanford
Director
Company registration number 03104740 (England and Wales)
DERWEN AGGREGATES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 3 -
1
Accounting policies
Company information

Derwen Aggregates Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Neath Abbey Wharf, Neath Abbey, Neath, West Glam, SA10 6BL.

1.1
Basis of preparation

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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. The principal accounting policies adopted are set out below.

1.2
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.

1.3
Turnover

Turnover represents amounts received for the provision of recycling and waste management services. Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.4
Tangible fixed assets

Tangible fixed assets are measured at cost and, 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
- 10% on cost
Plant and equipment
- 10% on cost and 10% reducing balance
Fixtures and fittings
- 20% on cost
Computers
- 20% straight line
Motor vehicles
- 25% on reducing balance
1.5
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.

DERWEN AGGREGATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 4 -
1.6
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.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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

1.8
Retirement benefits

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

1.9
Leases
As lessee

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.

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.

DERWEN AGGREGATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2025
2024
Number
Number
Total
35
36
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 November 2024
946,745
5,906,106
3,670
90,147
1,148,525
8,095,193
Additions
65,572
232,042
4,791
3,022
340,022
645,449
Disposals
-
0
(147,582)
-
0
-
0
(366,660)
(514,242)
At 31 October 2025
1,012,317
5,990,566
8,461
93,169
1,121,887
8,226,400
Depreciation and impairment
At 1 November 2024
915,994
4,806,765
1,406
58,892
637,704
6,420,761
Depreciation charged in the year
14,517
391,004
971
12,371
165,859
584,722
Eliminated in respect of disposals
-
0
(110,992)
-
0
-
0
(294,823)
(405,815)
At 31 October 2025
930,511
5,086,777
2,377
71,263
508,740
6,599,668
Carrying amount
At 31 October 2025
81,806
903,789
6,084
21,906
613,147
1,626,732
At 31 October 2024
30,751
1,099,341
2,264
31,255
510,821
1,674,432
DERWEN AGGREGATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 6 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
294,519
471,356
Other debtors
997,292
785,120
1,291,811
1,256,476
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
24,002
36,015
Trade creditors
391,019
180,065
Corporation tax
-
0
25,261
Other taxation and social security
35,540
142,173
Other creditors
345,171
342,316
795,732
725,830
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
24,009
Other creditors
237,369
49,324
237,369
73,333
7
Related party transactions

At the reporting date, balances relating to entities with control, joint control, or significant influence over the company are as follows:

Management charges £970,884 (2024 - £874,824)

Amounts due from related parties £697,799 (2024 - £581,848)

8
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Loans
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr M M Davies - DLA
-
65,985
57,076
(123,061)
-
65,985
57,076
(123,061)
-
2025-10-312024-11-01falsefalsefalse23 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Mark Mervyn DaviesMr Stuart Ivor HanfordDebbie Ann KeoghMr M M Davies031047402024-11-012025-10-31031047402025-10-31031047402024-10-3103104740core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3103104740core:PlantMachinery2025-10-3103104740core:FurnitureFittings2025-10-3103104740core:ComputerEquipment2025-10-3103104740core:MotorVehicles2025-10-3103104740core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3103104740core:PlantMachinery2024-10-3103104740core:FurnitureFittings2024-10-3103104740core:ComputerEquipment2024-10-3103104740core:MotorVehicles2024-10-3103104740core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3103104740core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3103104740core:WithinOneYear2025-10-3103104740core:WithinOneYear2024-10-3103104740core:AfterOneYear2025-10-3103104740core:AfterOneYear2024-10-3103104740core:CurrentFinancialInstruments2025-10-3103104740core:CurrentFinancialInstruments2024-10-3103104740core:Non-currentFinancialInstruments2025-10-3103104740core:Non-currentFinancialInstruments2024-10-3103104740core:ShareCapital2025-10-3103104740core:ShareCapital2024-10-3103104740core:RetainedEarningsAccumulatedLosses2025-10-3103104740core:RetainedEarningsAccumulatedLosses2024-10-3103104740bus:Director12024-11-012025-10-3103104740core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-012025-10-3103104740core:PlantMachinery2024-11-012025-10-3103104740core:FurnitureFittings2024-11-012025-10-3103104740core:ComputerEquipment2024-11-012025-10-3103104740core:MotorVehicles2024-11-012025-10-31031047402023-11-012024-10-3103104740core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3103104740core:PlantMachinery2024-10-3103104740core:FurnitureFittings2024-10-3103104740core:ComputerEquipment2024-10-3103104740core:MotorVehicles2024-10-31031047402024-10-3103104740bus:PrivateLimitedCompanyLtd2024-11-012025-10-3103104740bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3103104740bus:FRS1022024-11-012025-10-3103104740bus:AuditExemptWithAccountantsReport2024-11-012025-10-3103104740bus:Director22024-11-012025-10-3103104740bus:Director32024-11-012025-10-3103104740bus:CompanySecretary12024-11-012025-10-3103104740bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP