Capital Compactors Limited 03954111 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is the manufacture of commercial waste compactors Digita Accounts Production Advanced 6.30.9574.0 true true false 03954111 2025-01-01 2025-12-31 03954111 2025-12-31 03954111 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 03954111 core:CurrentFinancialInstruments 2025-12-31 03954111 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 03954111 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 03954111 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-12-31 03954111 core:OtherResidualIntangibleAssets 2025-12-31 03954111 core:BetweenTwoFiveYears 2025-12-31 03954111 core:WithinOneYear 2025-12-31 03954111 core:FurnitureFittings 2025-12-31 03954111 core:LandBuildings core:LongLeaseholdAssets 2025-12-31 03954111 core:MotorVehicles 2025-12-31 03954111 core:PlantMachinery 2025-12-31 03954111 bus:SmallEntities 2025-01-01 2025-12-31 03954111 bus:Audited 2025-01-01 2025-12-31 03954111 bus:FilletedAccounts 2025-01-01 2025-12-31 03954111 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 03954111 bus:RegisteredOffice 2025-01-01 2025-12-31 03954111 bus:CompanySecretaryDirector1 2025-01-01 2025-12-31 03954111 bus:Director7 2025-01-01 2025-12-31 03954111 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 03954111 bus:Agent1 2025-01-01 2025-12-31 03954111 core:ComputerSoftware 2025-01-01 2025-12-31 03954111 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-01-01 2025-12-31 03954111 core:OtherResidualIntangibleAssets 2025-01-01 2025-12-31 03954111 core:PatentsTrademarksLicencesConcessionsSimilar 2025-01-01 2025-12-31 03954111 core:FurnitureFittings 2025-01-01 2025-12-31 03954111 core:LandBuildings 2025-01-01 2025-12-31 03954111 core:LandBuildings core:LongLeaseholdAssets 2025-01-01 2025-12-31 03954111 core:MotorVehicles 2025-01-01 2025-12-31 03954111 core:PlantMachinery 2025-01-01 2025-12-31 03954111 core:Vehicles 2025-01-01 2025-12-31 03954111 1 2025-01-01 2025-12-31 03954111 countries:AllCountries 2025-01-01 2025-12-31 03954111 2024-12-31 03954111 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 03954111 core:OtherResidualIntangibleAssets 2024-12-31 03954111 core:FurnitureFittings 2024-12-31 03954111 core:LandBuildings core:LongLeaseholdAssets 2024-12-31 03954111 core:MotorVehicles 2024-12-31 03954111 core:PlantMachinery 2024-12-31 03954111 2024-01-01 2024-12-31 03954111 2024-12-31 03954111 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 03954111 core:CurrentFinancialInstruments 2024-12-31 03954111 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 03954111 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 03954111 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 03954111 core:OtherResidualIntangibleAssets 2024-12-31 03954111 core:BetweenTwoFiveYears 2024-12-31 03954111 core:WithinOneYear 2024-12-31 03954111 core:FurnitureFittings 2024-12-31 03954111 core:LandBuildings core:LongLeaseholdAssets 2024-12-31 03954111 core:MotorVehicles 2024-12-31 03954111 core:PlantMachinery 2024-12-31 03954111 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:Leases 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registration number: 03954111

Capital Compactors Limited

Filleted Financial Statements

for the Year Ended 31 December 2025

 

Capital Compactors Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 12

 

Capital Compactors Limited

Company Information

Directors

L R Bull

P B Dickson

Company secretary

L R Bull

Registered office

Oak Park Rylands Lane
Elmley Lovett
Droitwich
England
WR9 0QZ

Auditors

Clement Rabjohns Limited
Statutory Auditor111/113 High Street
Evesham
Worcestershire
WR11 4XP

 

Capital Compactors Limited

(Registration number: 03954111)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

112,376

10,826

Tangible assets

5

5,630,714

3,948,406

 

5,743,090

3,959,232

Current assets

 

Stocks

6

1,200,056

1,082,808

Debtors

7

2,734,772

2,667,798

Cash at bank and in hand

 

72,616

136,181

 

4,007,444

3,886,787

Creditors: Amounts falling due within one year

8

(4,422,201)

(2,927,147)

Net current (liabilities)/assets

 

(414,757)

959,640

Total assets less current liabilities

 

5,328,333

4,918,872

Creditors: Amounts falling due after more than one year

8

(312,454)

(457,121)

Provisions for liabilities

(533,661)

(405,310)

Net assets

 

4,482,218

4,056,441

Capital and reserves

 

Called up share capital

100

100

Retained earnings

4,482,118

4,056,341

Shareholders' funds

 

4,482,218

4,056,441

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 3 September 2026 and signed on its behalf by:
 

.........................................
L R Bull
Company secretary and director

 

Capital Compactors Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England and Wales, UK.

The address of its registered office is:
Oak Park Rylands Lane
Elmley Lovett
Droitwich
WR9 0QZ
England

The principal place of business is:
3 Shortwood Court
Shortwood Business Park
Barnsley
South Yorkshire
S74 9LH
United Kingdom

These financial statements were authorised for issue by the Board on 3 September 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Pound Sterling (£)

 

Capital Compactors Limited

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

Audit report

The Independent Auditor's Report was unqualified.

The name of the Senior Statutory Auditor who signed the audit report on 3 September 2026 was Philip Parsons FCA, who signed for and on behalf of Clement Rabjohns Limited.

.........................................

Judgements

Application of the accounting policies in the preparation of the financial statements requires the directors to apply judgement involving assumptions and estimates concerning future results and other developments, including the likelihood, timing or amount of future transactions or events. There can be no assurance that actual results will not materially differ from those estimates.

Estimates and underlying expectations are continually evaluated and are based on historical experience and other factors, including expectations of future events that are reasonable under the circumstances. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.

The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

i) Impairment of tangible fixed assets
Management have considered whether there are any indications that Property, Plant and Equipment may have suffered an impairment at the reporting date as required by FRS 102. Management believe that there are no internal or external factors which indicate that such tangible assets may have been impaired. As such, the Directors have not considered it necessary to estimate the recoverable amount of such assets.

Revenue recognition

 

Capital Compactors Limited

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

Turnover represents net invoiced sales of goods and services, excluding value added tax, except in respect of service contracts where turnover is recognised when the company obtains the right to the consideration, and sale and leaseback transactions where the balance of risk and rewards remains with the company.

The revenue for machines leased by the company to the customer is recognised according to the terms of the lease. Revenue relating to future periods is shown as deferred income.

The revenue for machines sold is recognised when ownership is transferred in accordance with the contract with the customer.

Any sales proceeds relating to the servicing and repair of machines to be provided in future periods by the company is deferred to the periods in which the services are to be undertaken. Deferred income is calculated from the beginning of the month during which the contract commences.

Other sales are recognised as delivered, installed or service performed.

The sale of items to leasing companies and the immeadiate leaseback of those items where the risk and reward of the transaction mainly remains with the company is treated purely as a financing transaction.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Capital Compactors Limited

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

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Property

2% and 10% on cost

Plant and Machinery

at varying rates on cost

Fixtures and Fittings

25% reducing balance basis

Motor Vehicles

25% reducing balance basis

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Trademarks

10 years

Computer Software

25% reducing balance basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Capital Compactors Limited

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

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Capital Compactors Limited

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

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 73 (2024 - 76).

4

Intangible assets

Internally generated software development costs
 £

Other intangible assets
 £

Total
£

Cost or valuation

At 1 January 2025

40,887

1,540

42,427

Additions acquired separately

104,256

-

104,256

At 31 December 2025

145,143

1,540

146,683

Amortisation

At 1 January 2025

30,061

1,540

31,601

Amortisation charge

2,706

-

2,706

At 31 December 2025

32,767

1,540

34,307

Carrying amount

At 31 December 2025

112,376

-

112,376

At 31 December 2024

10,826

-

10,826

 

Capital Compactors Limited

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

5

Tangible assets

Long leasehold land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2025

1,649,910

21,702

5,431,903

542,595

7,646,110

Additions

19,284

653

2,406,536

37,530

2,464,003

Disposals

-

-

(860,331)

-

(860,331)

At 31 December 2025

1,669,194

22,355

6,978,108

580,125

9,249,782

Depreciation

At 1 January 2025

316,183

18,045

3,090,809

272,672

3,697,709

Charge for the year

33,215

1,042

403,574

70,251

508,082

Eliminated on disposal

-

-

(586,723)

-

(586,723)

At 31 December 2025

349,398

19,087

2,907,660

342,923

3,619,068

Carrying amount

At 31 December 2025

1,319,796

3,268

4,070,448

237,202

5,630,714

At 31 December 2024

1,333,728

3,657

2,341,094

269,927

3,948,406

Included within the net book value of land and buildings above is £1,319,797 (2024 - £1,333,727) in respect of long leasehold land and buildings and £Nil (2024 - £Nil) in respect of short leasehold land and buildings.
 

 

Capital Compactors Limited

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

6

Stocks

2025
£

2024
£

Raw materials and consumables

992,521

567,133

Work in progress

116,191

390,319

Finished goods and goods for resale

91,344

125,356

1,200,056

1,082,808

7

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

1,302,407

1,098,811

Amounts owed by related parties

11

1,125,929

1,277,529

Prepayments

 

306,436

291,458

   

2,734,772

2,667,798

 

Capital Compactors Limited

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

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

-

1,559

Trade creditors

 

865,721

509,799

Amounts owed to group undertakings and undertakings in which the company has a participating interest

11

2,062,058

1,050,914

Taxation and social security

 

408,068

257,698

Accruals and deferred income

 

1,059,394

1,078,679

Other creditors

 

26,960

28,498

 

4,422,201

2,927,147

Creditors: amounts falling due after more than one year

2025
£

2024
£

Due after one year

Deferred income

312,454

457,121

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Hire purchase contracts

-

1,559

10

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

53,449

15,079

Later than one year and not later than five years

108,166

54,497

161,615

69,576

 

Capital Compactors Limited

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

The amount of non-cancellable operating lease payments recognised as an expense during the year was £36,245 (2024 - £55,954).

11

Related party transactions

Expenditure with and payables to related parties

2025

2024

Key management
£

Leases

44,325

12

Parent and ultimate parent undertaking

The company's immediate parent is Egbert Taylor Holdings Limited, incorporated in the United Kingdom.

 The ultimate parent is Impact Parent Corporation (DE C Corp), incorporated in the United States of America.

 The most senior parent entity producing publicly available financial statements is Egbert Taylor Holdings Limited. These financial statements are available upon request from Oak Park, Ryland Lane, Elmley Lovett, Droitwich, WR9 0QZ.

 The ultimate controlling party is Aurora Capital Partners.