Company registration number 05774204 (England and Wales)
DRAGON RECYCLING SOLUTIONS LTD
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
PAGES FOR FILING WITH REGISTRAR
DRAGON RECYCLING SOLUTIONS LTD
COMPANY INFORMATION
Directors
M R Young
(Resigned 17 July 2025)
W A Hoskins
(Resigned 17 July 2025)
E H Bysouth
(Appointed 17 July 2025)
G G Howard
(Appointed 17 July 2025)
T A Medlicott
(Appointed 17 July 2025)
M Minty
(Appointed 17 July 2025)
C Harvey
(Appointed 1 August 2025)
C M Pulman
(Appointed 10 September 2025)
Secretary
M Minty
Company number
05774204
Registered office
Linden House
Monk Street
Abergavenny
Monmouthshire
NP7 5NF
Accountants
Dorrell Oliver Ltd
Linden House
Monk Street
Abergavenny
Monmouthshire
NP7 5NF
Business address
Unit 2 Tafarnaubach Industrial Estate
Tredegar
Blaenau Gwent
NP22 3AA
Bankers
Nat West Bank plc
9 High Street
Abergavenny
Monmouthshire
NP7 5SA
DRAGON RECYCLING SOLUTIONS LTD
CONTENTS
Page
Directors' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
DRAGON RECYCLING SOLUTIONS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 APRIL 2025
- 1 -

The directors present their annual report and financial statements for the year ended 30 April 2025.

Directors

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

M R Young
(Resigned 17 July 2025)
W A Hoskins
(Resigned 17 July 2025)
E H Bysouth
(Appointed 17 July 2025)
G G Howard
(Appointed 17 July 2025)
T A Medlicott
(Appointed 17 July 2025)
M Minty
(Appointed 17 July 2025)
C Harvey
(Appointed 1 August 2025)
C M Pulman
(Appointed 10 September 2025)
Small companies exemption

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

On behalf of the board
M Minty
Director
29 October 2025
DRAGON RECYCLING SOLUTIONS LTD
BALANCE SHEET
AS AT 30 APRIL 2025
30 April 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
2,358,462
2,419,273
Current assets
Stocks
110,956
106,434
Debtors
6
1,507,050
1,348,666
Cash at bank and in hand
678,102
458,541
2,296,108
1,913,641
Creditors: amounts falling due within one year
7
(1,960,055)
(1,855,792)
Net current assets
336,053
57,849
Total assets less current liabilities
2,694,515
2,477,122
Creditors: amounts falling due after more than one year
8
(487,979)
(594,112)
Provisions for liabilities
9
(375,651)
(383,257)
Net assets
1,830,885
1,499,753
Capital and reserves
Called up share capital
10
25,100
25,100
Revaluation reserve
643,878
643,878
Profit and loss reserves
1,161,907
830,775
Total equity
1,830,885
1,499,753
DRAGON RECYCLING SOLUTIONS LTD
BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2025
30 April 2025
- 3 -

For the financial year ended 30 April 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 29 October 2025 and are signed on its behalf by:
M Minty
Director
Company registration number 05774204 (England and Wales)
DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 4 -
1
Accounting policies
Company information

Dragon Recycling Solutions Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Linden House, Monk Street, Abergavenny, Monmouthshire, NP7 5NF.

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 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, 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
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 is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

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

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Tangible fixed assets

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

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

Land and buildings Freehold
2% Straight line
Plant and machinery
10% Straight line
Fixtures, fittings & equipment
25% Straight line
Motor vehicles
20% Straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 5 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

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

1.7
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.

 

1.8
Cash at bank and in hand

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

1.9
Financial instruments

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

 

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

 

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, are recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

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.

1.10
Taxation

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

DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 6 -
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.

1.11
Employee benefits

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.

1.12
Retirement benefits

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

1.13
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.

1.14
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

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

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 7 -
3
Exceptional items
2025
2024
£
£
Expenditure
Costs relating to fire
-
879,551
Research and development costs for new line of business
275,800
-
275,800
879,551

A fire took place in 2022 at premises rented by the company. A provision was made in the 2024 financial statements for one off costs which resulted from that fire.

The company regularly undertakes research and development so as to widen the scope of products. In the year to 30 April 2025 the level of spending was higher than normal and this included the research above into a potential new product line.

4
Employees

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

2025
2024
Total
117
120
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 May 2024
1,800,000
979,350
2,779,350
Additions
-
0
156,609
156,609
Disposals
-
0
(9,400)
(9,400)
At 30 April 2025
1,800,000
1,126,559
2,926,559
Depreciation and impairment
At 1 May 2024
55,257
304,820
360,077
Depreciation charged in the year
30,384
181,788
212,172
Eliminated in respect of disposals
-
0
(4,152)
(4,152)
At 30 April 2025
85,641
482,456
568,097
Carrying amount
At 30 April 2025
1,714,359
644,103
2,358,462
At 30 April 2024
1,744,743
674,530
2,419,273
DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
5
Tangible fixed assets
(Continued)
- 8 -

Land and buildings with a carrying amount of £1,800,000 were revalued at 30 April 2024 by the directors on the basis of open market value.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
908,369
822,240
Other debtors
598,681
526,426
1,507,050
1,348,666
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
4,156
4,121
Trade creditors
240,845
213,687
Taxation and social security
301,491
227,954
Other creditors
1,413,563
1,410,030
1,960,055
1,855,792
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and hire purchase contracts
487,979
594,112

All creditors due after one year are secured by charges on the company's assets.

9
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
375,651
383,257
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
25,100
25,100
25,100
25,100
DRAGON RECYCLING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 9 -
11
Operating lease commitments

 

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

2025
2024
£
£
Total commitments
11,250
138,317
12
Events after the reporting date

Since the year end the shareholders Mr & Mrs Young and Mr & Mrs Hoskins sold their shares in the company and these were acquired by a new holding company Dragon RS Holdings Limited . The shares in this company are held by the members of the management team and the Development Bank of Wales. Further funding for this transaction has been provided by the Development Bank of Wales.

As can be seen from the Directors Report, Messrs Young and Hoskins have retired as directors of the company.

2025-04-302024-05-01falsefalsefalse29 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityM R YoungW A HoskinsE H BysouthG G HowardT A MedlicottC HarveyC M PulmanC M PulmanM Minty057742042024-05-012025-04-3005774204bus:CompanySecretary12024-05-012025-04-3005774204bus:Director12024-05-012025-04-3005774204bus:Director22024-05-012025-04-3005774204bus:Director32024-05-012025-04-3005774204bus:Director42024-05-012025-04-3005774204bus:Director52024-05-012025-04-3005774204bus:CompanySecretaryDirector12024-05-012025-04-3005774204bus:Director62024-05-012025-04-3005774204bus:Director72024-05-012025-04-3005774204bus:Director82024-05-012025-04-3005774204bus:RegisteredOffice2024-05-012025-04-3005774204bus:Agent12024-05-012025-04-30057742042025-04-30057742042024-04-3005774204core:LandBuildings2025-04-3005774204core:OtherPropertyPlantEquipment2025-04-3005774204core:LandBuildings2024-04-3005774204core:OtherPropertyPlantEquipment2024-04-3005774204core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-3005774204core:CurrentFinancialInstrumentscore:WithinOneYear2024-04-3005774204core:ShareCapital2025-04-3005774204core:ShareCapital2024-04-3005774204core:RevaluationReserve2025-04-3005774204core:RevaluationReserve2024-04-3005774204core:RetainedEarningsAccumulatedLosses2025-04-3005774204core:RetainedEarningsAccumulatedLosses2024-04-3005774204core:ShareCapitalOrdinaryShareClass12025-04-3005774204core:ShareCapitalOrdinaryShareClass12024-04-3005774204core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-012025-04-3005774204core:PlantMachinery2024-05-012025-04-3005774204core:FurnitureFittings2024-05-012025-04-3005774204core:MotorVehicles2024-05-012025-04-30057742042023-05-012024-04-3005774204core:LandBuildings2024-04-3005774204core:OtherPropertyPlantEquipment2024-04-30057742042024-04-3005774204core:LandBuildings2024-05-012025-04-3005774204core:OtherPropertyPlantEquipment2024-05-012025-04-3005774204core:CurrentFinancialInstruments2025-04-3005774204core:CurrentFinancialInstruments2024-04-3005774204core:WithinOneYear2025-04-3005774204core:WithinOneYear2024-04-3005774204core:Non-currentFinancialInstruments2025-04-3005774204core:Non-currentFinancialInstruments2024-04-3005774204bus:OrdinaryShareClass12024-05-012025-04-3005774204bus:OrdinaryShareClass12025-04-3005774204bus:OrdinaryShareClass12024-04-3005774204bus:PrivateLimitedCompanyLtd2024-05-012025-04-3005774204bus:FRS1022024-05-012025-04-3005774204bus:AuditExemptWithAccountantsReport2024-05-012025-04-3005774204bus:SmallCompaniesRegimeForAccounts2024-05-012025-04-3005774204bus:FullAccounts2024-05-012025-04-30xbrli:purexbrli:sharesiso4217:GBP