POTTER'S_WASTE_MANAGEMENT - Accounts


Company Registration No. 05322339 (England and Wales)
POTTER'S WASTE MANAGEMENT LIMITED
CONSOLIDATED ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2019
POTTER'S WASTE MANAGEMENT LIMITED
COMPANY INFORMATION
Director
Mr J E Potter
Secretary
Mr J E Potter
Company number
05322339
Registered office
Potter House
Henfaes Lane
Welshpool
Powys
SY21 7BE
Auditor
McLintocks (NW) Limited
The Coach House
25 Rhosddu Road
Wrexham
LL11 1EB
POTTER'S WASTE MANAGEMENT LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 33
POTTER'S WASTE MANAGEMENT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 APRIL 2019
- 1 -

The director presents the strategic report for the year ended 30 April 2019.

Review of business

During the year the group extended the geographic area that its waste management solutions covered with the acquisition of a strategically placed site in the Midlands, to build on the existing operations carried out throughout Wales. The group continues to invest in plant and equipment to improve operational productivity and to increase the range of waste management solutions provided.

The company's key financial indicators during the year were as follows:
2019
2018
£
£
Turnover
17,334,329
25,093,806
Operating profit
984,243
2,609,302
Profit before tax
867,610
2,744,363
Shareholders funds
12,697,121
12,039,872
Principal risks and uncertainties

The group operates within the waste management industry which is subject to strict environmental and health and safety legislation. The group's management develop systems and policies to ensure compliance with all relevant regulations and to continue to meet these standards which are subject to continuous revision.

 

The group operations involve both public sector contracts and services to both industrial and commercial customers. Public service contracts may be subject to periodic competitive tender and the group's management had put in place a tender approval procedure to ensure all risks are properly considered.

 

The group's management recognise the liquidity risk to the group and utilise short and long term cash flow projections to review this, and are confident that they have sufficient banking and financing facilities in place to meet the group's working capital requirement and sufficient funds are available for existing operations and planned expansions.

 

The potential impact of Brexit has been considered and the directors are of the opinion that there will be no significant impact on the group during the exit of the United Kingdom from the EU.

On behalf of the board

Mr J E Potter
Director
29 January 2020
POTTER'S WASTE MANAGEMENT LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 APRIL 2019
- 2 -

The director presents his annual report and financial statements for the year ended 30 April 2019.

Principal activities

The principal activity of the company and group continued to be that of the provision of waste management and disposal including the operation of landfill sites.

Director

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

Miss D M Potter
(Resigned 1 November 2019)
Mr J E Potter
Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The director does not recommend payment of a further dividend.

Auditor

McLintocks (NW) Limited were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of director's responsibilities

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The director is 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. He is 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.

POTTER'S WASTE MANAGEMENT LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 3 -
On behalf of the board
Mr J E Potter
Director
29 January 2020
POTTER'S WASTE MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POTTER'S WASTE MANAGEMENT LIMITED
- 4 -
Opinion

We have audited the financial statements of Potter's Waste Management Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 April 2019 which comprise the group profit and loss account, 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, the company statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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:

  • give a true and fair view of the state of the group's and the parent company's affairs as at 30 April 2019 and of the group's profit for the year then ended;

  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  • have been prepared in accordance with the requirements of the Companies Act 2006.

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 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

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

POTTER'S WASTE MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF POTTER'S WASTE MANAGEMENT LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

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 its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the group's and 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 director either intends to liquidate the group or the parent company or to cease operations, or has 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.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

POTTER'S WASTE MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF POTTER'S WASTE MANAGEMENT LIMITED
- 6 -

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.

Timothy Mitchell BSc FCA (Senior Statutory Auditor)
for and on behalf of McLintocks (NW) Limited
29 January 2020
Chartered Accountants
Statutory Auditor
The Coach House
25 Rhosddu Road
Wrexham
LL11 1EB
POTTER'S WASTE MANAGEMENT LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 APRIL 2019
- 7 -
2019
2018
as restated
Notes
£
£
Turnover
3
17,334,329
25,093,806
Cost of sales
(12,022,205)
(15,733,124)
Gross profit
5,312,124
9,360,682
Administrative expenses
(4,725,729)
(7,168,135)
Other operating income
397,848
416,755
Operating profit
4
984,243
2,609,302
Interest receivable and similar income
7
2,252
-
Interest payable and similar expenses
8
(198,728)
(418,708)
Fair value gains and losses on investment properties
13
79,843
553,769
Profit before taxation
867,610
2,744,363
Tax on profit
9
(210,360)
(517,844)
Profit for the financial year
28
657,250
2,226,519
Profit for the financial year is all attributable to the owners of the parent company.
POTTER'S WASTE MANAGEMENT LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 APRIL 2019
- 8 -
2019
2018
£
£
Profit for the year
657,250
2,226,519
Other comprehensive income
-
-
Total comprehensive income for the year
657,250
2,226,519
Total comprehensive income for the year is all attributable to the owners of the parent company.
POTTER'S WASTE MANAGEMENT LIMITED
GROUP BALANCE SHEET
AS AT
30 APRIL 2019
30 April 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Goodwill
11
2,180,075
2,320,725
Tangible assets
12
19,896,417
14,966,398
Investment properties
13
3,000,000
2,920,157
25,076,492
20,207,280
Current assets
Stocks
17
15,266
8,475
Debtors
18
9,009,185
10,733,952
Cash at bank and in hand
247,504
1,043,956
9,271,955
11,786,383
Creditors: amounts falling due within one year
19
(6,844,102)
(7,453,753)
Net current assets
2,427,853
4,332,630
Total assets less current liabilities
27,504,345
24,539,910
Creditors: amounts falling due after more than one year
20
(7,450,446)
(6,726,793)
Provisions for liabilities
23
(7,356,778)
(5,773,245)
Net assets
12,697,121
12,039,872
Capital and reserves
Called up share capital
26
10,000
10,000
Revaluation reserve
28
1,447,516
1,447,516
Non-distributable profits reserve
27
513,226
448,553
Distributable profit and loss reserves
28
10,726,379
10,133,803
Total equity
12,697,121
12,039,872
The financial statements were approved by the board of directors and authorised for issue on 29 January 2020 and are signed on its behalf by:
29 January 2020
Mr J E Potter
Director
POTTER'S WASTE MANAGEMENT LIMITED
COMPANY BALANCE SHEET
AS AT 30 APRIL 2019
30 April 2019
- 10 -
2019
2018
Notes
£
£
£
£
Fixed assets
Investments
14
7,466,250
7,466,250
Current assets
Debtors
18
150,000
186,272
Cash at bank and in hand
33,842
78,031
183,842
264,303
Creditors: amounts falling due within one year
19
(3,328,104)
(4,738,690)
Net current liabilities
(3,144,262)
(4,474,387)
Total assets less current liabilities
4,321,988
2,991,863
Creditors: amounts falling due after more than one year
20
(4,288,457)
(2,982,650)
Net assets
33,531
9,213
Capital and reserves
Called up share capital
26
10,000
10,000
Distributable profit and loss reserves
28
23,531
(787)
Total equity
33,531
9,213

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 £24,318 (2018 - £20,820 profit).

The financial statements were approved by the board of directors and authorised for issue on 29 January 2020 and are signed on its behalf by:
29 January 2020
Mr J E Potter
Director
Company Registration No. 05322339
POTTER'S WASTE MANAGEMENT LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2019
- 11 -
Share capital
Revaluation reserve
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 30 April 2018:
Balance at 1 May 2017
10,000
1,589,357
-
8,213,996
9,813,353
Year ended 30 April 2018:
Profit and total comprehensive income for the year
-
-
448,553
1,777,966
2,226,519
Transfers
-
(141,841)
-
141,841
-
Balance at 30 April 2018
10,000
1,447,516
448,553
10,133,803
12,039,872
Year ended 30 April 2019:
Profit and total comprehensive income for the year
-
-
64,673
592,576
657,250
Balance at 30 April 2019
10,000
1,447,516
513,226
10,726,379
12,697,121
POTTER'S WASTE MANAGEMENT LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2019
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
For the period ended 30 April 2018:
Balance at 1 May 2017
10,000
(21,608)
(11,608)
Year ended 30 April 2018:
Profit and total comprehensive income for the year
-
20,821
20,821
Balance at 30 April 2018
10,000
(787)
9,213
Year ended 30 April 2019:
Profit and total comprehensive income for the year
-
24,318
24,318
Balance at 30 April 2019
10,000
23,531
33,531
POTTER'S WASTE MANAGEMENT LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2019
- 13 -
2019
2018
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
4,525,517
4,090,880
Interest paid
(198,728)
(418,708)
Corporation tax paid
(156,205)
(750,452)
Net cash inflow from operating activities
4,170,584
2,921,720
Investing activities
Purchase of tangible fixed assets
(6,629,722)
(1,438,265)
Proceeds on disposal of tangible fixed assets
295,995
9,529
Purchase of investment property
-
(1,696,231)
Proceeds from other investments and loans
438,162
-
Interest received
2,251
-
Net cash used in investing activities
(5,893,314)
(3,124,967)
Financing activities
Repayment of bank loans
1,295,008
245,200
Payment of finance leases obligations
(368,730)
(398,239)
Net cash generated from/(used in) financing activities
926,278
(153,039)
Net decrease in cash and cash equivalents
(796,452)
(356,286)
Cash and cash equivalents at beginning of year
1,043,956
1,400,242
Cash and cash equivalents at end of year
247,504
1,043,956
POTTER'S WASTE MANAGEMENT LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2019
- 14 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
33
(1,411,748)
672,447
Interest paid
(120,565)
(105,073)
Corporation tax paid
(5,000)
-
Net cash (outflow)/inflow from operating activities
(1,537,313)
567,374
Investing activities
Purchase of subsidiary
-
(1,000)
Net cash used in investing activities
-
(1,000)
Financing activities
Repayment of bank loans
1,493,124
(571,852)
Net cash generated from/(used in) financing activities
1,493,124
(571,852)
Net decrease in cash and cash equivalents
(44,189)
(5,478)
Cash and cash equivalents at beginning of year
78,031
83,509
Cash and cash equivalents at end of year
33,842
78,031
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2019
- 15 -
1
Accounting policies
Company information

Potter's Waste Management Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Potter House, Henfaes Lane, Welshpool, Powys, SY21 7BE.

 

The group consists of Potter's Waste Management Limited 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
Basis of consolidation

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.

The consolidated financial statements incorporate those of Potter's Waste Management Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 30 April 2019. 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.

1.3
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 16 -
1.4
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company, and the revenue can be reliably measured once the goods or services are provided to the customer. Income from waste disposal is recognised at the point of disposal. Income from landfill activities include landfill tax at the prevailing rate. Turnover is measured 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 with the exception of landfill tax.

1.5
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.

1.6
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 2014. 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 20 years.

 

1.7
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:

Freehold land and buildings
15 years straight line allowing for residual value
Improvements to property
10-25 years straight line
Plant and equipment
2-50% both reducing balance and straight line and on a
component basis where appropriate
Fixtures and fittings
3 to 5 years straight line
Motor vehicles
4 to 5 years straight line
Land not in use
Not depreciated
Other tangible assets
Over the estimated useful life

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.

Certain capital additions and disposals have been accounted for on a component basis where appropriate.

1.8
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 17 -
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.

1.10
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 replacement cost and 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.

1.11
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.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 18 -
1.12
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.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 19 -
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 though 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.

1.13
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.

1.14
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.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 20 -
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.

1.15
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.

Provisions are in place for environmental and landfill costs, these include provisions associated with the closure and post closure of the landfill site. The company estimates its total future requirements for closure costs and post closure monitoring and maintenance of the site after the anticipated closure.

 

A provision is made for the final capping, inspection, monitoring, operating and maintenance costs to be incurred during the period after which the site closes.

 

Post closure provisions have been shown at net present value. The current cost estimate has been inflated at 2% (2018: 2.5%) and discounted by 4.85% (2018: 5.1%). The unwinding of the discount element is shown in the financial statements as a financial item.

 

The company provides for full closure costs as the voidspace is used. In accordance with FRS 102 Section 21, full provision has been made for the company's minimum unavoidable costs.

1.16
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.

1.17
Retirement benefits

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

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 21 -
1.18
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.

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 except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.19
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 are included in the profit and loss account for the period.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is 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

All turnover arose within the United Kingdom.

4
Operating profit
2019
2018
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
4,891
(70,581)
Depreciation of tangible fixed assets
1,542,871
1,753,598
Profit on disposal of tangible fixed assets
(139,163)
(300)
Amortisation of intangible assets
140,650
140,650
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 22 -
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
37,700
27,970
6
Employees

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

Group
Company
2019
2018
2019
2018
Number
Number
Number
Number
60
62
-
-

Their aggregate remuneration comprised:

Group
Company
2019
2018
2019
2018
£
£
£
£
Wages and salaries
1,350,982
1,401,533
-
-
Social security costs
124,810
115,300
-
-
Pension costs
20,982
12,937
-
-
1,496,774
1,529,770
-
-

Key management personnel are the directors of the company.

7
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
2,252
-

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
2,252
-
8
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
198,728
418,708
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 23 -
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
170,868
710,265
Adjustments in respect of prior periods
-
(40,444)
Total current tax
170,868
669,821
Deferred tax
Origination and reversal of timing differences
39,492
(151,977)
Total tax charge
210,360
517,844

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:

2019
2018
£
£
Profit before taxation
867,610
2,744,363
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
164,846
521,429
Tax effect of expenses that are not deductible in determining taxable profit
302,346
332,416
Tax effect of income not taxable in determining taxable profit
-
(57)
Gains not taxable
(26,441)
-
Unutilised tax losses carried forward
12,563
-
Adjustments in respect of prior years
-
(40,424)
Permanent capital allowances in excess of depreciation
(290,177)
(212,384)
Amortisation on assets not qualifying for tax allowances
26,724
26,723
Deferred tax
54,661
(151,977)
Waste disposal and provisions tax adjustment
(34,162)
42,118
Taxation charge
210,360
517,844
10
Profit and loss analysis

There are a number of expenditure reclassifications in the period. This is to align the profit and loss analysis across the group.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 24 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 May 2018 and 30 April 2019
2,813,000
Amortisation and impairment
At 1 May 2018
492,275
Amortisation charged for the year
140,650
At 30 April 2019
632,925
Carrying amount
At 30 April 2019
2,180,075
At 30 April 2018
2,320,725
The company had no intangible fixed assets at 30 April 2019 or 30 April 2018.
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 25 -
12
Tangible fixed assets
Group
Freehold land and buildings
Improvements to property
Plant and equipment
Motor vehicles
Land not in use
Other tangible assets
Total
£
£
£
£
£
£
£
£
Cost
At 1 May 2018
11,231,716
185,015
18,683,318
49,747
37,258
1,235,206
-
31,422,260
Additions
3,946,669
34,044
978,509
-
-
5,500
1,665,000
6,629,722
Disposals
-
-
(814,155)
-
-
-
-
(814,155)
At 30 April 2019
15,178,385
219,059
18,847,672
49,747
37,258
1,240,706
1,665,000
37,237,827
Depreciation and impairment
At 1 May 2018
4,484,675
132,924
11,796,864
39,010
2,389
-
-
16,455,862
Depreciation charged in the year
51,267
16,521
1,390,496
8,039
7,452
-
69,096
1,542,871
Eliminated in respect of disposals
-
-
(657,323)
-
-
-
-
(657,323)
At 30 April 2019
4,535,942
149,445
12,530,037
47,049
9,841
-
69,096
17,341,410
Carrying amount
At 30 April 2019
10,642,443
69,614
6,317,635
2,698
27,417
1,240,706
1,595,904
19,896,417
At 30 April 2018
6,747,041
52,091
6,886,454
10,737
34,869
1,235,206
-
14,966,398
The company had no tangible fixed assets at 30 April 2019 or 30 April 2018.
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
12
Tangible fixed assets
(Continued)
- 26 -

The total net book value of assets under finance is £3,880,272 (2018: £4,019,495).

13
Investment property
Group
Company
2019
2019
£
£
Fair value
At 1 May 2018 and 30 April 2019
2,920,157
-
Net gains or losses through fair value adjustments
79,843
-
At 30 April 2019
3,000,000
-

The fair value of the investment property has been arrived at on the basis of a valuation carried out by Towler Shaw Roberts, Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis on 30 April 2019 by reference to market evidence of transaction prices for similar properties.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
Group
Company
2019
2018
2019
2018
£
£
£
£
Cost
2,366,388
2,366,388
-
-
14
Fixed asset investments
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Investments in subsidiaries
15
-
-
7,466,250
7,466,250
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 May 2018 and 30 April 2019
7,466,250
Carrying amount
At 30 April 2019
7,466,250
At 30 April 2018
7,466,250
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 27 -
15
Subsidiaries

Details of the company's subsidiaries at 30 April 2019 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Sundorne Products (Llanidloes) Limited
1
Ordinary
100.00
Resources Management U.K. Limited
1
Ordinary
100.00
Potters Renewable Energy Limited
1
Ordinary
100.00
Potters (Midlands) Limited
1
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Potter House, Henfaes Lane, Welshpool, Powys, United Kingdom, SY21 7BE
16
Financial instruments
Group
Company
2019
2018
2019
2018
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
7,752,430
9,969,221
150,000
150,000
Carrying amount of financial liabilities
Measured at amortised cost
13,293,471
12,795,618
7,610,950
7,716,433
17
Stocks
Group
Company
2019
2018
2019
2018
£
£
£
£
Stocks
15,266
8,475
-
-
18
Debtors
Group
Company
2019
2018
2019
2018
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,730,586
5,948,301
-
-
Other debtors
4,021,844
4,020,920
150,000
150,000
Prepayments and accrued income
1,163,781
649,958
-
36,272
8,916,211
10,619,179
150,000
186,272
Deferred tax asset (note 24)
92,974
114,773
-
-
9,009,185
10,733,952
150,000
186,272
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 28 -
19
Creditors: amounts falling due within one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Bank loans
21
983,805
793,880
782,507
595,190
Obligations under finance leases
22
861,504
848,804
-
-
Trade creditors
1,882,976
2,193,686
-
-
Amounts owed to group undertakings
-
-
2,539,986
4,133,651
Corporation tax payable
627,186
627,693
5,611
4,907
Other taxation and social security
373,891
757,235
-
-
Other creditors
1,158,698
1,327,386
-
-
Accruals and deferred income
956,042
905,069
-
4,942
6,844,102
7,453,753
3,328,104
4,738,690
20
Creditors: amounts falling due after more than one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Bank loans and overdrafts
21
6,449,753
5,344,670
4,288,457
2,982,650
Obligations under finance leases
22
1,000,693
1,382,123
-
-
7,450,446
6,726,793
4,288,457
2,982,650
Amounts included above which fall due after five years are as follows:
Payable by instalments
1,421,800
1,567,260
-
-
21
Loans and overdrafts
Group
Company
2019
2018
2019
2018
£
£
£
£
Bank loans
7,433,558
6,138,550
5,070,964
3,577,840
Payable within one year
983,805
793,880
782,507
595,190
Payable after one year
6,449,753
5,344,670
4,288,457
2,982,650

Bank loans are secured by way of first legal mortgage over freehold properties, debentures comprising fixed and floating charges over the company assets and cross company guarantees with group companies.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 29 -
22
Finance lease obligations
Group
Company
2019
2018
2019
2018
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
861,504
848,804
-
-
In two to five years
1,000,693
1,382,123
-
-
1,862,197
2,230,927
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Provisions for liabilities
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Landfill related provisions
6,016,642
4,465,972
-
-
Deferred tax liabilities
24
1,340,136
1,307,273
-
-
7,356,778
5,773,245
-
-

Provision has been made for the capping, leachate disposal, closure and post closure costs in relation to the landfill site restoration and maintenance in accordance with the accounting policy set out in note 1.15. The company expects these costs to be incurred over the next 46 years for Sundorne Products (Llanidloes) Limited, 51 years for Resources Management U.K. Limited and 46 years for Potters (Midlands) Limited.

Movements on provisions apart from deferred tax liabilities:
Landfill related provisions
Group
£
At 1 May 2018
4,465,972
Additional provisions in the year
1,754,402
Utilisation of provision
(203,732)
At 30 April 2019
6,016,642
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 30 -
24
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2019
2018
2019
2018
Group
£
£
£
£
Accelerated capital allowances
1,219,750
1,202,057
92,974
114,773
Revaluations
120,386
105,216
-
-
1,340,136
1,307,273
92,974
114,773
Group
Company
2019
2019
Movements in the year:
£
£
Liability at 1 May 2018
1,192,500
-
Charge to profit or loss
54,662
-
Liability at 30 April 2019
1,247,162
-

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

25
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
20,982
12,937

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.

26
Share capital
Group and company
2019
2018
Ordinary share capital
£
£
Issued and fully paid
10,000 Ordinary of £1 each
10,000
10,000
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 31 -
27
Non-distributable profits reserve
Group
Company
2019
2018
2019
2018
£
£
£
£
At the beginning of the year
448,553
-
-
-
Non distributable profits in the year
64,673
448,553
-
-
At the end of the year
513,226
448,553
-
-
28
Reserves
Group
Company
2019
2018
2019
2018
as restated
£
£
£
£
At the beginning of the year
10,133,803
8,213,996
(787)
(21,608)
Profit for the year
657,250
2,226,519
24,318
20,821
Current year profits transferred to non-distributable reserve
(64,673)
(448,553)
-
-
Transfer from revaluation reserve
-
141,841
-
-
At the end of the year
10,726,380
10,133,803
23,531
(787)
29
Operating lease commitments
Lessee

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
2019
2018
2019
2018
£
£
£
£
Within one year
163,159
63,422
-
-
Between two and five years
153,249
19,144
-
-
316,408
82,566
-
-
POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 32 -
30
Related party transactions
Transactions with related parties

G F Potter is a partnership controlled by Mr J Potter. During the year the group provided services and recharged costs and loan repayments to G F Potter amounting to £1,580,151 (2018: £1,149,226) and made purchases from G F Potter which totalled £649,300 (2018: £484,263). At 30 April 2019 G F Potter owed the group £1,069,494 (2018: £2,060,309).

In prior years the group has made loans to Potter Aviation Limited of which Mr J Potter is the sole director and shareholder. At 30 April 2019 the group was owed £93,785 (2018: £93,785). No interest is charged.

GF and JE Potter Garages Limited (of which Mr J Potter is a director), owed the group £nil (2018: £85,019) and was owed by the group £110,273 (2018: 193,731) which was included in trade creditors at the 30 April 2019. During the year the group made purchases of £1,457 (2018: £101,710).

Mr J Potter is a sole director and shareholder of Potters GCL Limited who have been granted a loan from the group. At 30 April 2019 the balance owed from Potters GCL Limited was £152,236 (2018: £152,263). No interest is charged on the loan.

During the year the group made loans to ME Potter Farms Ltd of which Mr J Potter is a director. At 30 April 2019 the group was owed £295,231 (2018: £295,231). No interest is charged on this balance.

Mr J Potter is a director of Potter Properties Ltd who have been granted a loan from the group. At 30 April 2019 the group was owed £403,689 (2018: £417,685). No interest is charged on the loan.

Gwynt Cymru Limited is a 100% subsidiary of Potters GCL limited, of which Mr J Potter and Miss D Potter are directors and Mr J Potter is a controlling shareholder. During the year the group made purchases of £60,000 (2018: £47,500). During the year the company made sales and recharges to Gwynt Cymru Limited totalling £130,000 (2018: £108,103). At 30 April 2019 Gwynt Cymru Limited owed the group £1,393,421 (2018: £1,969,813). No interest is charged on this balance.

During the year the group maintained a loan account with Gwynt Cymru Limited, a company which Mr J Potter and Miss D Potter are directors. At 30 April 2019 Gwynt Cymru Limited owed the group £150,000 (2018: £150,000).

During the year the group made purchases of £460 (2018: £14,480) from Powys Ready Mixed Concrete Company Limited, of which Mr J Potter is a director. At 30th April 2019 the group owed Powys Ready Mixed Concrete Company Limited £nil (2018: £nil).

Mr J Potter is a director of The Fox Complex Limited who has been granted a loan from the company. During the year the group made sales to The Fox Complex Limited totalling £223 (2018: £nil) and the group made payments of £107,635 (2018: £nil) on behalf of The Fox Complex Limited. At 30 April 2019 the balance owed from The Fox Complex Limited was £12,033 (2018: £nil). No interest is charged on the loan.

Mr J Potter is a director of James & Jean Potter Limited. During the year the group made sales of £18,113 (2018: £nil). At 30 April 2019 James & Jean Potter Limited owed the group £49,997 (2018: £nil).

James & Jean Potter is a partnership, of which Mr J Potter is a partner. During the year the group made purchases from James & Jean Potter which totalled £176,625 (2018: £nil). At 30 April 2019 James & Jean Potter owed the group £1,050 (2018: £nil).

Enersyst Power Systems Limited is a subsidiary of Potter Environmental Limited which Mr J Potter is the sole shareholder. At 30 April 2019 Enersyst Limited owed the group £9,834 (2018: £nil). No interest is charged on this balance.

During the year, Mr J Potter advanced monies of £233,091 and repaid monies of £671,447. At 30 April 2019 Mr J Potter owed the group £291,443 (2018: £729,799).

No interest is charged on amounts owed between subsidiary companies.

Beneficial loan interest of £53,301 has been charged based on the official interest rate of 2.5%.

POTTER'S WASTE MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 33 -
31
Controlling party

The ultimate controlling party is considered to be Mr J Potter, as a result of controlling 100% of the issued share capital of the parent company.

32
Cash generated from group operations
2019
2018
£
£
Profit for the year after tax
657,250
2,226,519
Adjustments for:
Taxation charged
210,360
517,844
Finance costs
198,728
418,708
Investment income
(2,252)
-
Gain on disposal of tangible fixed assets
(139,163)
(300)
Amortisation and impairment of intangible assets
140,650
140,650
Depreciation and impairment of tangible fixed assets
1,542,871
1,753,598
Fair value gain on investment properties
(79,843)
(553,769)
Increase in provisions
1,550,670
786,976
Movements in working capital:
Increase in stocks
(6,791)
(2,225)
Decrease in debtors
1,264,806
1,985,706
Decrease in creditors
(811,769)
(3,182,827)
Cash generated from operations
4,525,517
4,090,880
33
Cash (absorbed by)/generated from operations - company
2019
2018
£
£
Profit for the year after tax
24,318
20,821
Adjustments for:
Taxation charged
5,704
4,907
Finance costs
120,565
105,073
Movements in working capital:
Decrease/(increase) in debtors
36,272
(36,271)
(Decrease)/increase in creditors
(1,598,607)
577,917
Cash (absorbed by)/generated from operations
(1,411,748)
672,447
34
Prior period adjustment

The comparative figures have removed the revaluation of investment property net of deferred tax in Sundorne Products (Llanidloes) Limited from other comprehensive income to the profit and loss.

2019-04-302018-05-01falseCCH SoftwareCCH Accounts Production 2019.301Miss D M PotterMr J E PotterMr J E Potter053223392018-05-012019-04-3005322339bus:CompanySecretaryDirector12018-05-012019-04-3005322339bus:CompanySecretary12018-05-012019-04-3005322339bus:Director12018-05-012019-04-3005322339bus:Director22018-05-012019-04-3005322339bus:RegisteredOffice2018-05-012019-04-3005322339bus:Consolidated2019-04-3005322339bus:Consolidated2018-05-012019-04-30053223392019-04-30053223392018-04-3005322339core:ShareCapital2019-04-3005322339core:ShareCapital2018-04-30053223392017-05-012018-04-30053223392017-04-3005322339core:Goodwill2018-05-012019-04-3005322339core:LandBuildingscore:OwnedOrFreeholdAssets2018-05-012019-04-3005322339core:LeaseholdImprovements2018-05-012019-04-3005322339core:PlantMachinery2018-05-012019-04-3005322339core:FurnitureFittings2018-05-012019-04-3005322339core:ComputerEquipment2018-05-012019-04-3005322339core:MotorVehicles2018-05-012019-04-3005322339core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-05-012019-04-3005322339core:Non-standardPPEClass3ComponentTotalPropertyPlantEquipment2018-05-012019-04-3005322339core:Subsidiary12018-05-012019-04-3005322339core:Subsidiary22018-05-012019-04-3005322339core:Subsidiary32018-05-012019-04-3005322339core:Subsidiary42018-05-012019-04-3005322339core:Subsidiary112018-05-012019-04-3005322339core:Subsidiary212018-05-012019-04-3005322339core:Subsidiary312018-05-012019-04-3005322339core:Subsidiary412018-05-012019-04-3005322339core:CurrentFinancialInstruments2019-04-3005322339core:CurrentFinancialInstruments2018-04-3005322339core:Non-currentFinancialInstruments2019-04-3005322339core:Non-currentFinancialInstruments2018-04-3005322339bus:PrivateLimitedCompanyLtd2018-05-012019-04-3005322339bus:FRS1022018-05-012019-04-3005322339bus:Audited2018-05-012019-04-3005322339bus:ConsolidatedGroupCompanyAccounts2018-05-012019-04-3005322339bus:FullAccounts2018-05-012019-04-30xbrli:purexbrli:sharesiso4217:GBP