Total Metal Recovery Ltd Filleted accounts for Companies House (small and micro)

TOTAL METAL RECOVERY LIMITED - Company Information

8 false false false false false false false false false true false false false false false false No description of principal activity 2020-05-01 Sage Accounts Production Advanced 2020 - FRS102_2019 105,000 15,000 120,000 120,000 105,000 xbrli:pure xbrli:shares iso4217:GBP 05580862 2020-05-01 2021-04-30 05580862 2021-04-30 05580862 2020-04-30 05580862 2019-05-01 2020-04-30 05580862 2020-04-30 05580862 2019-04-30 05580862 core:PlantMachinery 2020-05-01 2021-04-30 05580862 core:FurnitureFittings 2020-05-01 2021-04-30 05580862 core:MotorVehicles 2020-05-01 2021-04-30 05580862 core:NetGoodwill 2020-05-01 2021-04-30 05580862 bus:Director1 2020-05-01 2021-04-30 05580862 bus:Director2 2020-05-01 2021-04-30 05580862 bus:Director3 2020-05-01 2021-04-30 05580862 bus:Director4 2020-05-01 2021-04-30 05580862 core:PlantMachinery 2020-04-30 05580862 core:FurnitureFittings 2020-04-30 05580862 core:MotorVehicles 2020-04-30 05580862 core:PlantMachinery 2021-04-30 05580862 core:FurnitureFittings 2021-04-30 05580862 core:MotorVehicles 2021-04-30 05580862 core:WithinOneYear 2021-04-30 05580862 core:WithinOneYear 2020-04-30 05580862 core:AfterOneYear 2021-04-30 05580862 core:AfterOneYear 2020-04-30 05580862 core:ShareCapital 2021-04-30 05580862 core:ShareCapital 2020-04-30 05580862 core:RetainedEarningsAccumulatedLosses 2021-04-30 05580862 core:RetainedEarningsAccumulatedLosses 2020-04-30 05580862 core:NetGoodwill 2021-04-30 05580862 core:NetGoodwill 2020-04-30 05580862 core:NetGoodwill 2020-04-30 05580862 core:PlantMachinery 2020-04-30 05580862 core:FurnitureFittings 2020-04-30 05580862 core:MotorVehicles 2020-04-30 05580862 bus:Director1 2020-04-30 05580862 bus:Director1 2021-04-30 05580862 bus:Director2 2020-04-30 05580862 bus:Director2 2021-04-30 05580862 bus:Director3 2020-04-30 05580862 bus:Director3 2021-04-30 05580862 bus:Director4 2020-04-30 05580862 bus:Director4 2021-04-30 05580862 bus:Director1 2019-04-30 05580862 bus:Director1 2020-04-30 05580862 bus:Director2 2019-04-30 05580862 bus:Director2 2020-04-30 05580862 bus:Director3 2019-04-30 05580862 bus:Director3 2020-04-30 05580862 bus:Director4 2019-04-30 05580862 bus:Director4 2020-04-30 05580862 bus:Director1 2019-05-01 2020-04-30 05580862 bus:Director2 2019-05-01 2020-04-30 05580862 bus:Director3 2019-05-01 2020-04-30 05580862 bus:Director4 2019-05-01 2020-04-30 05580862 bus:SmallEntities 2020-05-01 2021-04-30 05580862 bus:AuditExempt-NoAccountantsReport 2020-05-01 2021-04-30 05580862 bus:FullAccounts 2020-05-01 2021-04-30 05580862 bus:SmallCompaniesRegimeForAccounts 2020-05-01 2021-04-30 05580862 bus:PrivateLimitedCompanyLtd 2020-05-01 2021-04-30 05580862 core:OfficeEquipment 2020-05-01 2021-04-30 05580862 core:OfficeEquipment 2020-04-30 05580862 core:OfficeEquipment 2021-04-30

COMPANY REGISTRATION NUMBER: 05580862

Total Metal Recovery Ltd

Filleted Unaudited Financial Statements

30 April 2021

Total Metal Recovery Ltd

Statement of Financial Position

30 April 2021

	2021		2020
Note	£	£	£

Fixed assets

Intangible assets	5	120,000	105,000
Tangible assets	6	578,242	244,265
		---------	---------
		698,242	349,265

Current assets

Stocks		124,716	69,898
Debtors	7	116,230	13,289
Cash at bank and in hand		145,266	17,885
		---------	---------
		386,212	101,072

Creditors: amounts falling due within one year	8	345,270		185,099
		---------		---------
Net current assets/(liabilities)			40,942	( 84,027)
			---------	---------
Total assets less current liabilities			739,184	265,238

Creditors: amounts falling due after more than one year	9	523,053	174,853
		---------	---------
Net assets		216,131	90,385
		---------	---------

Capital and reserves

Called up share capital	5	5
Profit and loss account	216,126	90,380
	---------	--------
Shareholders funds	216,131	90,385
	---------	--------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.

For the year ending 30 April 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- 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 Act with respect to accounting records and the preparation of financial statements .

Total Metal Recovery Ltd

Statement of Financial Position (continued)

30 April 2021

These financial statements were approved by the board of directors and authorised for issue on 11 August 2021 , and are signed on behalf of the board by:

W Dunn	M Dunn
Director	Director

A Dunn	M Dunn
Director	Director

Company registration number: 05580862

Total Metal Recovery Ltd

Notes to the Financial Statements

Year ended 30 April 2021

1. General information

The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 138 Hanbury Road, Stoke Prior, Bromsgrove, B60 4JZ.

2. Statement of compliance

These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.

The financial statements are prepared in sterling, which is the functional currency of the entity.

Revenue recognition

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

Income tax

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

Goodwill

Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Plant & machinery	-	10% straight line
Fixtures & fittings	-	12% straight line
Motor Vehicles	-	10% straight line
Computer equipment	-	20% straight line

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

Finance leases and hire purchase contracts

Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

Government grants

Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

4. Employee numbers

The average number of persons employed by the company during the year amounted to 8 (2020: 7 ).

5. Intangible assets

	Goodwill
	£
Cost
At 1 May 2020	105,000
Additions	–
Acquisitions through business combinations	15,000
	---------
At 30 April 2021	120,000
	---------
Amortisation
At 1 May 2020 and 30 April 2021	–
	---------
Carrying amount
At 30 April 2021	120,000
	---------
At 30 April 2020	105,000
	---------

6. Tangible assets

	Plant and machinery	Fixtures and fittings	Motor vehicles	Equipment	Total
	£	£	£	£	£
Cost
At 1 May 2020	192,896	15,391	101,967	4,157	314,411
Additions	248,573	11,315	175,160	1,730	436,778
Disposals	–	–	( 59,630)	( 792)	( 60,422)
	---------	--------	---------	-------	---------
At 30 April 2021	441,469	26,706	217,497	5,095	690,767
	---------	--------	---------	-------	---------
Depreciation
At 1 May 2020	37,906	5,887	25,092	1,261	70,146
Charge for the year	44,147	3,205	12,388	925	60,665
Disposals	–	–	( 17,890)	( 396)	( 18,286)
	---------	--------	---------	-------	---------
At 30 April 2021	82,053	9,092	19,590	1,790	112,525
	---------	--------	---------	-------	---------
Carrying amount
At 30 April 2021	359,416	17,614	197,907	3,305	578,242
	---------	--------	---------	-------	---------
At 30 April 2020	154,990	9,504	76,875	2,896	244,265
	---------	--------	---------	-------	---------

7. Debtors

	2021	2020
	£	£
Trade debtors	72,005	10,377
Other debtors	44,225	2,912
	---------	--------
	116,230	13,289
	---------	--------

8. Creditors: amounts falling due within one year

	2021	2020
	£	£
Bank loans and overdrafts	78,702	19,854
Trade creditors	120,300	18,195
Corporation tax	–	21,696
Social security and other taxes	50,321	35,150
Other creditors	95,947	90,204
	---------	---------
	345,270	185,099
	---------	---------

9. Creditors: amounts falling due after more than one year

	2021	2020
	£	£
Bank loans and overdrafts	231,347	51,881
Other creditors	291,706	122,972
	---------	---------
	523,053	174,853
	---------	---------

10. Directors' advances, credits and guarantees

During the year the directors entered into the following advances and credits with the company:

	2021
	Balance brought forward	Advances/ (credits) to the directors	Amounts repaid	Balance outstanding
	£	£	£	£
W Dunn	227	26,015	( 24,315)	1,927
M Dunn	( 25,578)	50,841	( 34,236)	( 8,973)
A Dunn	( 15,000)	50,767	( 34,155)	1,612
M Dunn	( 1,418)	32,792	( 30,992)	382
	--------	---------	---------	-------
	( 41,769)	160,415	( 123,698)	( 5,052)
	--------	---------	---------	-------

	2020
	Balance brought forward	Advances/ (credits) to the directors	Amounts repaid	Balance outstanding
	£	£	£	£
W Dunn	2,927	21,277	( 23,977)	227
M Dunn	( 8,779)	33,624	( 50,424)	(25,579)
A Dunn	1,817	33,755	( 50,572)	( 15,000)
M Dunn	( 1,324)	35,782	( 35,875)	(1,417)
	-------	---------	---------	--------
	( 5,359)	124,438	( 160,848)	( 41,769)
	-------	---------	---------	--------

11. Related party transactions