Church Farm Nursing Home started in year 2005 as Private Limited Company with registration number 05453744. The Church Farm Nursing Home company has been functioning successfully for 19 years now and its status is active. The firm's office is based in Nottingham at Church Lane. Postal code: NG12 3HR.
There is a single director in the firm at the moment - Patrick A., appointed on 16 May 2005. In addition, a secretary was appointed - Lucy A., appointed on 4 November 2010. Currenlty, the firm lists one former director, whose name is John S. and who left the the firm on 25 October 2010. In addition, there is one former secretary - Patrick A. who worked with the the firm until 4 November 2010.
Office Address | Church Lane |
Office Address2 | Cotgrave |
Town | Nottingham |
Post code | NG12 3HR |
Country of origin | United Kingdom |
Registration Number | 05453744 |
Date of Incorporation | Mon, 16th May 2005 |
Industry | Residential care activities for the elderly and disabled |
End of financial Year | 31st December |
Company age | 19 years old |
Account next due date | Mon, 30th Sep 2024 (125 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Mon, 27th May 2024 (2024-05-27) |
Last confirmation statement dated | Sat, 13th May 2023 |
The list of PSCs that own or control the company includes 1 name. As we identified, there is Patrick A. This PSC and has 75,01-100% shares.
Patrick A.
Notified on | 6 April 2016 |
Nature of control: |
75,01-100% shares |
Profit & Loss | |||||||||
---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Net Worth | 230 755 | 649 849 | |||||||
Balance Sheet | |||||||||
Cash Bank In Hand | 69 764 | 59 209 | |||||||
Cash Bank On Hand | 103 554 | 82 719 | 167 298 | 277 520 | 613 265 | 368 936 | 121 913 | ||
Current Assets | 243 776 | 347 918 | 769 452 | 659 166 | 1 475 738 | 1 407 647 | 2 059 547 | 2 330 725 | 2 301 871 |
Debtors | 173 512 | 288 209 | 665 398 | 575 947 | 1 307 940 | 1 129 627 | 1 445 782 | 1 959 789 | 2 177 958 |
Net Assets Liabilities | 982 493 | 1 176 866 | 1 617 734 | 2 275 921 | 2 522 103 | 3 049 184 | 3 151 122 | ||
Net Assets Liabilities Including Pension Asset Liability | 230 755 | 649 849 | |||||||
Other Debtors | 564 621 | 330 000 | 429 785 | 421 349 | 429 318 | 458 485 | 437 893 | ||
Property Plant Equipment | 4 261 048 | 4 214 311 | 4 083 926 | 3 834 932 | 4 095 131 | 4 030 030 | 3 906 313 | ||
Stocks Inventory | 500 | 500 | |||||||
Tangible Fixed Assets | 3 585 304 | 4 246 744 | |||||||
Total Inventories | 500 | 500 | 500 | 500 | 500 | 2 000 | 2 000 | ||
Reserves/Capital | |||||||||
Called Up Share Capital | 90 | 90 | |||||||
Profit Loss Account Reserve | 230 655 | 649 749 | |||||||
Shareholder Funds | 230 755 | 649 849 | |||||||
Other | |||||||||
Audit Fees Expenses | 3 600 | 3 793 | 3 896 | 5 023 | 9 306 | 6 790 | 11 777 | ||
Amount Specific Advance Or Credit Directors | 1 716 | 4 772 | 107 105 | 12 175 | 13 622 | 1 801 | 2 942 | 14 019 | |
Amount Specific Advance Or Credit Made In Period Directors | 7 290 | 181 723 | 274 930 | 266 467 | 371 821 | 358 859 | 401 012 | ||
Amount Specific Advance Or Credit Repaid In Period Directors | 802 | 293 600 | 180 000 | 280 000 | 360 000 | 360 000 | 384 051 | ||
Company Contributions To Money Purchase Plans Directors | 50 000 | 50 000 | 4 000 | ||||||
Director Remuneration | 8 600 | 8 450 | 8 400 | 7 809 | 9 412 | 8 658 | |||
Dividend Recommended By Directors | 180 000 | ||||||||
Accrued Liabilities Deferred Income | 193 822 | 225 004 | 241 401 | 342 595 | 334 157 | 388 951 | |||
Accumulated Amortisation Impairment Intangible Assets | 445 000 | 445 000 | 445 000 | 445 000 | 445 000 | ||||
Accumulated Depreciation Impairment Property Plant Equipment | 561 458 | 712 841 | 875 094 | 1 176 433 | 1 315 419 | 1 453 548 | 1 593 535 | ||
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | -500 | 32 000 | |||||||
Administrative Expenses | 2 047 236 | 2 872 028 | 3 997 836 | 4 006 005 | 4 543 126 | 4 734 748 | 4 611 752 | 4 939 855 | |
Amortisation Intangible Assets Expense | 55 625 | ||||||||
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 100 000 | 130 000 | |||||||
Average Number Employees During Period | 215 | 235 | 190 | 231 | 219 | 205 | |||
Bank Borrowings | 2 935 710 | 2 624 836 | 3 205 696 | 2 894 707 | 2 580 841 | 2 119 790 | 301 332 | 289 077 | 342 437 |
Bank Borrowings Overdrafts | 197 505 | 322 441 | 2 821 473 | 2 510 496 | 2 228 526 | 1 930 047 | 2 312 922 | 2 132 900 | 1 844 501 |
Bank Borrowings Secured | 3 133 215 | 2 947 277 | |||||||
Bank Overdrafts | 660 | ||||||||
Capital Redemption Reserve | 10 | 10 | |||||||
Cash Cash Equivalents Cash Flow Value | 82 059 | 277 520 | 613 265 | 368 936 | |||||
Comprehensive Income Expense | 487 973 | 620 868 | 607 188 | 606 182 | 887 081 | 481 938 | |||
Corporation Tax Payable | 128 052 | 161 593 | 160 833 | 151 090 | 216 709 | 142 045 | |||
Cost Sales | 122 455 | 174 919 | 258 186 | 266 121 | 256 328 | 373 175 | 668 141 | 933 179 | |
Creditors | 2 844 438 | 2 510 496 | 2 228 526 | 1 930 047 | 2 312 922 | 2 132 900 | 1 844 501 | ||
Creditors Due After One Year | 3 057 121 | 2 708 981 | |||||||
Creditors Due Within One Year | 471 204 | 1 145 832 | |||||||
Current Tax For Period | 128 052 | 161 593 | 160 833 | 151 071 | 216 709 | 142 045 | |||
Debtors Due Within One Year | 173 512 | 288 209 | |||||||
Deferred Tax Liabilities | 92 000 | 91 500 | 93 100 | 100 000 | 109 000 | 141 000 | |||
Depreciation Amortisation Expense | 151 384 | 162 253 | 145 731 | 138 986 | 142 928 | 139 987 | |||
Depreciation Expense Property Plant Equipment | 151 383 | 162 253 | 145 731 | 138 986 | 142 928 | 139 987 | |||
Depreciation Tangible Fixed Assets Expense | 65 251 | 106 374 | |||||||
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 76 600 | 90 000 | |||||||
Dividend Per Share Interim | 2 000 | ||||||||
Dividends Paid | 293 600 | 180 000 | 280 000 | 360 000 | 360 000 | 380 000 | |||
Dividends Paid Classified As Financing Activities | -293 600 | -180 000 | -280 000 | -360 000 | -360 000 | -380 000 | |||
Dividends Paid On Shares Interim | 293 600 | 180 000 | 80 000 | 80 000 | 85 000 | ||||
Finance Lease Liabilities Present Value Total | 18 090 | 18 090 | 12 438 | ||||||
Fixed Assets | 3 585 304 | 4 246 744 | 4 261 048 | 4 214 311 | 4 083 926 | 3 834 932 | 4 095 131 | 4 030 030 | 3 906 313 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 609 759 | 535 255 | -15 643 | 186 115 | -201 985 | 26 136 | |||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -575 947 | -731 993 | -240 175 | -316 155 | -514 007 | -206 652 | |||
Gross Profit Loss | 2 162 791 | 3 478 327 | 4 703 650 | 4 815 190 | 5 358 445 | 5 334 033 | 5 150 641 | 5 336 634 | |
Income Taxes Paid Refund Classified As Operating Activities | -108 609 | -128 059 | -161 672 | -160 833 | -153 599 | -214 207 | |||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -21 495 | 85 239 | 31 436 | 335 745 | -244 329 | -247 023 | |||
Increase From Depreciation Charge For Year Property Plant Equipment | 151 383 | 162 253 | 138 986 | 142 928 | 139 987 | ||||
Intangible Assets Gross Cost | 445 000 | 445 000 | 445 000 | 445 000 | 445 000 | ||||
Intangible Fixed Assets Aggregate Amortisation Impairment | 445 000 | ||||||||
Intangible Fixed Assets Cost Or Valuation | 445 000 | ||||||||
Interest Expense On Bank Loans Similar Borrowings | 63 376 | 58 686 | 54 452 | 41 537 | 68 011 | 72 814 | |||
Interest Expense On Bank Overdrafts | 7 670 | 10 137 | 11 684 | 7 542 | 224 | ||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 988 | 3 271 | |||||||
Interest Paid Classified As Operating Activities | -71 046 | -68 823 | -66 136 | -49 079 | -68 235 | -72 814 | |||
Interest Payable Similar Charges | 58 481 | 78 178 | |||||||
Interest Payable Similar Charges Finance Costs | 81 034 | 72 094 | 66 136 | 49 079 | 68 235 | 72 814 | |||
Merchandise | 500 | 500 | 500 | 500 | 2 000 | 2 000 | |||
Net Cash Flows From Used In Financing Activities | 621 461 | 502 317 | 462 666 | -122 645 | 551 136 | 632 000 | |||
Net Cash Flows From Used In Investing Activities | 104 526 | 16 991 | -16 678 | 381 462 | 55 681 | -1 770 | |||
Net Cash Flows From Used In Operating Activities | -704 492 | -604 547 | -477 424 | -594 562 | -362 488 | -383 207 | |||
Net Cash Generated From Operations | -894 135 | -804 700 | -705 232 | -804 474 | -584 322 | -670 228 | |||
Net Current Assets Liabilities | -227 428 | -797 914 | -354 117 | -434 949 | -146 166 | 464 136 | 839 894 | 1 261 054 | 1 230 310 |
Net Interest Received Paid Classified As Investing Activities | -120 | -14 877 | -17 431 | -17 723 | -17 347 | -18 040 | |||
Number Shares Allotted | 100 | ||||||||
Number Shares Issued Fully Paid | 90 | 40 | 40 | 40 | |||||
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 44 711 | 53 670 | |||||||
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 43 466 | 51 370 | |||||||
Operating Profit Loss | 115 555 | 606 299 | 708 939 | 839 185 | 815 319 | 795 528 | 1 163 685 | 710 757 | |
Other Creditors | 4 875 | 144 189 | 636 818 | 106 732 | 19 010 | 18 540 | 33 467 | ||
Other Creditors After One Year | 76 700 | 30 475 | |||||||
Other Creditors Due Within One Year | 127 887 | 254 770 | |||||||
Other Deferred Tax Expense Credit | 12 000 | -500 | -1 200 | 6 900 | 9 000 | 32 000 | |||
Other Interest Receivable Similar Income | 2 124 | 157 | |||||||
Other Interest Receivable Similar Income Finance Income | 120 | 14 877 | 17 431 | 17 723 | 17 347 | 18 040 | |||
Other Operating Income Format1 | 3 125 | 30 000 | 196 243 | 624 796 | 313 978 | ||||
Other Taxation Social Security Payable | 140 872 | 42 694 | 46 122 | 50 355 | 65 458 | 2 502 | |||
Par Value Share | 1 | 1 | 0 | 0 | 0 | ||||
Payments Finance Lease Liabilities Classified As Financing Activities | -38 896 | -5 652 | |||||||
Pension Costs | 4 308 | ||||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 65 161 | 74 065 | 88 253 | 96 422 | 62 331 | 67 539 | |||
Prepayments Accrued Income | 26 892 | 186 821 | 175 804 | 190 180 | 196 980 | 236 261 | |||
Profit Loss | 487 973 | 620 868 | 607 188 | 606 182 | 887 081 | 481 938 | |||
Profit Loss For Period | 19 043 | 454 094 | |||||||
Profit Loss On Ordinary Activities Before Tax | 59 198 | 528 278 | 628 025 | 781 968 | 766 614 | 764 172 | 1 112 797 | 655 983 | |
Property Plant Equipment Gross Cost | 4 822 506 | 4 927 152 | 4 959 020 | 5 011 365 | 5 410 550 | 5 483 578 | 5 499 848 | ||
Provisions | 92 000 | 91 500 | 93 100 | 100 000 | 109 000 | 141 000 | |||
Provisions For Liabilities Balance Sheet Subtotal | 80 000 | 92 000 | 91 500 | 93 100 | 100 000 | 109 000 | 141 000 | ||
Provisions For Liabilities Charges | 70 000 | 90 000 | |||||||
Purchase Property Plant Equipment | -104 646 | -31 868 | -753 | -399 185 | -92 222 | -16 270 | |||
Repayments Borrowings Classified As Financing Activities | -303 939 | -313 866 | -195 321 | -105 536 | -192 277 | -235 039 | |||
Secured Debts | 3 221 392 | 3 052 317 | |||||||
Share Capital Allotted Called Up Paid | 90 | 90 | |||||||
Social Security Costs | 180 959 | 183 094 | 169 487 | 230 156 | 234 752 | 298 644 | |||
Staff Costs Employee Benefits Expense | 3 043 118 | 2 850 272 | 3 095 131 | 3 728 776 | 3 775 511 | 3 954 191 | |||
Tangible Fixed Assets Additions | 782 082 | ||||||||
Tangible Fixed Assets Cost Or Valuation | 3 869 114 | 4 651 196 | |||||||
Tangible Fixed Assets Depreciation | 283 810 | 404 452 | |||||||
Tangible Fixed Assets Depreciation Charged In Period | 120 642 | ||||||||
Taxation Social Security Due Within One Year | 25 956 | 83 561 | |||||||
Tax Losses Available | -6 600 | ||||||||
Tax On Profit Or Loss On Ordinary Activities | 40 155 | 74 184 | |||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 140 052 | 161 100 | 159 426 | 157 990 | 225 716 | 174 045 | |||
Total Additions Including From Business Combinations Property Plant Equipment | 104 646 | 31 868 | 399 185 | 92 222 | 16 270 | ||||
Total Assets Less Current Liabilities | 3 357 876 | 3 448 830 | 3 906 931 | 3 779 362 | 3 937 760 | 4 299 068 | 4 935 025 | 5 291 084 | 5 136 623 |
Total Borrowings | 3 262 773 | 2 913 457 | 352 315 | ||||||
Total Current Tax Expense Credit | 128 052 | 161 600 | 160 626 | 151 090 | 216 716 | 142 045 | |||
Total Dividend Payment | 35 000 | ||||||||
Total Operating Lease Payments | 10 000 | 15 808 | 15 100 | 18 350 | 11 325 | 9 775 | |||
Total Reserves | 230 665 | 649 759 | |||||||
Trade Creditors Trade Payables | 373 961 | 155 230 | 162 883 | 167 412 | 324 102 | 200 395 | 160 939 | ||
Trade Creditors Within One Year | 76 390 | 433 690 | |||||||
Trade Debtors Trade Receivables | 100 777 | 183 990 | 127 834 | 89 189 | 38 882 | 121 050 | 101 682 | ||
Turnover Gross Operating Revenue | 2 285 246 | 3 653 246 | |||||||
Turnover Revenue | 4 961 836 | 5 081 311 | 5 614 773 | 5 566 747 | 5 818 782 | 6 269 813 | |||
U K Current Corporation Tax | -25 600 | 54 184 | |||||||
U K Deferred Tax | 65 755 | 20 000 | |||||||
Wages Salaries | 2 796 998 | 2 593 113 | 2 837 391 | 3 402 198 | 3 478 428 | 3 588 008 | |||
Additional Provisions Increase From New Provisions Recognised | 6 900 | 9 000 | |||||||
Advances Credits Directors | 14 181 | 1 716 | |||||||
Advances Credits Made In Period Directors | 10 555 | ||||||||
Applicable Tax Rate | 19 | 19 | 19 | 19 | |||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 4 799 | ||||||||
Disposals Property Plant Equipment | 19 194 | ||||||||
Dividends Paid On Shares | 280 000 | 360 000 | 360 000 | 380 000 | |||||
Dividends Paid On Shares Final | 280 000 | 80 000 | 80 000 | 120 000 | |||||
Further Item Operating Income Component Total Other Operating Income | 12 869 | 624 796 | 313 978 | ||||||
Gain Loss On Disposal Assets Income Statement Subtotal | 4 799 | ||||||||
Gain Loss On Disposals Property Plant Equipment | 4 799 | ||||||||
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | 8 800 | ||||||||
Increase Decrease In Current Tax From Adjustment For Prior Periods | -207 | 19 | 7 | ||||||
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 500 | ||||||||
Loans Owed By Related Parties | 855 154 | 1 214 464 | 1 632 373 | 1 453 664 | |||||
Loans Owed To Related Parties | -90 346 | -36 881 | -1 457 | -678 | |||||
Payments To Related Parties | 6 220 | 93 213 | |||||||
Proceeds From Borrowings Classified As Financing Activities | -600 000 | ||||||||
Proceeds From Sales Property Plant Equipment | -19 194 | ||||||||
Tax Expense Credit Applicable Tax Rate | 145 657 | 145 193 | 211 431 | 124 637 | |||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 | 10 | 1 910 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending 2022/12/31 filed on: 3rd, August 2023 |
accounts | Free Download (30 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy