Opecprime Development started in year 1987 as Private Limited Company with registration number 02112592. The Opecprime Development company has been functioning successfully for thirty seven years now and its status is active. The firm's office is based in Harrow at Harold Benjamin Solicitors Fourth Floor, Hygeia House. Postal code: HA1 1BE.
The company has 3 directors, namely Luke C., Thomas D. and Brian C.. Of them, Brian C. has been with the company the longest, being appointed on 30 September 1992 and Thomas D. has been with the company for the least time - from 31 March 1993. As of 4 June 2024, there was 1 ex secretary - Luke C.. There were no ex directors.
Office Address | Harold Benjamin Solicitors Fourth Floor, Hygeia House |
Office Address2 | 66 College Road |
Town | Harrow |
Post code | HA1 1BE |
Country of origin | United Kingdom |
Registration Number | 02112592 |
Date of Incorporation | Thu, 19th Mar 1987 |
Industry | Development of building projects |
End of financial Year | 30th June |
Company age | 37 years old |
Account next due date | Sun, 31st Mar 2024 (65 days after) |
Account last made up date | Thu, 30th Jun 2022 |
Next confirmation statement due date | Mon, 14th Oct 2024 (2024-10-14) |
Last confirmation statement dated | Sat, 30th Sep 2023 |
The register of PSCs that own or control the company is made up of 2 names. As BizStats established, there is Brian C. The abovementioned PSC has 25-50% voting rights and has 25-50% shares. Another one in the persons with significant control register is Luke C. This PSC owns 25-50% shares and has 25-50% voting rights.
Brian C.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights right to appoint and remove directors 25-50% shares |
Luke C.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights right to appoint and remove directors 25-50% shares |
Profit & Loss | |||||||
---|---|---|---|---|---|---|---|
Accounts Information Date | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Balance Sheet | |||||||
Cash Bank On Hand | 1 579 276 | 1 364 190 | 841 177 | 1 370 435 | 1 377 965 | 1 334 838 | 1 314 050 |
Current Assets | 12 106 953 | 16 654 443 | 17 892 058 | 22 267 042 | 28 266 224 | 34 347 415 | 33 691 447 |
Debtors | 10 527 677 | 15 290 253 | 17 050 881 | 20 896 607 | 26 888 259 | 32 429 970 | 31 574 655 |
Net Assets Liabilities | 1 081 984 | 1 085 026 | 1 165 011 | 1 235 095 | 1 475 243 | 1 721 898 | 1 841 403 |
Property Plant Equipment | 1 079 206 | 1 072 675 | 1 279 960 | 1 252 686 | 1 343 341 | 1 268 155 | 1 774 425 |
Total Inventories | 582 607 | ||||||
Other | |||||||
Audit Fees Expenses | 3 750 | 6 000 | 6 000 | 6 000 | 6 000 | 6 400 | 7 400 |
Accrued Liabilities Deferred Income | 49 480 | 53 133 | 47 872 | 102 271 | 48 931 | 49 547 | 49 776 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 220 438 | 2 462 235 | 2 651 321 | 2 989 475 | 3 312 122 | 2 957 252 | 3 141 014 |
Additions Other Than Through Business Combinations Property Plant Equipment | 378 764 | 688 793 | 359 217 | 566 808 | 364 177 | 872 113 | |
Administrative Expenses | 1 123 898 | 1 188 551 | 1 406 197 | 1 368 095 | 1 597 863 | 1 656 024 | 1 670 194 |
Average Number Employees During Period | 21 | 21 | 20 | 20 | 21 | 23 | 23 |
Balances Amounts Owed By Related Parties | 10 412 101 | 14 807 691 | 16 817 928 | 20 689 127 | 24 899 387 | 21 549 959 | 23 910 374 |
Balances Amounts Owed To Related Parties | 5 908 144 | 9 516 657 | 10 791 719 | 16 024 956 | 21 385 060 | 26 281 520 | |
Cash Cash Equivalents Cash Flow Value | 1 579 276 | 1 364 190 | 841 177 | 1 370 435 | 1 377 965 | 1 334 838 | 1 314 050 |
Comprehensive Income Expense | 44 327 | 3 042 | 79 985 | 70 084 | |||
Corporation Tax Payable | 23 180 | 13 355 | 612 | 1 057 | 39 293 | 98 638 | 57 072 |
Corporation Tax Recoverable | 6 896 | 6 896 | 6 896 | 5 730 | |||
Cost Sales | 22 545 173 | 30 485 248 | 34 583 108 | 13 512 024 | 22 809 029 | 35 237 178 | 26 295 869 |
Creditors | 172 739 | 112 068 | 194 393 | 174 284 | 246 414 | 183 658 | 89 714 |
Current Tax For Period | 5 265 | 7 423 | 1 057 | 38 236 | 58 313 | 56 431 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 873 | -6 245 | 40 745 | 15 791 | 50 175 | -36 168 | |
Depreciation Expense Property Plant Equipment | 341 310 | 326 951 | 401 835 | 367 134 | 397 558 | 372 465 | |
Depreciation Impairment Expense Property Plant Equipment | 326 951 | 401 835 | 367 134 | 397 558 | 372 465 | 326 936 | |
Finance Lease Liabilities Present Value Total | 172 739 | 112 068 | 194 393 | 174 284 | 246 414 | 183 658 | 89 714 |
Finance Lease Payments Owing Minimum Gross | 432 863 | 258 629 | 359 151 | 334 662 | |||
Finished Goods Goods For Resale | 582 607 | 802 742 | |||||
Further Item Interest Expense Component Total Interest Expense | 4 265 | 4 834 | 14 541 | 1 032 | 7 697 | ||
Further Item Tax Increase Decrease Component Adjusting Items | -1 139 | 62 121 | 40 745 | 15 791 | 50 175 | -36 168 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 147 | -3 | -29 | 7 | |||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -4 728 222 | -1 236 391 | -4 301 670 | -5 684 933 | -5 711 743 | 36 288 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 4 762 576 | 1 760 628 | 3 838 830 | 5 991 652 | 5 541 711 | -854 149 | |
Gain Loss In Cash Flows From Change In Inventories | 582 607 | 220 135 | |||||
Gain Loss On Disposals Property Plant Equipment | 5 767 | 11 013 | 83 827 | -2 357 | -14 895 | 46 518 | |
Government Grant Income | 27 143 | 48 049 | |||||
Gross Profit Loss | 450 565 | 365 238 | 691 425 | 577 832 | 997 122 | 1 084 314 | |
Income From Related Parties | 23 465 433 | 31 276 289 | 35 926 412 | 14 676 635 | 24 003 114 | 36 878 195 | 22 354 349 |
Income Taxes Paid Refund Classified As Operating Activities | -18 145 | -17 249 | -5 320 | -7 508 | 1 032 | -96 831 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 215 086 | 523 013 | -529 258 | -7 530 | 43 127 | 20 788 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -12 793 | -7 423 | |||||
Increase From Depreciation Charge For Year Property Plant Equipment | 326 951 | 401 835 | 367 134 | 397 558 | 372 465 | 326 936 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 285 | 393 | 10 | ||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 25 735 | 19 246 | 18 699 | 11 955 | 17 077 | 18 442 | |
Interest Income On Bank Deposits | 133 | 128 | 123 | 159 | 18 | 27 | |
Interest Paid Classified As Operating Activities | -31 618 | -19 474 | -21 879 | ||||
Interest Payable Similar Charges Finance Costs | 30 828 | 23 961 | 22 964 | 16 799 | 31 618 | 19 474 | 21 879 |
Interest Received Classified As Investing Activities | -266 | -134 | -143 | -160 | -18 | -27 | |
Net Cash Flows From Used In Financing Activities | 174 234 | -100 522 | 24 489 | 213 770 | |||
Net Cash Flows From Used In Investing Activities | 309 273 | 525 150 | 342 057 | 178 591 | |||
Net Cash Flows From Used In Operating Activities | -268 421 | 98 385 | -895 804 | -399 891 | |||
Net Cash Generated From Operations | -309 631 | 70 101 | -920 111 | -431 509 | -287 989 | -1 094 190 | |
Net Current Assets Liabilities | 275 163 | 217 819 | 213 589 | 290 838 | 528 252 | 837 512 | 320 635 |
Net Finance Income Costs | 266 | 134 | 143 | 160 | 18 | 27 | |
Net Interest Paid Received Classified As Operating Activities | -30 828 | -23 961 | -22 964 | -16 799 | -31 618 | ||
Number Shares Issued Fully Paid | 1 000 | ||||||
Operating Profit Loss | 78 235 | 28 047 | 136 128 | 87 780 | 325 775 | 374 617 | |
Other Creditors | 18 288 | 14 303 | 143 548 | 147 350 | 144 433 | 114 268 | 13 731 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 85 154 | 212 749 | 28 980 | 74 911 | 727 335 | 143 174 | |
Other Disposals Property Plant Equipment | 143 498 | 292 422 | 48 337 | 153 506 | 794 233 | 182 081 | |
Other Interest Income | 6 | 20 | 1 | ||||
Other Interest Receivable Similar Income Finance Income | 266 | 134 | 143 | 160 | 18 | 27 | |
Other Operating Income Format1 | 751 568 | 851 360 | 850 900 | 878 043 | 926 516 | 946 327 | 851 800 |
Other Taxation Social Security Payable | 29 622 | 72 852 | 141 131 | 20 697 | 80 657 | 95 515 | 41 218 |
Par Value Share | 1 | ||||||
Payments Finance Lease Liabilities Classified As Financing Activities | -78 062 | -174 234 | 100 522 | -24 489 | -155 181 | ||
Pension Other Post-employment Benefit Costs Other Pension Costs | 899 | 8 280 | 11 262 | 15 510 | 17 659 | 19 697 | 19 510 |
Prepayments Accrued Income | 104 278 | 466 746 | 120 069 | 133 466 | 201 661 | 605 134 | 1 482 934 |
Proceeds From Sales Property Plant Equipment | -6 600 | -69 357 | -163 500 | -17 000 | -63 700 | -113 416 | -30 999 |
Profit Loss | 44 327 | 3 042 | 79 985 | 70 084 | 240 148 | 246 655 | 119 505 |
Profit Loss On Ordinary Activities Before Tax | 47 673 | 4 220 | 113 307 | 71 141 | 294 175 | 355 143 | 139 768 |
Property Plant Equipment Gross Cost | 3 299 644 | 3 534 910 | 3 931 281 | 4 242 161 | 4 655 463 | 4 225 407 | 4 915 439 |
Provisions For Liabilities Balance Sheet Subtotal | 99 646 | 93 400 | 134 145 | ||||
Purchase Property Plant Equipment | -389 273 | -378 764 | -688 793 | -359 217 | -566 808 | -364 177 | -872 113 |
Social Security Costs | 42 043 | 49 777 | 44 917 | 50 885 | 58 922 | 75 654 | |
Staff Costs Employee Benefits Expense | 560 168 | 631 271 | 583 007 | 625 607 | 708 093 | 832 548 | 850 638 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 99 646 | 93 400 | 134 145 | 134 145 | 149 936 | 200 111 | 163 943 |
Tax Decrease From Utilisation Tax Losses | 11 347 | ||||||
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 15 927 | ||||||
Tax Expense Credit Applicable Tax Rate | 802 | 21 528 | 13 517 | 55 893 | 67 477 | 34 942 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -60 196 | -54 385 | -101 660 | -72 433 | -96 443 | -72 264 | -51 686 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -12 401 | ||||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 121 | -1 115 | 963 | 71 775 | 78 786 | 63 100 | 85 576 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | -11 802 | ||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 3 346 | 1 178 | 33 322 | 1 057 | 54 027 | 108 488 | 20 263 |
Total Assets Less Current Liabilities | 1 354 369 | 1 290 494 | 1 493 549 | 1 543 524 | 1 871 593 | 2 105 667 | 2 095 060 |
Total Current Tax Expense Credit | -7 527 | 7 423 | -7 423 | 1 057 | |||
Trade Creditors Trade Payables | 11 451 096 | 16 136 420 | 17 180 548 | 21 544 451 | 27 225 681 | 32 952 115 | 33 070 432 |
Trade Debtors Trade Receivables | 4 171 511 | 4 173 395 | 4 623 548 | 6 242 261 | 6 783 104 | 10 171 896 | 6 169 967 |
Turnover Revenue | 22 995 738 | 30 850 486 | 35 274 533 | 14 089 856 | 23 806 151 | 36 321 492 | |
Wages Salaries | 517 226 | 573 214 | 526 828 | 559 212 | 631 512 | 737 197 | 757 491 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to Thursday 30th June 2022 filed on: 25th, May 2023 |
accounts | Free Download (26 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy