Brandon Care started in year 2003 as Private Limited Company with registration number 04909187. The Brandon Care company has been functioning successfully for twenty one years now and its status is active. The firm's office is based in Devon at 29 Douglas Avenue. Postal code: EX8 2HE.
Currently there are 4 directors in the the company, namely William M., Darren M. and John M. and others. In addition one secretary - John M. - is with the firm. As of 28 May 2024, our data shows no information about any ex officers on these positions.
Office Address | 29 Douglas Avenue |
Office Address2 | Exmouth |
Town | Devon |
Post code | EX8 2HE |
Country of origin | United Kingdom |
Registration Number | 04909187 |
Date of Incorporation | Tue, 23rd Sep 2003 |
Industry | Other accommodation |
End of financial Year | 31st October |
Company age | 21 years old |
Account next due date | Wed, 31st Jul 2024 (64 days left) |
Account last made up date | Mon, 31st Oct 2022 |
Next confirmation statement due date | Mon, 7th Oct 2024 (2024-10-07) |
Last confirmation statement dated | Sat, 23rd Sep 2023 |
The register of persons with significant control who own or have control over the company is made up of 2 names. As BizStats researched, there is John M. This PSC has 25-50% voting rights and has 25-50% shares. The second entity in the persons with significant control register is Wendy M. This PSC owns 25-50% shares and has 25-50% voting rights.
John M.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Wendy M.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Profit & Loss | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Net Worth | 484 690 | 573 142 | 809 638 | 984 360 | ||||||
Balance Sheet | ||||||||||
Cash Bank On Hand | 291 046 | 320 040 | 706 776 | 891 280 | 1 302 327 | 1 505 267 | 1 705 625 | |||
Current Assets | 299 853 | 396 252 | 619 914 | 305 217 | 346 285 | 746 745 | 1 002 208 | 1 438 682 | 1 687 100 | 1 860 880 |
Debtors | 72 848 | 36 333 | 187 374 | 14 171 | 26 245 | 39 969 | 110 928 | 136 355 | 181 833 | 155 255 |
Net Assets Liabilities | 984 360 | 1 311 694 | 1 858 476 | 2 288 322 | 3 029 703 | 3 618 304 | 4 131 964 | |||
Other Debtors | 11 828 | 13 681 | 3 000 | 5 000 | 700 | 4 665 | 1 700 | |||
Property Plant Equipment | 4 639 106 | 5 570 882 | 5 583 540 | 5 593 947 | 5 588 107 | 6 411 325 | 6 970 490 | |||
Cash Bank In Hand | 227 005 | 359 919 | 432 540 | 291 046 | ||||||
Net Assets Liabilities Including Pension Asset Liability | 484 690 | 573 142 | 809 638 | 984 360 | ||||||
Tangible Fixed Assets | 391 104 | 393 901 | 1 162 568 | 4 639 106 | ||||||
Reserves/Capital | ||||||||||
Called Up Share Capital | 100 | 100 | 100 | 100 | ||||||
Profit Loss Account Reserve | 484 590 | 573 042 | 809 538 | 984 260 | ||||||
Shareholder Funds | 484 690 | 573 142 | 809 638 | 984 360 | ||||||
Other | ||||||||||
Audit Fees Expenses | 3 600 | 3 500 | 4 200 | 4 200 | 4 410 | |||||
Accumulated Amortisation Impairment Intangible Assets | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |||
Accumulated Depreciation Impairment Property Plant Equipment | 374 104 | 472 243 | 590 405 | 717 209 | 806 159 | 830 599 | 948 922 | |||
Additions Other Than Through Business Combinations Property Plant Equipment | 1 029 915 | 137 211 | 133 015 | 960 067 | 715 984 | |||||
Administration Support Average Number Employees | 8 | 8 | 8 | 8 | 8 | |||||
Administrative Expenses | 1 700 029 | 1 813 798 | 1 891 959 | 2 004 634 | 2 350 445 | |||||
Amount Specific Bank Loan | 3 768 251 | 3 606 921 | 3 430 374 | 3 238 392 | 3 062 975 | |||||
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | |||||
Average Number Employees During Period | 84 | 79 | 89 | 84 | 82 | 76 | 76 | |||
Balances With Banks | 705 863 | 890 845 | 1 302 036 | 1 505 217 | 1 705 585 | |||||
Bank Borrowings | 3 167 862 | 3 773 613 | 3 609 640 | 3 427 336 | 1 123 230 | 3 062 436 | 2 892 046 | |||
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 5 126 895 | 5 181 173 | 5 169 231 | 6 039 346 | 6 601 561 | |||||
Cash Cash Equivalents | 706 776 | 891 280 | 1 302 327 | 1 505 267 | 1 705 625 | |||||
Cash Cash Equivalents Cash Flow Value | 1 302 327 | 1 505 267 | ||||||||
Cash On Hand | 913 | 435 | 291 | 50 | 40 | |||||
Comprehensive Income Expense | 600 382 | 563 846 | 741 381 | 649 601 | 581 160 | |||||
Corporation Tax Payable | 128 294 | 119 639 | 176 008 | 159 091 | 128 693 | |||||
Cost Sales | 237 605 | 235 513 | 230 800 | 240 154 | 259 990 | |||||
Creditors | 3 218 743 | 3 852 774 | 3 672 596 | 3 445 535 | 1 170 213 | 3 096 530 | 2 942 852 | |||
Current Tax For Period | 128 294 | 119 639 | 176 009 | 159 091 | 128 874 | |||||
Decrease In Loans Owed To Related Parties Due To Loans Repaid | -139 142 | -218 085 | -186 145 | -215 918 | ||||||
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -10 828 | 19 048 | 3 441 | 46 908 | 15 648 | |||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 096 | 19 048 | 3 441 | 46 908 | 15 648 | |||||
Deferred Tax Liabilities | 103 937 | 122 985 | 126 426 | 173 334 | 188 982 | |||||
Depreciation Amortisation Expense | 118 162 | 126 804 | 127 490 | 136 849 | 156 819 | |||||
Depreciation Expense Property Plant Equipment | 118 162 | 126 804 | 127 490 | 136 849 | 156 819 | |||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -38 540 | -112 409 | -38 496 | |||||||
Disposals Property Plant Equipment | -49 905 | -112 409 | -38 496 | |||||||
Dividend Per Share Final | 536 | 1 340 | 610 | 730 | ||||||
Dividends Paid | -53 600 | -134 000 | -61 000 | -67 500 | ||||||
Dividends Paid Classified As Financing Activities | -53 600 | -134 000 | -61 000 | -67 500 | ||||||
Finance Lease Liabilities Present Value Total | 50 881 | 79 161 | 19 973 | 47 367 | 16 720 | 13 974 | 13 512 | |||
Finance Lease Payments Owing Minimum Gross | 86 560 | 66 586 | 66 664 | 49 944 | 67 860 | |||||
Financial Assets | 742 168 | 998 041 | ||||||||
Financial Liabilities | 4 195 708 | 4 018 581 | ||||||||
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 3 261 178 | |||||||||
Further Item Creditors Component Total Creditors | 2 304 400 | 2 114 309 | ||||||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 23 063 | 22 385 | 11 666 | |||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 94 479 | -3 165 | 192 701 | -659 690 | -395 004 | |||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 13 724 | 70 959 | 25 427 | 45 478 | -26 578 | |||||
Government Grant Income | 90 246 | 113 306 | 80 799 | |||||||
Gross Profit Loss | 2 532 449 | 2 617 968 | 2 801 532 | 2 818 681 | 3 118 494 | |||||
Income Taxes Paid Refund Classified As Operating Activities | 40 193 | 128 294 | 119 640 | 176 008 | 159 091 | |||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 386 736 | 184 504 | 411 047 | 202 940 | 200 358 | |||||
Increase Decrease In Current Tax From Adjustment For Prior Periods | -117 | -181 | ||||||||
Increase Decrease In Existing Provisions | 19 048 | 3 441 | 46 908 | 15 648 | ||||||
Increase Decrease In Net Debt From Cash Flows | 409 586 | 361 327 | ||||||||
Increase From Depreciation Charge For Year Property Plant Equipment | 98 139 | 126 804 | 127 490 | 136 849 | 156 819 | |||||
Increase In Loans Owed To Related Parties Due To Loans Advanced | 142 648 | 7 875 | 864 375 | 570 875 | ||||||
Intangible Assets Gross Cost | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 94 227 | 98 506 | 79 213 | 70 150 | 120 679 | |||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 710 | 3 768 | 230 | 1 665 | 3 342 | |||||
Interest Income On Bank Deposits | 154 | 637 | 455 | 62 | 674 | |||||
Interest Paid Classified As Financing Activities | -98 937 | -102 274 | -79 443 | -71 815 | -124 021 | |||||
Interest Paid Classified As Operating Activities | 98 937 | 102 274 | 79 443 | 71 815 | 124 021 | |||||
Interest Payable Similar Charges Finance Costs | 98 937 | 102 274 | 79 443 | 71 815 | 124 021 | |||||
Interest Received Classified As Investing Activities | 172 | 637 | 455 | 62 | 674 | |||||
Interest Received Classified As Operating Activities | 172 | 637 | 455 | 62 | 674 | |||||
Loans Owed To Related Parties | 312 037 | 315 543 | 105 333 | 783 563 | 1 138 520 | |||||
Minimum Operating Lease Payments Recognised As Expense | 13 245 | 10 719 | ||||||||
Net Cash Flows From Used In Financing Activities | -284 802 | -413 808 | -257 299 | -339 461 | -383 490 | |||||
Net Cash Flows From Used In Investing Activities | -130 648 | -136 574 | -121 195 | -960 005 | -684 310 | |||||
Net Cash Flows From Used In Operating Activities | 802 186 | 734 886 | 789 541 | 1 502 406 | 1 268 158 | |||||
Net Cash Generated From Operations | 842 379 | 863 180 | 909 181 | 1 678 414 | 1 427 249 | |||||
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 950 582 | 930 974 | 1 127 309 | 1 064 202 | 1 005 667 | |||||
Net Current Assets Liabilities | 154 602 | 244 700 | 457 003 | -380 182 | -307 573 | 51 469 | 262 895 | -1 261 765 | 476 843 | 293 308 |
Net Debt Funds | -2 189 694 | -1 780 108 | -1 418 781 | |||||||
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | |||||
Operating Profit Loss | 832 420 | 804 170 | 999 819 | 927 353 | 848 848 | |||||
Other Creditors | 10 744 | 23 555 | 322 721 | 328 193 | 116 193 | 802 875 | 1 155 350 | |||
Other Departments Average Number Employees | 81 | 76 | 74 | 68 | 68 | |||||
Other Employee Expense | 32 265 | 12 611 | 23 239 | 24 536 | 23 315 | |||||
Other Finance Income | 18 | |||||||||
Other Interest Receivable Similar Income Finance Income | 172 | 637 | 455 | 62 | 674 | |||||
Other Operating Income Format1 | 90 246 | 113 306 | 80 799 | |||||||
Other Payables Accrued Expenses | 26 290 | 23 987 | 22 800 | 25 065 | 31 263 | |||||
Other Remaining Borrowings | 478 015 | 411 889 | ||||||||
Other Short-term Employee Benefits | 412 | |||||||||
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||
Payments Finance Lease Liabilities Classified As Financing Activities | -15 263 | -16 204 | -44 757 | -14 665 | -16 552 | |||||
Pension Costs Defined Contribution Plan | 23 138 | 34 614 | 35 011 | 42 040 | 72 822 | |||||
Prepayments Accrued Income | 3 664 | 3 732 | 9 861 | 78 104 | 73 057 | |||||
Proceeds From Finance Leases Classified As Financing Activities | 43 449 | |||||||||
Proceeds From Sales Property Plant Equipment | 11 365 | |||||||||
Profit Loss | 600 382 | 563 846 | 741 381 | 649 601 | 581 160 | |||||
Profit Loss On Ordinary Activities Before Tax | 733 655 | 702 533 | 920 831 | 855 600 | 725 501 | |||||
Property Plant Equipment Gross Cost | 5 013 210 | 6 043 125 | 6 173 945 | 6 311 156 | 6 394 266 | 7 241 924 | 7 919 412 | |||
Provisions | 103 937 | 122 985 | 126 426 | 173 334 | 188 982 | |||||
Provisions For Liabilities Balance Sheet Subtotal | 55 821 | 98 841 | 103 937 | 122 985 | 126 426 | 173 334 | 188 982 | |||
Purchase Property Plant Equipment | -130 820 | -137 211 | -133 015 | -960 067 | -684 984 | |||||
Repayments Borrowings Classified As Financing Activities | -117 002 | -161 330 | -176 548 | -3 453 159 | -175 417 | |||||
Revenue From Rendering Services | 2 770 054 | 2 853 481 | 3 032 332 | 3 058 835 | 3 378 484 | |||||
Social Security Costs | 59 142 | 69 665 | 80 560 | 90 740 | 109 782 | |||||
Staff Costs Employee Benefits Expense | 1 229 641 | 1 305 619 | 1 440 160 | 1 523 378 | 1 755 437 | |||||
Taxation Social Security Payable | 10 779 | 52 778 | 15 560 | 19 142 | 16 113 | 17 922 | 16 561 | |||
Tax Expense Credit Applicable Tax Rate | 139 394 | 133 481 | 174 958 | 162 564 | 137 845 | |||||
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 440 | -15 245 | 819 | -3 569 | -13 767 | |||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 384 | 1 403 | 232 | 96 | 4 796 | |||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 133 273 | 138 687 | 179 450 | 205 999 | 144 341 | |||||
Total Assets Less Current Liabilities | 545 706 | 638 601 | 1 619 571 | 4 258 924 | 5 263 309 | 5 635 009 | 5 856 842 | 4 326 342 | 6 888 168 | 7 263 798 |
Total Borrowings | 3 218 743 | 3 852 774 | 3 672 596 | 3 445 535 | 1 170 213 | 3 096 530 | 2 942 852 | |||
Total Operating Lease Payments | 13 245 | 10 469 | ||||||||
Trade Creditors Trade Payables | 58 228 | 20 328 | 25 576 | 20 511 | 42 800 | 11 230 | 23 683 | |||
Trade Debtors Trade Receivables | 9 446 | 33 305 | 102 196 | 125 794 | 99 064 | 80 498 | ||||
Turnover Revenue | 2 770 054 | 2 853 481 | 3 032 332 | 3 058 835 | 3 378 484 | |||||
Unpaid Contributions To Pension Schemes | 2 020 | 3 499 | 4 725 | 5 229 | 30 468 | |||||
Wages Salaries | 1 115 096 | 1 188 729 | 1 301 350 | 1 366 062 | 1 549 106 | |||||
Amount Specific Advance Or Credit Directors | 397 | 397 | ||||||||
Amount Specific Advance Or Credit Made In Period Directors | -80 863 | -69 571 | ||||||||
Amount Specific Advance Or Credit Repaid In Period Directors | 353 | 71 324 | ||||||||
Company Contributions To Money Purchase Plans Directors | 15 600 | 15 600 | 15 600 | 15 600 | 27 110 | |||||
Director Remuneration | 115 648 | 112 837 | 115 572 | 115 572 | 117 331 | |||||
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 | 4 | 4 | |||||
Creditors Due After One Year | 32 995 | 24 638 | 767 145 | 3 218 743 | ||||||
Creditors Due Within One Year | 145 251 | 151 552 | 162 911 | 685 399 | ||||||
Fixed Assets | 391 104 | 393 901 | 1 162 568 | 4 639 106 | ||||||
Instalment Debts Due After5 Years | 598 420 | 2 468 746 | ||||||||
Number Shares Allotted | 100 | 100 | 100 | 100 | ||||||
Provisions For Liabilities Charges | 28 021 | 40 821 | 42 788 | 55 821 | ||||||
Value Shares Allotted | 100 | 100 | 100 | 100 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to Monday 31st October 2022 filed on: 31st, July 2023 |
accounts | Free Download (30 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy