Founded in 1999, Ecolution Group, classified under reg no. 03740408 is an active company. Currently registered at 19/21 Swan Street ME19 6JU, West Malling the company has been in the business for 25 years. Its financial year was closed on 30th June and its latest financial statement was filed on Thursday 30th June 2022. Since Wednesday 6th March 2019 Ecolution Group Limited is no longer carrying the name Cel-f Solar Systems.
Currently there are 3 directors in the the company, namely Richard J., Kevin K. and Andrew K.. In addition one secretary - Kevin K. - is with the firm. Currently there are several former directors listed by the company. In addition, the company lists several former secretaries. The full list of both former directors and former secretaries might be found in the box below.
Office Address | 19/21 Swan Street |
Town | West Malling |
Post code | ME19 6JU |
Country of origin | United Kingdom |
Registration Number | 03740408 |
Date of Incorporation | Wed, 24th Mar 1999 |
Industry | Other specialised construction activities not elsewhere classified |
End of financial Year | 30th June |
Company age | 25 years old |
Account next due date | Sun, 31st Mar 2024 (25 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 persons with significant control that own or have control over the company consists of 3 names. As we established, there is Kevin K. The abovementioned PSC has 25-50% voting rights and has 25-50% shares. Another entity in the PSC register is Andrew K. This PSC owns 25-50% shares and has 25-50% voting rights. The third one is Kevin K., who also fulfils the Companies House criteria to be categorised as a PSC. This PSC has significiant influence or control over the company,.
Kevin K.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Andrew K.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Kevin K.
Notified on | 1 July 2016 |
Ceased on | 1 July 2016 |
Nature of control: |
significiant influence or control |
Cel-f Solar Systems | March 6, 2019 |
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 | 740 734 | 1 198 455 | 1 001 024 | 719 388 | 1 285 871 | 488 559 | 605 937 |
Current Assets | 4 000 537 | 3 841 637 | 4 443 113 | 3 638 497 | 4 116 772 | 3 937 156 | 4 148 166 |
Debtors | 2 298 675 | 1 816 955 | 2 486 291 | 2 919 109 | 2 830 901 | 2 756 392 | 2 856 557 |
Net Assets Liabilities | 3 203 077 | 3 380 886 | 3 330 272 | 3 173 896 | 3 223 937 | 3 139 932 | |
Other Debtors | 28 065 | 475 684 | 155 148 | 150 600 | 146 329 | ||
Property Plant Equipment | 416 280 | 407 084 | 362 517 | 237 725 | 224 078 | 245 873 | 320 798 |
Total Inventories | 961 128 | 826 227 | 955 798 | 1 076 084 | 571 227 | 692 205 | |
Other | |||||||
Total Fees To Auditors | 18 500 | 20 575 | |||||
Accrued Liabilities Deferred Income | 48 348 | 123 551 | 251 180 | 69 180 | |||
Accumulated Amortisation Impairment Intangible Assets | 25 633 | 30 010 | 34 257 | 57 099 | 103 840 | 157 383 | 211 921 |
Accumulated Depreciation Impairment Property Plant Equipment | 672 569 | 555 470 | 672 220 | 768 131 | 690 782 | 708 104 | 711 603 |
Acquired Through Business Combinations Intangible Assets | 450 066 | ||||||
Acquired Through Business Combinations Property Plant Equipment | 6 930 | ||||||
Additions Other Than Through Business Combinations Intangible Assets | 342 052 | 155 982 | 7 398 | 16 020 | |||
Additions Other Than Through Business Combinations Property Plant Equipment | 116 277 | 92 680 | 19 359 | 16 552 | 70 617 | 121 101 | |
Administrative Expenses | 2 452 459 | 3 128 734 | 3 057 821 | 3 134 743 | 2 333 255 | 2 277 823 | |
Amortisation Expense Intangible Assets | 54 749 | 55 744 | |||||
Amortisation Impairment Expense Intangible Assets | 4 377 | 26 750 | 429 745 | 54 749 | |||
Amounts Owed By Group Undertakings | 406 809 | 717 631 | 2 089 100 | ||||
Amounts Owed By Related Parties | 2 089 100 | 2 258 525 | 2 149 832 | 1 236 943 | |||
Amounts Owed To Group Undertakings | 310 596 | 187 343 | 101 695 | 101 859 | 98 719 | ||
Applicable Tax Rate | 19 | 19 | |||||
Average Number Employees During Period | 63 | 50 | 34 | 33 | 28 | 17 | |
Bank Borrowings | 78 359 | 172 659 | 248 350 | 902 983 | 735 000 | 555 000 | |
Bank Borrowings Overdrafts | 504 731 | 172 659 | 3 252 | 2 983 | 180 000 | 180 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 91 799 | 126 398 | 132 736 | 70 898 | |||
Cash Cash Equivalents | 1 256 160 | 1 831 532 | 820 691 | 1 095 454 | |||
Cash Cash Equivalents Cash Flow Value | 865 273 | 1 397 123 | 1 131 757 | ||||
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | -25 448 | ||||||
Cash Receipts From Repayment Loans Advances To Related Parties Classified As Investing Activities | 68 817 | ||||||
Comprehensive Income Expense | -466 891 | 187 809 | |||||
Corporation Tax Payable | 45 689 | 42 127 | 49 499 | 26 255 | 10 353 | ||
Corporation Tax Recoverable | 1 700 | 20 053 | |||||
Cost Sales | 5 452 518 | 5 719 607 | 3 667 048 | 4 032 310 | 2 837 542 | 3 097 976 | |
Creditors | 916 035 | 100 097 | 74 922 | 208 111 | 1 073 624 | 667 902 | 479 094 |
Current Tax For Period | 92 127 | 65 764 | 10 353 | ||||
Deferred Income | 117 532 | ||||||
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 7 712 | ||||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 344 | -18 713 | -23 142 | 31 110 | 14 556 | ||
Depreciation Expense Property Plant Equipment | 57 313 | 61 207 | |||||
Depreciation Impairment Expense Property Plant Equipment | 194 294 | 203 695 | 49 912 | 57 313 | |||
Dividends Paid | 19 040 | 10 000 | 61 750 | ||||
Dividends Paid Classified As Financing Activities | -228 800 | -19 040 | -10 000 | -58 710 | -49 905 | ||
Dividends Paid To Owners Parent Classified As Financing Activities | 19 040 | 10 000 | -49 905 | -61 750 | |||
Finance Lease Liabilities Present Value Total | 91 216 | 175 195 | 117 345 | 204 859 | |||
Finance Lease Payments Owing Minimum Gross | 37 060 | 124 109 | 88 447 | 95 882 | 75 664 | 64 168 | 78 141 |
Fixed Assets | 462 194 | 413 480 | 606 326 | 701 920 | 677 570 | 713 977 | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 238 | -18 641 | 645 | ||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 349 687 | 146 083 | |||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -514 420 | 86 049 | 838 952 | -117 289 | -394 428 | ||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 214 130 | -148 306 | -534 331 | -290 700 | -57 626 | ||
Gain Loss In Cash Flows From Change In Deferred Income | -95 466 | -22 066 | |||||
Gain Loss In Cash Flows From Change In Inventories | 70 919 | -136 163 | 504 857 | -393 790 | -238 123 | ||
Gain Loss On Disposals Property Plant Equipment | 13 912 | 58 923 | 1 504 | 10 737 | |||
Gross Profit Loss | 3 060 660 | 3 246 654 | 2 433 824 | 1 891 534 | 2 353 024 | 2 860 775 | |
Income Taxes Paid Refund Classified As Operating Activities | 93 611 | 1 549 | -27 955 | -21 | 46 139 | ||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 531 850 | -265 366 | 575 372 | -1 010 841 | 274 763 | ||
Increase Decrease In Current Tax From Adjustment For Prior Periods | -30 793 | -23 308 | -44 418 | ||||
Increase From Amortisation Charge For Year Intangible Assets | 4 377 | 22 503 | 22 842 | 46 741 | 53 543 | 54 538 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 125 475 | 137 247 | 144 151 | 28 725 | 34 326 | 41 762 | |
Intangible Assets | 59 486 | 55 109 | 50 862 | 368 500 | 477 741 | 431 596 | 393 078 |
Intangible Assets Gross Cost | 85 119 | 85 119 | 85 119 | 425 599 | 581 581 | 588 979 | 604 999 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 49 134 | 35 803 | |||||
Interest Income | 3 343 | 998 | |||||
Interest Income On Bank Deposits | 615 | ||||||
Interest Paid Classified As Operating Activities | 49 137 | 35 803 | -7 690 | 8 195 | 17 459 | ||
Interest Payable Similar Charges Finance Costs | 49 137 | 35 803 | 19 423 | 7 690 | 8 195 | 17 459 | |
Interest Received Classified As Investing Activities | 1 144 | 1 007 | 8 043 | ||||
Investments Fixed Assets | 237 616 | 1 | 101 | 101 | 101 | 101 | 101 |
Investments In Group Undertakings | 101 | 101 | |||||
Investments In Group Undertakings Participating Interests | 101 | 101 | |||||
Investments In Subsidiaries | 237 616 | 1 | 101 | 101 | |||
Issue Equity Instruments | 21 000 | ||||||
Loans Advances Granted Classified As Investing Activities | 68 817 | ||||||
Net Assets Liabilities Subsidiaries | -423 452 | -603 336 | -951 077 | ||||
Net Cash Flows From Used In Financing Activities | 341 589 | -411 588 | 528 131 | -253 571 | -301 556 | ||
Net Cash Flows From Used In Investing Activities | -236 267 | -144 647 | -61 534 | -61 008 | -43 030 | ||
Net Cash Flows From Used In Operating Activities | 426 528 | 290 869 | 108 775 | -696 262 | 619 349 | ||
Net Cash Generated From Operations | 569 276 | 328 221 | 144 420 | -688 046 | 590 669 | ||
Net Current Assets Liabilities | 3 084 502 | 2 882 610 | 3 072 570 | 2 948 517 | 3 527 380 | 3 235 787 | 2 943 725 |
Net Finance Income Costs | 1 144 | 1 007 | 8 043 | ||||
Net Interest Received Paid Classified As Investing Activities | 3 343 | 998 | |||||
Operating Profit Loss | 613 888 | 296 196 | -237 180 | -965 176 | 25 241 | 583 134 | |
Other Creditors | 8 643 | 23 105 | 287 835 | 204 859 | 173 624 | 112 902 | 104 094 |
Other Debtors Balance Sheet Subtotal | 218 278 | 91 146 | 144 629 | 291 384 | 348 750 | ||
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 242 574 | 20 497 | 48 240 | 106 074 | 17 004 | 38 263 | |
Other Disposals Intangible Assets | 1 572 | ||||||
Other Disposals Property Plant Equipment | 242 574 | 20 497 | 48 240 | 107 548 | 31 500 | 42 677 | |
Other Interest Expense | 3 | ||||||
Other Interest Income | 3 343 | 383 | |||||
Other Interest Receivable Similar Income Finance Income | 3 343 | 998 | 979 | 1 144 | 1 007 | 8 043 | |
Other Operating Income Format1 | 5 687 | 178 276 | 386 817 | 278 033 | 5 472 | 182 | |
Other Provisions Balance Sheet Subtotal | 25 150 | ||||||
Other Taxation Social Security Payable | 187 813 | 22 354 | 20 030 | 22 703 | 24 006 | 71 273 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -125 446 | 69 516 | 76 597 | 85 588 | 59 806 | ||
Payments To Redeem Own Shares | 25 898 | ||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 65 887 | 95 037 | 45 055 | 53 649 | |||
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 73 939 | 166 319 | 124 057 | 65 326 | |||
Proceeds From Borrowings Classified As Financing Activities | 161 722 | 900 000 | |||||
Proceeds From Issuing Shares | 21 000 | ||||||
Proceeds From Sales Property Plant Equipment | 20 287 | 24 893 | 65 491 | 16 000 | 21 076 | ||
Profit Loss | 393 524 | -466 891 | 187 809 | 28 156 | -106 471 | 50 041 | -22 255 |
Profit Loss On Ordinary Activities After Tax | 499 416 | 237 648 | -192 424 | ||||
Profit Loss On Ordinary Activities Before Tax | 568 094 | 261 391 | -255 624 | -971 722 | 18 053 | 573 718 | |
Profit Loss Subsidiaries | -106 998 | -179 884 | -347 741 | ||||
Property Plant Equipment Gross Cost | 1 088 851 | 962 554 | 1 034 737 | 1 005 856 | 914 860 | 953 977 | 1 032 401 |
Provisions For Liabilities Balance Sheet Subtotal | 41 630 | 30 242 | 16 460 | 21 518 | 38 676 | ||
Purchase Intangible Assets | 165 627 | 7 398 | 56 129 | ||||
Purchase Property Plant Equipment | 259 897 | 127 169 | 31 359 | 70 617 | 16 020 | ||
Raw Materials Consumables | 852 128 | 729 474 | 889 335 | 1 050 234 | |||
Redemption Shares Decrease In Equity | 6 000 | 25 898 | 20 060 | ||||
Repayments Borrowings Classified As Financing Activities | -78 359 | 332 072 | 245 367 | 167 983 | 180 000 | ||
Reversal Provisions | 25 150 | ||||||
Social Security Costs | 207 164 | 86 685 | 105 067 | 80 350 | |||
Staff Costs Employee Benefits Expense | 2 305 595 | 1 728 278 | 1 072 895 | 273 745 | |||
Taxation Including Deferred Taxation Balance Sheet Subtotal | 30 242 | 16 460 | |||||
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 429 | ||||||
Tax Expense Credit Applicable Tax Rate | 107 938 | 49 664 | -184 627 | 3 430 | 109 006 | ||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 564 | 18 | -784 | -3 428 | |||
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 14 733 | 1 350 | 2 660 | ||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 72 685 | 27 | 7 | ||||
Tax Increase Decrease From Effect Non-tax Deductible Amortisation Goodwill Impairment | 4 276 | ||||||
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 10 245 | ||||||
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -27 551 | -25 367 | 2 660 | 3 133 | |||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 68 678 | 23 743 | -63 200 | -23 142 | -13 308 | 24 909 | |
Total Assets Less Current Liabilities | 3 344 804 | 3 486 050 | 3 554 843 | 4 229 300 | 3 913 357 | 3 657 702 | |
Total Borrowings | 900 000 | 555 000 | 375 000 | ||||
Total Current Tax Expense Credit | 61 334 | 42 456 | -44 418 | 10 353 | |||
Total Operating Lease Payments | 117 137 | 122 119 | |||||
Trade Creditors Trade Payables | 397 752 | 508 850 | 603 686 | 167 710 | 287 902 | 258 387 | 641 140 |
Trade Debtors Trade Receivables | 1 870 634 | 1 073 802 | 1 256 588 | 424 213 | 426 047 | 295 123 | 1 270 864 |
Turnover Revenue | 8 513 178 | 8 966 261 | 6 100 872 | 5 923 844 | 5 190 566 | ||
Wages Salaries | 2 032 544 | 1 546 556 | 922 773 | 139 746 | |||
Work In Progress | 96 753 | 66 463 | 25 850 | ||||
Company Contributions To Money Purchase Plans Directors | 54 242 | 19 440 | |||||
Director Remuneration | 127 077 | 64 047 | |||||
Director Remuneration Benefits Excluding Payments To Third Parties | 181 319 | 83 487 |
Type | Category | Free download | |
---|---|---|---|
AA |
Group of companies' accounts made up to Friday 30th June 2023 filed on: 6th, February 2024 |
accounts | Free Download (34 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy