Church Farm At Rusticus Limited is a private limited company located at Church Farm Nursing Home Church Lane, Cotgrave, Nottingham NG12 3HR. Its total net worth is valued to be roughly 0 pounds, while the fixed assets that belong to the company amount to 0 pounds. Incorporated on 2017-05-10, this 6-year-old company is run by 1 director.
Director Patrick A., appointed on 10 May 2017.
The company is officially categorised as "medical nursing home activities" (SIC: 86102).
The latest confirmation statement was sent on 2023-05-09 and the deadline for the next filing is 2024-05-23. Likewise, the statutory accounts were filed on 31 December 2022 and the next filing is due on 30 September 2024.
Office Address | Church Farm Nursing Home Church Lane |
Office Address2 | Cotgrave |
Town | Nottingham |
Post code | NG12 3HR |
Country of origin | United Kingdom |
Registration Number | 10762344 |
Date of Incorporation | Wed, 10th May 2017 |
Industry | Medical nursing home activities |
End of financial Year | 31st December |
Company age | 7 years old |
Account next due date | Mon, 30th Sep 2024 (157 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Thu, 23rd May 2024 (2024-05-23) |
Last confirmation statement dated | Tue, 9th May 2023 |
The list of PSCs that own or have control over the company is made up of 1 name. As BizStats researched, there is Patrick A. This PSC and has 75,01-100% shares.
Patrick A.
Notified on | 10 May 2017 |
Nature of control: |
75,01-100% shares |
Profit & Loss | ||||||
---|---|---|---|---|---|---|
Accounts Information Date | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Balance Sheet | ||||||
Cash Bank On Hand | 83 612 | 131 978 | 63 862 | 372 255 | 519 732 | 495 505 |
Current Assets | 221 489 | 652 695 | 674 576 | 1 082 667 | 1 087 268 | 1 348 523 |
Debtors | 136 877 | 519 717 | 609 714 | 709 412 | 566 536 | 852 018 |
Net Assets Liabilities | -140 534 | -388 363 | -336 530 | 299 258 | 722 731 | 1 197 920 |
Other Debtors | 7 857 | 322 687 | 315 332 | 291 035 | 304 673 | 318 857 |
Property Plant Equipment | 1 978 854 | 3 155 504 | 3 523 044 | 5 006 082 | 9 303 519 | 9 614 026 |
Total Inventories | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Other | ||||||
Accrued Liabilities Deferred Income | 93 453 | 82 526 | 84 538 | 106 793 | 105 077 | 199 913 |
Accumulated Amortisation Impairment Intangible Assets | 6 250 | 11 250 | 16 250 | 21 250 | 26 250 | |
Accumulated Depreciation Impairment Property Plant Equipment | 102 839 | 212 408 | 290 199 | 461 883 | 686 800 | |
Amounts Owed By Group Undertakings Participating Interests | 12 609 | |||||
Average Number Employees During Period | 50 | 78 | 81 | 93 | 100 | 132 |
Bank Borrowings Overdrafts | 24 697 | 89 521 | 145 541 | 4 135 434 | 7 323 237 | 7 069 727 |
Corporation Tax Payable | 1 152 | 2 396 | 19 241 | |||
Creditors | 444 827 | 585 438 | 1 155 730 | 4 135 434 | 7 323 237 | 7 153 359 |
Deferred Tax Liabilities | 9 700 | 98 000 | 288 000 | |||
Finance Lease Liabilities Present Value Total | 20 321 | 10 161 | 32 360 | 11 099 | 77 198 | |
Finished Goods Goods For Resale | 1 000 | 1 000 | 1 000 | |||
Fixed Assets | 2 078 428 | 3 250 078 | 3 612 618 | 5 090 656 | 9 383 093 | 9 688 600 |
Increase Decrease In Depreciation Impairment Property Plant Equipment | 9 504 | 9 504 | 9 504 | |||
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | 9 700 | |||||
Increase From Amortisation Charge For Year Intangible Assets | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 87 310 | 109 569 | 77 791 | 171 684 | 224 917 | |
Intangible Assets | 99 574 | 94 574 | 89 574 | 84 574 | 79 574 | 74 574 |
Intangible Assets Gross Cost | 100 824 | 100 824 | 100 824 | 100 824 | ||
Net Current Assets Liabilities | -223 338 | 67 257 | -481 154 | -646 264 | -1 239 125 | -1 049 321 |
Other Creditors | 181 949 | 109 039 | 405 903 | 897 074 | 1 738 962 | 1 453 150 |
Other Taxation Social Security Payable | 13 632 | 13 389 | 28 517 | 27 445 | ||
Prepayments Accrued Income | 42 798 | 174 948 | 238 397 | 320 496 | 110 193 | 112 090 |
Property Plant Equipment Gross Cost | 3 258 343 | 3 735 452 | 5 296 281 | 9 765 402 | 10 300 826 | |
Raw Materials Consumables | 1 000 | 1 000 | ||||
Taxation Including Deferred Taxation Balance Sheet Subtotal | -9 700 | |||||
Total Additions Including From Business Combinations Property Plant Equipment | 1 263 960 | 477 109 | 1 560 829 | 4 469 121 | 535 424 | |
Total Assets Less Current Liabilities | 1 855 090 | 3 317 335 | 3 131 464 | 4 444 392 | 8 143 968 | 8 639 279 |
Total Borrowings | 2 030 482 | 3 805 380 | 3 645 895 | 4 227 497 | 7 525 268 | 7 751 360 |
Trade Creditors Trade Payables | 131 096 | 280 802 | 457 719 | 603 160 | 280 323 | 127 539 |
Trade Debtors Trade Receivables | 86 222 | 22 082 | 55 985 | 56 354 | 111 353 | 358 199 |
Audit Fees Expenses | 8 179 | 9 600 | ||||
Additional Provisions Increase From New Provisions Recognised | 88 300 | |||||
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | 190 000 | |||||
Administrative Expenses | 650 022 | 710 368 | 1 183 534 | |||
Amortisation Expense Intangible Assets | 5 000 | 5 000 | 5 000 | |||
Applicable Tax Rate | 19 | 19 | 19 | |||
Bank Borrowings | 80 964 | 202 031 | 520 803 | |||
Cash Cash Equivalents Cash Flow Value | 372 255 | 519 732 | ||||
Comprehensive Income Expense | 635 788 | 423 473 | 475 189 | |||
Cost Sales | 2 251 272 | 2 393 388 | 4 069 588 | |||
Current Tax For Period | 2 396 | 19 241 | ||||
Depreciation Amortisation Expense | 82 791 | 176 684 | 229 917 | |||
Depreciation Expense Property Plant Equipment | 77 791 | 171 684 | 224 917 | |||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 657 795 | 489 890 | -343 760 | |||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -99 698 | 142 876 | -285 482 | |||
Gross Profit Loss | 1 246 629 | 1 019 372 | 1 969 349 | |||
Income Taxes Paid Refund Classified As Operating Activities | -1 152 | -2 396 | ||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 308 393 | 147 477 | -24 227 | |||
Interest Expense On Bank Loans Similar Borrowings | 103 248 | 138 216 | 315 971 | |||
Interest Expense On Bank Overdrafts | 151 | |||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 520 | 1 426 | 9 615 | |||
Interest Paid Classified As Operating Activities | -103 248 | -138 367 | -315 971 | |||
Interest Payable Similar Charges Finance Costs | 106 768 | 139 793 | 325 586 | |||
Loans Owed By Related Parties | 327 841 | 340 955 | 354 593 | |||
Loans Owed To Related Parties | -850 226 | -1 616 968 | -1 318 336 | |||
Merchandise | 1 000 | 1 000 | 1 000 | |||
Net Cash Flows From Used In Financing Activities | -581 602 | -3 297 771 | -226 092 | |||
Net Cash Flows From Used In Investing Activities | 1 548 220 | 4 456 007 | 521 786 | |||
Net Cash Flows From Used In Operating Activities | -1 275 011 | -1 305 713 | -271 467 | |||
Net Cash Generated From Operations | -1 382 931 | -1 447 902 | -597 053 | |||
Net Interest Received Paid Classified As Investing Activities | -12 609 | -13 114 | -13 638 | |||
Number Shares Issued Fully Paid | 100 | 100 | ||||
Operating Profit Loss | 742 043 | 638 452 | 996 378 | |||
Other Deferred Tax Expense Credit | 9 700 | 88 300 | 190 000 | |||
Other Interest Receivable Similar Income Finance Income | 12 609 | 13 114 | 13 638 | |||
Other Operating Income Format1 | 145 436 | 329 448 | 210 563 | |||
Par Value Share | 1 | 1 | ||||
Payments Finance Lease Liabilities Classified As Financing Activities | -32 360 | -11 099 | 160 830 | |||
Pension Other Post-employment Benefit Costs Other Pension Costs | 31 716 | 32 521 | 41 606 | |||
Proceeds From Borrowings Classified As Financing Activities | -624 038 | -3 441 343 | -234 349 | |||
Profit Loss | 635 788 | 423 473 | 475 189 | |||
Profit Loss On Ordinary Activities Before Tax | 647 884 | 511 773 | 684 430 | |||
Provisions | 9 700 | 98 000 | 288 000 | |||
Provisions For Liabilities Balance Sheet Subtotal | 9 700 | 98 000 | 288 000 | |||
Purchase Property Plant Equipment | -1 560 829 | -4 469 121 | -535 424 | |||
Repayments Borrowings Classified As Financing Activities | -10 076 | -132 473 | -169 087 | |||
Social Security Costs | 144 311 | 117 757 | 198 897 | |||
Staff Costs Employee Benefits Expense | 2 030 814 | 1 932 470 | 2 745 353 | |||
Tax Expense Credit Applicable Tax Rate | 123 098 | 97 237 | 130 042 | |||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 959 | 10 | 5 709 | |||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 12 096 | 88 300 | 209 241 | |||
Total Operating Lease Payments | 4 175 | 4 838 | 5 187 | |||
Turnover Revenue | 3 497 901 | 3 412 760 | 6 038 937 | |||
Wages Salaries | 1 854 787 | 1 782 192 | 2 504 850 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending 2022/12/31 filed on: 4th, August 2023 |
accounts | Free Download (28 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy