Founded in 1990, Hillcroft, classified under reg no. 02488051 is an active company. Currently registered at Hillcroft Nursing Home LA5 9LX, Carnforth the company has been in the business for 34 years. Its financial year was closed on December 31 and its latest financial statement was filed on 2022/12/31.
Currently there are 3 directors in the the firm, namely John A., Brian P. and David P.. In addition one secretary - Louise M. - is with the company. As of 15 May 2024, there was 1 ex secretary - John A.. There were no ex directors.
Office Address | Hillcroft Nursing Home |
Office Address2 | North Road |
Town | Carnforth |
Post code | LA5 9LX |
Country of origin | United Kingdom |
Registration Number | 02488051 |
Date of Incorporation | Mon, 2nd Apr 1990 |
Industry | Other letting and operating of own or leased real estate |
Industry | Activities of other holding companies n.e.c. |
End of financial Year | 31st December |
Company age | 34 years old |
Account next due date | Mon, 30th Sep 2024 (138 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Tue, 12th Mar 2024 (2024-03-12) |
Last confirmation statement dated | Mon, 27th Feb 2023 |
The list of PSCs that own or have control over the company is made up of 3 names. As BizStats identified, there is Brian P. This PSC has 25-50% voting rights and has 25-50% shares. Another entity in the PSC register is John A. This PSC owns 25-50% shares and has 25-50% voting rights. Moving on, there is David P., who also fulfils the Companies House criteria to be indexed as a person with significant control. This PSC owns 25-50% shares and has 25-50% voting rights.
Brian P.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights right to appoint and remove directors 25-50% shares |
John A.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights right to appoint and remove directors 25-50% shares |
David P.
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 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Balance Sheet | |||||||||||
Cash Bank On Hand | 539 965 | 1 150 278 | 1 530 186 | 1 553 961 | 1 563 421 | 1 896 066 | 2 955 687 | 3 591 401 | 2 374 907 | 1 287 008 | 1 182 885 |
Current Assets | 1 668 605 | 2 038 734 | 1 564 824 | 1 565 808 | 2 167 882 | 2 962 767 | 3 597 535 | 2 382 659 | 1 298 203 | 1 201 748 | |
Debtors | 18 327 | 18 548 | 10 863 | 2 387 | 18 426 | 7 080 | 6 134 | 7 752 | 11 195 | 18 863 | |
Net Assets Liabilities | 5 906 267 | 7 496 846 | 8 159 840 | 7 019 976 | 8 006 433 | 8 778 466 | 9 558 006 | 10 725 517 | 11 665 823 | 13 017 774 | |
Other Debtors | 11 360 | 11 605 | 5 655 | 1 543 | 17 882 | 6 793 | 5 847 | 7 014 | |||
Property Plant Equipment | 4 560 | 315 929 | 2 152 | 12 227 012 | 11 882 988 | 11 610 379 | 11 333 751 | 11 054 238 | 10 774 725 | 10 581 829 | |
Total Inventories | 500 000 | 490 000 | 36 320 | 253 390 | |||||||
Other | |||||||||||
Audit Fees Expenses | 10 260 | 16 753 | |||||||||
Accrued Income | 779 | 779 | |||||||||
Accumulated Depreciation Impairment Property Plant Equipment | 231 765 | 233 801 | 216 051 | 2 978 433 | 3 257 946 | 3 537 459 | 3 817 847 | ||||
Additional Provisions Increase From New Provisions Recognised | -8 326 | 38 | -841 | 39 746 | |||||||
Additions Other Than Through Business Combinations Investment Property Fair Value Model | 109 001 | 434 109 | 542 158 | 905 984 | |||||||
Additions Other Than Through Business Combinations Property Plant Equipment | 313 404 | 14 574 | |||||||||
Administration Support Average Number Employees | 11 | 15 | 16 | ||||||||
Administrative Expenses | 6 084 007 | 2 314 | 788 | ||||||||
Amounts Owed To Related Parties | 2 765 452 | 2 089 354 | 1 701 004 | ||||||||
Amount Specific Bank Loan | 7 110 187 | 6 754 238 | 6 420 578 | ||||||||
Applicable Tax Rate | 21 | 20 | 20 | 19 | 19 | 19 | 19 | ||||
Average Number Employees During Period | 255 | 341 | 334 | 358 | 357 | 381 | 362 | 349 | 335 | 347 | |
Balances With Banks | 197 816 | 25 501 | 45 446 | ||||||||
Bank Borrowings | 6 729 516 | 6 389 604 | 6 420 579 | 392 553 | 390 696 | 5 236 988 | 427 939 | 452 229 | 96 249 | ||
Cash Cash Equivalents | 1 150 277 | 1 530 186 | 1 553 961 | ||||||||
Cash On Hand | 2 578 | 5 349 | 4 086 | ||||||||
Comprehensive Income Expense | 414 234 | 1 055 324 | 1 098 993 | 1 121 299 | 1 367 057 | 1 227 899 | 1 259 540 | 1 617 511 | |||
Comprehensive Income Expense Attributable To Owners Parent | 773 754 | 938 760 | 832 301 | ||||||||
Consideration Received For Shares Issued In Period | 99 | ||||||||||
Cost Sales | 45 000 | 10 000 | 490 000 | ||||||||
Creditors | 6 729 516 | 6 389 604 | 6 049 096 | 5 638 926 | 5 226 791 | 4 851 999 | 4 396 861 | 2 934 047 | 900 081 | 931 274 | |
Current Tax For Period | 180 528 | 277 844 | 256 607 | 317 785 | 370 569 | 345 130 | 309 608 | ||||
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -493 | -7 868 | |||||||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 85 127 | 384 | 14 705 | ||||||||
Deferred Tax Liabilities | 144 462 | 298 275 | 289 949 | ||||||||
Depreciation Amortisation Expense | 353 973 | 338 426 | 355 008 | ||||||||
Depreciation Expense Property Plant Equipment | 353 973 | 338 426 | 355 010 | 369 545 | 360 017 | 367 254 | 346 799 | ||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -1 830 | -18 484 | |||||||||
Disposals Property Plant Equipment | -1 948 | -331 527 | |||||||||
Dividend Per Share Proposed But Not Paid | 571 | 727 | 211 | ||||||||
Dividends Paid | -173 000 | -346 000 | 436 000 | 380 600 | 380 600 | 455 866 | 480 000 | 450 000 | |||
Dividends Paid Classified As Financing Activities | -173 000 | -346 000 | -436 000 | ||||||||
Dividends Proposed But Not Paid | 173 000 | 436 000 | 126 866 | ||||||||
Financial Assets Acquired | 1 631 994 | ||||||||||
Financial Liabilities Assumed | -833 657 | ||||||||||
Finished Goods Goods For Resale | 500 000 | 490 000 | |||||||||
Fixed Assets | 15 691 530 | 14 782 184 | 15 171 230 | 13 440 367 | 13 241 517 | 12 968 908 | 12 692 280 | 13 535 493 | 13 255 980 | 13 063 084 | |
Further Item Creditors Component Total Creditors | 4 836 836 | 4 460 490 | |||||||||
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | -11 643 | 224 | |||||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -246 367 | -597 891 | 17 883 | ||||||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -374 032 | -192 649 | 376 223 | ||||||||
Gain Loss In Cash Flows From Change In Inventories | -42 213 | -2 631 | -486 350 | ||||||||
Gain Loss In Cash Flows From Change In Provisions | 8 155 | ||||||||||
Gain Loss On Disposals Property Plant Equipment | -11 643 | 224 | -493 | -782 | 5 478 | -5 968 | -1 448 | ||||
Gross Profit Loss | 7 262 401 | -842 | -5 576 | ||||||||
Income Taxes Paid Refund Classified As Operating Activities | 103 807 | 180 529 | 277 844 | ||||||||
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | -109 001 | -44 690 | |||||||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 612 890 | 661 344 | 67 566 | ||||||||
Increase Decrease In Current Tax From Adjustment For Prior Periods | -8 998 | ||||||||||
Increase Decrease In Existing Provisions | -26 906 | ||||||||||
Increase From Depreciation Charge For Year Property Plant Equipment | 2 036 | 734 | 279 513 | 279 513 | 280 388 | ||||||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 144 073 | 193 240 | 179 748 | ||||||||
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 4 276 | ||||||||||
Interest Income On Bank Deposits | 314 | 2 252 | 3 828 | ||||||||
Interest Paid Classified As Financing Activities | -148 349 | -193 240 | -179 748 | ||||||||
Interest Paid Classified As Operating Activities | 148 349 | 193 240 | 179 748 | ||||||||
Interest Payable Similar Charges Finance Costs | 148 349 | 193 240 | 179 748 | ||||||||
Interest Received Classified As Investing Activities | 366 | 2 252 | 3 828 | ||||||||
Interest Received Classified As Operating Activities | 366 | 2 252 | 3 828 | ||||||||
Inventories Acquired | 10 766 | ||||||||||
Inventories Pledged As Security For Liabilities Carrying Amount | 500 000 | 490 000 | |||||||||
Investment Property | 13 585 000 | 13 585 000 | 14 287 823 | 332 100 | 477 274 | 477 274 | 477 274 | 1 600 000 | 1 600 000 | 1 600 000 | |
Investment Property Fair Value Model | 13 585 000 | 13 585 000 | 14 287 823 | 332 100 | 477 274 | 477 274 | 477 274 | 1 600 000 | 1 600 000 | ||
Investments Fixed Assets | 2 101 970 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | |
Investments In Subsidiaries | 2 101 970 | 881 255 | 881 255 | ||||||||
Issue Equity Instruments | 881 255 | ||||||||||
Net Cash Flows From Used In Financing Activities | 2 309 328 | 40 556 | -919 008 | ||||||||
Net Cash Flows From Used In Investing Activities | -3 306 519 | -560 650 | -498 626 | ||||||||
Net Cash Flows From Used In Operating Activities | 1 610 081 | 1 181 439 | 1 485 200 | ||||||||
Net Cash Generated From Operations | 1 713 888 | 1 361 967 | 1 763 044 | ||||||||
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 544 010 | 1 756 424 | 1 635 034 | ||||||||
Net Current Assets Liabilities | -2 730 566 | -597 459 | -672 345 | -606 562 | 180 373 | 850 261 | 1 450 450 | 351 680 | -392 838 | 270 474 | |
Net Identifiable Assets Liabilities Acquired | 881 255 | ||||||||||
Nominal Value Allotted Share Capital | 99 | 600 | |||||||||
Number Shares Issued Fully Paid | 303 | 600 | 600 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | |
Number Shares Issued In Period- Gross | 99 | ||||||||||
Operating Profit Loss | 1 178 394 | -3 156 | -6 364 | ||||||||
Other Creditors | 956 603 | 417 763 | 447 675 | ||||||||
Other Finance Income | 52 | ||||||||||
Other Interest Receivable Similar Income Finance Income | 366 | 2 252 | 3 828 | ||||||||
Other Inventories | 25 301 | 32 670 | 36 320 | ||||||||
Other Payables Accrued Expenses | 209 537 | 26 124 | 22 997 | ||||||||
Other Remaining Borrowings | 12 037 | 66 531 | |||||||||
Other Short-term Employee Benefits | 16 817 | 16 383 | 17 467 | ||||||||
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 | ||||||||
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
Payments Finance Lease Liabilities Classified As Financing Activities | -1 062 | ||||||||||
Pension Costs Defined Contribution Plan | 16 727 | 27 554 | 31 191 | ||||||||
Percentage Voting Equity Interests Acquired | 100 | ||||||||||
Prepayments | 6 188 | 6 163 | 5 208 | 844 | 544 | 287 | 287 | 738 | 11 195 | 18 863 | |
Proceeds From Issuing Shares | 881 255 | ||||||||||
Proceeds From Sales Property Plant Equipment | 540 402 | 7 421 | |||||||||
Production Average Number Employees | 10 | 13 | 13 | ||||||||
Profit Loss | 414 234 | 1 055 324 | -6 364 | 1 109 758 | 1 370 152 | 1 209 274 | 1 084 510 | 1 678 037 | 1 543 761 | 1 501 161 | |
Profit Loss Acquiree | 575 205 | ||||||||||
Profit Loss Attributable To Owners Parent | 773 754 | 938 760 | 832 301 | ||||||||
Profit Loss On Ordinary Activities Before Tax | 1 030 411 | -3 156 | 1 103 607 | 1 423 668 | 1 751 631 | 1 554 686 | 1 398 864 | ||||
Property Plant Equipment Acquired | 72 152 | ||||||||||
Property Plant Equipment Gross Cost | 236 326 | 549 730 | 218 203 | 14 312 184 | 14 312 184 | 14 312 184 | 14 399 676 | ||||
Provisions | 325 181 | 158 774 | 289 949 | 174 903 | 188 666 | 188 704 | 187 863 | 227 609 | 297 238 | 315 784 | |
Provisions For Liabilities Balance Sheet Subtotal | 325 181 | 298 275 | 289 949 | 174 903 | 188 666 | 188 704 | 187 863 | 227 609 | 297 238 | 315 784 | |
Purchase Property Plant Equipment | -3 847 287 | -570 324 | -502 454 | ||||||||
Rental Income From Investment Property | 107 151 | 9 158 | 3 115 | ||||||||
Research Development Average Number Employees | 58 | 79 | 77 | ||||||||
Revenue Acquiree | 9 555 124 | ||||||||||
Revenue From Rendering Services | 7 200 250 | 9 555 124 | 10 003 274 | ||||||||
Revenue From Sale Goods | 481 310 | ||||||||||
Sales Marketing Distribution Average Number Employees | 176 | 234 | 228 | ||||||||
Short-term Deposits Classified As Cash Equivalents | 952 461 | 1 504 685 | 1 508 515 | ||||||||
Social Security Costs | 288 230 | 377 536 | 418 764 | 451 318 | 469 779 | 519 584 | 572 123 | ||||
Staff Costs Employee Benefits Expense | 4 631 980 | 6 293 088 | 6 855 251 | 7 256 246 | 7 780 422 | 8 322 130 | 8 958 599 | ||||
Taxation Social Security Payable | 199 440 | 211 863 | |||||||||
Tax Expense Credit Applicable Tax Rate | 216 386 | 245 447 | 220 721 | 270 497 | 332 810 | 295 390 | 265 784 | ||||
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 3 569 | 3 384 | |||||||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 46 193 | 47 510 | 50 591 | 48 872 | 48 669 | 50 022 | 48 570 | ||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 256 657 | 288 473 | 271 312 | 313 910 | 381 479 | 345 412 | 314 354 | ||||
Total Assets Less Current Liabilities | 12 960 964 | 14 184 725 | 14 498 885 | 12 833 805 | 13 421 890 | 13 819 169 | 14 142 730 | 13 887 173 | 12 863 142 | 13 333 558 | |
Total Borrowings | 6 729 516 | 6 389 604 | 6 049 096 | ||||||||
Total Deferred Tax Expense Credit | 85 127 | 10 629 | 14 705 | ||||||||
Total Operating Lease Payments | 9 567 | 8 310 | 9 066 | 8 442 | 13 439 | 24 143 | 44 748 | ||||
Trade Creditors Trade Payables | 164 818 | 17 110 | 1 170 | 610 | 990 | 85 | |||||
Trade Debtors Trade Receivables | 521 892 | 333 975 | 717 645 | ||||||||
Transfers To From Property Plant Equipment Fair Value Model | 313 404 | ||||||||||
Turnover Revenue | 7 307 401 | 9 158 | 10 484 584 | 10 748 876 | 11 762 271 | 12 398 942 | 12 117 808 | ||||
Unpaid Contributions To Pension Schemes | 5 044 | 5 455 | |||||||||
Wages Salaries | 4 310 206 | 5 871 615 | 6 405 296 | 6 770 538 | 7 243 948 | 7 691 334 | 8 255 775 | ||||
Company Contributions To Money Purchase Plans Directors | 741 | 621 | 1 474 | 2 462 | 2 627 | ||||||
Director Remuneration | 80 458 | 156 294 | 152 698 | 151 370 | 165 750 | 207 750 | 193 783 | ||||
Dividend Recommended By Directors | 436 000 | 126 866 | |||||||||
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | ||||||
Fees For Non-audit Services | 7 420 | 9 696 | 9 984 | 10 284 | 11 390 | ||||||
Accrued Liabilities | 22 997 | 19 697 | 21 000 | 20 800 | 17 600 | 14 900 | 13 500 | 9 342 | |||
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | -65 701 | 13 763 | 69 629 | 18 546 | |||||||
Amounts Owed To Group Undertakings | 1 604 076 | 1 532 028 | 1 366 771 | 1 558 894 | 1 564 584 | 1 410 356 | 1 406 971 | 708 327 | |||
Bank Borrowings Overdrafts | 6 049 096 | 5 638 926 | 5 226 791 | 4 851 999 | 4 396 861 | 2 934 047 | 900 081 | ||||
Corporation Tax Payable | 140 516 | 177 231 | 111 313 | 113 924 | 118 163 | 122 143 | 131 659 | 145 749 | |||
Dividends Paid On Shares | 436 000 | 380 600 | 380 600 | 455 866 | 480 000 | ||||||
Dividends Paid On Shares Final | 145 000 | 42 166 | 50 000 | ||||||||
Dividends Paid On Shares Interim | 84 334 | 126 500 | 149 166 | 110 000 | |||||||
Further Operating Expense Item Component Total Operating Expenses | 7 840 | 7 256 | 7 560 | 7 764 | 7 986 | ||||||
Interest Expense On Loan Capital | 179 748 | 160 891 | 171 685 | 169 494 | 134 800 | ||||||
Investments In Group Undertakings | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | 881 255 | |||
Other Deferred Tax Expense Credit | 14 705 | -3 875 | 10 910 | 282 | 4 746 | ||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 31 191 | 34 390 | 66 695 | 111 212 | 130 701 | ||||||
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 | 100 | 100 | |||||
Total Additions Including From Business Combinations Property Plant Equipment | 87 492 | ||||||||||
Disposals Investment Property Fair Value Model | 1 200 | ||||||||||
Government Grant Income | 12 742 | 539 280 | |||||||||
Rental Leasing Income | 21 277 | 23 400 |
Type | Category | Free download | |
---|---|---|---|
AA |
Group of companies' report and financial statements (accounts) made up to 2023/12/31 filed on: 9th, May 2024 |
accounts | Free Download (31 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy