Kernock Park Plants started in year 1996 as Private Limited Company with registration number 03297350. The Kernock Park Plants company has been functioning successfully for 28 years now and its status is active. The firm's office is based in Cornwall at Kernock Park Pillaton. Postal code: PL12 6RY.
Currently there are 3 directors in the the firm, namely Bruce H., Janet H. and Richard H.. In addition one secretary - Richard H. - is with the company. As of 25 April 2024, there were 3 ex directors - Claire M., Toby H. and others listed below. There were no ex secretaries.
Office Address | Kernock Park Pillaton |
Office Address2 | Saltash |
Town | Cornwall |
Post code | PL12 6RY |
Country of origin | United Kingdom |
Registration Number | 03297350 |
Date of Incorporation | Mon, 30th Dec 1996 |
Industry | Plant propagation |
End of financial Year | 30th September |
Company age | 28 years old |
Account next due date | Sun, 30th Jun 2024 (66 days left) |
Account last made up date | Fri, 30th Sep 2022 |
Next confirmation statement due date | Sat, 13th Jan 2024 (2024-01-13) |
Last confirmation statement dated | Fri, 30th Dec 2022 |
The list of persons with significant control who own or have control over the company is made up of 5 names. As we discovered, there is Janet H. The abovementioned PSC and has 75,01-100% shares. The second entity in the persons with significant control register is Richard H. This PSC owns 75,01-100% shares. The third one is Bruce H., who also meets the Companies House conditions to be listed as a person with significant control. This PSC and has 50,01-75% voting rights.
Janet H.
Notified on | 6 April 2016 |
Nature of control: |
75,01-100% shares |
Richard H.
Notified on | 6 April 2016 |
Nature of control: |
75,01-100% shares |
Bruce H.
Notified on | 6 April 2016 |
Nature of control: |
50,01-75% voting rights right to appoint and remove directors |
Janet H.
Notified on | 6 April 2016 |
Ceased on | 6 April 2016 |
Nature of control: |
25-50% voting rights 75,01-100% shares |
Richard H.
Notified on | 6 April 2016 |
Ceased on | 6 April 2016 |
Nature of control: |
25-50% voting rights 75,01-100% shares |
Profit & Loss | ||||||||
---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-09-30 | 2022-09-30 |
Net Worth | 2 727 518 | 3 763 725 | ||||||
Balance Sheet | ||||||||
Cash Bank On Hand | 520 597 | 862 556 | 666 095 | 939 005 | 1 008 952 | 2 235 690 | 2 734 262 | |
Current Assets | 1 751 208 | 1 858 525 | 2 157 908 | 2 133 176 | 2 358 490 | 2 501 081 | 3 578 337 | 3 279 501 |
Debtors | 1 181 276 | 1 196 178 | 1 155 852 | 1 329 881 | 1 279 485 | 1 362 129 | 1 289 349 | 495 858 |
Net Assets Liabilities | 4 001 036 | 4 163 309 | 4 235 659 | 4 395 085 | 4 634 553 | 5 700 597 | 5 648 439 | |
Other Debtors | 58 282 | 56 991 | 40 906 | 21 696 | 31 509 | 650 000 | 24 982 | |
Property Plant Equipment | 1 832 873 | 1 901 699 | 1 968 557 | 1 868 843 | 2 014 437 | 1 857 399 | 1 723 817 | |
Total Inventories | 141 750 | 139 500 | 137 200 | 140 000 | 130 000 | 53 298 | 49 381 | |
Cash Bank In Hand | 434 932 | 520 597 | ||||||
Intangible Fixed Assets | 800 000 | 600 000 | ||||||
Net Assets Liabilities Including Pension Asset Liability | 2 727 518 | 3 763 725 | ||||||
Stocks Inventory | 135 000 | 141 750 | ||||||
Tangible Fixed Assets | 1 594 134 | 1 548 474 | ||||||
Reserves/Capital | ||||||||
Called Up Share Capital | 12 300 | 1 002 300 | ||||||
Profit Loss Account Reserve | 2 715 218 | 2 761 425 | ||||||
Shareholder Funds | 2 727 518 | 3 763 725 | ||||||
Other | ||||||||
Audit Fees Expenses | 8 000 | 8 800 | ||||||
Accrued Income | 4 803 | |||||||
Accumulated Amortisation Impairment Intangible Assets | 400 000 | 600 000 | 800 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 346 407 | 537 309 | 720 075 | 877 046 | 1 247 324 | 1 797 688 | 2 115 686 | |
Additions Other Than Through Business Combinations Property Plant Equipment | 259 728 | 249 624 | 287 578 | 517 705 | 208 489 | |||
Administration Support Average Number Employees | 20 | 20 | ||||||
Administrative Expenses | 1 414 226 | 1 278 039 | ||||||
Amortisation Expense Intangible Assets | 200 000 | |||||||
Applicable Tax Rate | 19 | 19 | ||||||
Average Number Employees During Period | 77 | 77 | 77 | 70 | 78 | 66 | 70 | |
Balances Amounts Owed By Related Parties | 32 | 8 160 | ||||||
Balances Amounts Owed To Related Parties | 2 388 | 7 225 | ||||||
Balances With Banks | 2 232 995 | 2 732 267 | ||||||
Cash Cash Equivalents | 2 235 690 | 2 734 262 | ||||||
Cash Cash Equivalents Cash Flow Value | 1 008 952 | 2 235 690 | ||||||
Cash On Hand | 2 695 | 1 995 | ||||||
Comprehensive Income Expense | 241 273 | 141 350 | 228 426 | 308 468 | 91 842 | |||
Cost Sales | 5 248 321 | 3 929 402 | ||||||
Creditors | 675 395 | 801 188 | 601 226 | 549 867 | 630 719 | 35 935 | 30 545 | |
Current Tax For Period | 303 484 | 6 014 | ||||||
Deferred Income | 35 935 | 30 545 | ||||||
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 91 660 | -25 272 | ||||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 89 006 | -66 112 | ||||||
Deferred Tax Liabilities | 255 094 | 188 982 | ||||||
Depreciation Amortisation Expense | 550 364 | 317 998 | ||||||
Depreciation Expense Property Plant Equipment | 267 063 | 371 676 | 550 364 | 317 998 | ||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -110 092 | -1 398 | ||||||
Disposals Property Plant Equipment | -230 320 | -1 833 | -24 073 | |||||
Dividend Per Share Interim | 0 | 7 | ||||||
Dividends Paid | -79 000 | -69 000 | -69 000 | -69 000 | -339 000 | -144 000 | ||
Dividends Paid Classified As Financing Activities | -339 000 | -144 000 | ||||||
Dividends Paid On Shares Interim | 339 000 | 144 000 | ||||||
Financial Assets | 1 377 526 | |||||||
Fixed Assets | 2 644 134 | 2 598 474 | 2 898 421 | 2 812 301 | 2 729 920 | 2 930 280 | 3 387 327 | 3 101 343 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 15 743 | 28 362 | ||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 904 | 194 250 | ||||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -72 780 | -793 491 | ||||||
Gain Loss In Cash Flows From Change In Deferred Items | -2 981 | -7 019 | ||||||
Gain Loss In Cash Flows From Change In Inventories | -76 702 | -3 917 | ||||||
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | 65 477 | -114 318 | ||||||
Gain Loss On Disposals Property Plant Equipment | -1 444 | |||||||
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | 126 610 | -46 898 | ||||||
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 248 | 1 116 | ||||||
Government Grant Income | 61 750 | 11 962 | ||||||
Gross Profit Loss | 3 104 872 | 1 286 949 | ||||||
Income From Related Parties | 227 362 | 82 814 | ||||||
Income Taxes Paid Refund Classified As Operating Activities | 40 459 | 271 295 | ||||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 226 738 | 498 572 | ||||||
Increase Decrease In Current Tax From Adjustment For Prior Periods | -29 113 | |||||||
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 14 192 | |||||||
Increase Decrease In Existing Provisions | -66 113 | |||||||
Increase From Amortisation Charge For Year Intangible Assets | 200 000 | 200 000 | 200 000 | |||||
Increase From Depreciation Charge For Year Property Plant Equipment | 190 902 | 182 766 | 267 063 | 371 676 | 317 998 | |||
Intangible Assets | 600 000 | 400 000 | 200 000 | |||||
Intangible Assets Gross Cost | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | |
Interest Income On Bank Deposits | 2 238 | 3 431 | ||||||
Interest Received Classified As Investing Activities | 3 179 | 3 694 | ||||||
Interest Received Classified As Operating Activities | 3 179 | 3 694 | ||||||
Minimum Operating Lease Payments Recognised As Expense | 7 607 | 9 943 | ||||||
Net Cash Flows From Used In Investing Activities | -810 085 | -190 980 | ||||||
Net Cash Flows From Used In Operating Activities | 2 375 823 | 833 552 | ||||||
Net Cash Generated From Operations | 2 416 282 | 1 104 847 | ||||||
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 274 685 | 508 708 | ||||||
Net Current Assets Liabilities | 103 829 | 1 183 131 | 1 356 720 | 1 531 950 | 1 808 623 | 1 870 362 | 2 604 300 | 2 766 623 |
Nominal Value Allotted Share Capital | 1 002 300 | 1 002 300 | ||||||
Number Shares Issued Fully Paid | 1 002 300 | 1 002 300 | ||||||
Other Comprehensive Income Expense Net Tax | -73 073 | -739 | -985 | 82 104 | ||||
Other Creditors | 346 743 | 408 400 | 219 175 | 264 783 | 241 548 | 369 865 | 108 824 | |
Other Employee Expense | 3 225 | 6 468 | ||||||
Other Finance Income | 941 | 263 | ||||||
Other Interest Receivable Similar Income Finance Income | 3 179 | 3 694 | ||||||
Other Inventories | 141 750 | 139 500 | 137 200 | 140 000 | 130 000 | 53 298 | 49 381 | |
Other Operating Income Format1 | 101 213 | 66 038 | ||||||
Other Payables Accrued Expenses | 34 927 | 52 428 | ||||||
Other Remaining Operating Income | 39 463 | 24 804 | ||||||
Par Value Share | 1 | 1 | ||||||
Payments To Related Parties | 229 718 | 81 879 | ||||||
Pension Costs Defined Contribution Plan | 193 862 | 98 907 | ||||||
Prepayments | 56 336 | 50 492 | ||||||
Proceeds From Sales Property Plant Equipment | 22 629 | |||||||
Production Average Number Employees | 46 | 50 | ||||||
Profit Loss | 241 273 | 141 350 | 228 426 | 308 468 | 1 558 271 | 91 842 | ||
Profit Loss On Ordinary Activities Before Tax | 1 921 648 | 31 744 | ||||||
Property Plant Equipment Gross Cost | 2 179 280 | 2 439 008 | 2 688 631 | 2 745 889 | 3 261 761 | 3 655 087 | 3 839 503 | |
Provisions | 255 095 | 188 982 | ||||||
Provisions For Liabilities Balance Sheet Subtotal | 65 256 | 91 832 | 108 592 | 143 458 | 166 089 | 255 095 | 188 982 | |
Purchase Property Plant Equipment | -393 326 | -208 489 | ||||||
Rental Income From Sub-leases | 29 272 | |||||||
Revenue From Rendering Services | 223 214 | 349 923 | ||||||
Revenue From Royalties Licences Similar Items | 551 140 | 315 297 | ||||||
Revenue From Sale Goods | 7 578 839 | 4 551 131 | ||||||
Social Security Costs | 144 357 | 120 313 | ||||||
Staff Costs Employee Benefits Expense | 2 477 799 | 1 878 001 | ||||||
Taxation Social Security Payable | 116 126 | 139 172 | 114 152 | 90 163 | 162 072 | 52 553 | 104 177 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -39 651 | |||||||
Tax Decrease Increase From Effect Tax Incentives | -7 833 | -40 009 | ||||||
Tax Expense Credit Applicable Tax Rate | 365 113 | 6 031 | ||||||
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -42 764 | -43 322 | ||||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 261 | 39 983 | ||||||
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 6 512 | 2 491 | ||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 363 377 | -60 098 | ||||||
Total Assets Less Current Liabilities | 2 747 963 | 3 781 605 | 4 255 141 | 4 344 251 | 4 538 543 | 4 800 642 | 5 991 627 | 5 867 966 |
Total Operating Lease Payments | 3 594 | 1 608 | ||||||
Trade Creditors Trade Payables | 212 526 | 253 616 | 267 899 | 194 922 | 227 099 | 164 371 | 178 115 | |
Trade Debtors Trade Receivables | 1 137 897 | 1 098 861 | 1 288 975 | 1 257 789 | 1 330 620 | 583 013 | 415 581 | |
Turnover Revenue | 8 353 193 | 5 216 351 | ||||||
Unpaid Contributions To Pension Schemes | 17 549 | 4 671 | ||||||
Wages Salaries | 2 136 355 | 1 652 313 | ||||||
Company Contributions To Money Purchase Plans Directors | 80 000 | 80 000 | ||||||
Director Remuneration | 18 161 | 9 438 | ||||||
Consideration For Shares Issued | 990 000 | |||||||
Creditors Due Within One Year | 1 647 379 | 675 394 | ||||||
Investments Fixed Assets | 250 000 | 450 000 | ||||||
Nominal Value Shares Issued | 990 000 | |||||||
Number Shares Allotted | 12 300 | 1 002 300 | ||||||
Number Shares Issued | 990 000 | |||||||
Provisions For Liabilities Charges | 20 445 | 17 880 | ||||||
Redemption Value Redeemable Preference Share | 1 | |||||||
Value Shares Allotted | 12 300 | 1 002 300 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending 2022/09/30 filed on: 30th, March 2023 |
accounts | Free Download (31 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy