Mike Etheridge Construction started in year 1999 as Private Limited Company with registration number 03734577. The Mike Etheridge Construction company has been functioning successfully for twenty five years now and its status is active. The firm's office is based in Coleford at 60 Newland Street. Postal code: GL16 8AL.
At the moment there are 2 directors in the the company, namely Gary J. and Michael E.. In addition one secretary - Keith B. - is with the firm. As of 14 May 2024, there was 1 ex secretary - Karen E.. There were no ex directors.
This company operates within the GL16 8AL postal code. The company is dealing with transport and has been registered as such. Its registration number is OH1068559 . It is located at 15a Stepbridge Road, Forest Of Dean Business Park, Coleford with a total of 3 cars.
Office Address | 60 Newland Street |
Town | Coleford |
Post code | GL16 8AL |
Country of origin | United Kingdom |
Registration Number | 03734577 |
Date of Incorporation | Wed, 17th Mar 1999 |
Industry | Construction of domestic buildings |
End of financial Year | 31st December |
Company age | 25 years old |
Account next due date | Mon, 30th Sep 2024 (139 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Fri, 12th Apr 2024 (2024-04-12) |
Last confirmation statement dated | Wed, 29th Mar 2023 |
The register of persons with significant control that own or control the company consists of 2 names. As we established, there is Gary J. This PSC and has 25-50% shares. Another one in the persons with significant control register is Michael E. This PSC owns 50,01-75% shares.
Gary J.
Notified on | 1 March 2017 |
Nature of control: |
25-50% shares |
Michael E.
Notified on | 1 March 2017 |
Nature of control: |
50,01-75% shares |
Profit & Loss | ||||||
---|---|---|---|---|---|---|
Accounts Information Date | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2021-12-31 | 2022-12-31 |
Net Worth | 787 599 | 934 116 | 1 264 242 | 1 781 478 | ||
Balance Sheet | ||||||
Cash Bank On Hand | 370 707 | 821 860 | ||||
Current Assets | 1 230 521 | 1 366 284 | 1 531 554 | 1 661 653 | 7 852 722 | 8 105 328 |
Debtors | 816 767 | 1 140 547 | 942 662 | 1 171 490 | 3 383 808 | 3 810 787 |
Net Assets Liabilities | 10 305 931 | 10 791 160 | ||||
Other Debtors | 343 949 | 368 086 | ||||
Property Plant Equipment | 2 156 529 | 1 879 368 | ||||
Total Inventories | 3 135 553 | 3 472 681 | ||||
Cash Bank In Hand | 628 | 1 628 | 22 141 | 270 413 | ||
Intangible Fixed Assets | 660 345 | 566 010 | 471 675 | 314 450 | ||
Net Assets Liabilities Including Pension Asset Liability | 787 599 | 934 116 | 1 264 242 | 1 781 478 | ||
Stocks Inventory | 413 126 | 224 109 | 566 751 | 219 750 | ||
Tangible Fixed Assets | 632 395 | 690 577 | 797 459 | 1 184 820 | ||
Reserves/Capital | ||||||
Called Up Share Capital | 500 113 | 500 113 | 500 113 | 500 113 | ||
Profit Loss Account Reserve | 71 513 | 218 030 | 548 156 | 1 065 392 | ||
Shareholder Funds | 787 599 | 934 116 | 1 264 242 | 1 781 478 | ||
Other | ||||||
Accumulated Amortisation Impairment Intangible Assets | 65 450 | 113 046 | ||||
Accumulated Depreciation Impairment Property Plant Equipment | 1 777 745 | 1 917 190 | ||||
Additions Other Than Through Business Combinations Investment Property Fair Value Model | 329 360 | |||||
Additions Other Than Through Business Combinations Property Plant Equipment | 157 284 | |||||
Administrative Expenses | 1 200 247 | 1 401 152 | ||||
Amortisation Expense Intangible Assets | 45 636 | 47 596 | ||||
Amounts Owed By Related Parties | 995 723 | 1 465 383 | ||||
Amounts Owed To Related Parties | 4 840 | |||||
Applicable Tax Rate | 19 | 19 | ||||
Average Number Employees During Period | 78 | 98 | ||||
Balances With Banks | 370 707 | 821 860 | ||||
Cash Cash Equivalents Cash Flow Value | 459 802 | |||||
Comprehensive Income Expense | 649 474 | 305 453 | ||||
Comprehensive Income Expense Attributable To Non-controlling Interests | -12 116 | -29 866 | ||||
Comprehensive Income Expense Attributable To Owners Parent | 661 590 | 335 319 | ||||
Cost Sales | 14 059 389 | 14 328 928 | ||||
Creditors | 250 888 | 124 133 | ||||
Current Tax For Period | 44 377 | 117 900 | ||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 79 813 | -23 126 | ||||
Deferred Tax Liabilities | 331 006 | 296 179 | ||||
Depreciation Amortisation Expense | 337 563 | 436 298 | ||||
Depreciation Expense Property Plant Equipment | 291 927 | 388 702 | ||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -145 777 | |||||
Disposals Property Plant Equipment | -295 000 | |||||
Finance Lease Liabilities Present Value Total | 10 497 | 3 999 | ||||
Finance Lease Payments Owing Minimum Gross | 13 120 | 2 624 | ||||
Fixed Assets | 1 292 740 | 1 256 587 | 1 269 134 | 1 499 270 | 3 918 123 | 4 029 462 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 397 577 | -149 312 | ||||
Further Item Debtors Component Total Debtors | 155 623 | 37 723 | ||||
Further Revenue Item Component Total Revenue | 65 980 | 26 899 | ||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 96 000 | 64 000 | ||||
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | -59 140 | |||||
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | 10 599 | 74 574 | ||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -115 970 | -143 565 | ||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -439 817 | -886 755 | ||||
Gain Loss In Cash Flows From Change In Inventories | -251 858 | 362 490 | ||||
Gain Loss On Disposals Property Plant Equipment | 10 599 | 74 574 | ||||
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | 59 140 | |||||
Gross Amount Due From Customers For Construction Contract Work As Asset | 289 452 | 202 845 | ||||
Gross Profit Loss | 1 811 002 | 1 587 698 | ||||
Income Taxes Paid Refund Classified As Operating Activities | 477 959 | |||||
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | 59 140 | |||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 259 048 | 392 093 | ||||
Increase Decrease In Existing Provisions | -34 827 | |||||
Increase Decrease In Net Debt From Cash Flows | 459 026 | |||||
Increase From Amortisation Charge For Year Intangible Assets | 47 596 | |||||
Increase From Depreciation Charge For Year Property Plant Equipment | 285 222 | |||||
Increase In Non-controlling Interest In Subsidiaries That Does Not Result In Loss Control Increase In Total Equity | 35 706 | |||||
Intangible Assets | 179 666 | 132 070 | ||||
Intangible Assets Gross Cost | 245 116 | 245 116 | ||||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 7 313 | |||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 484 | 1 118 | ||||
Interest Income On Bank Deposits | 3 | |||||
Interest Paid Classified As Financing Activities | -11 797 | -1 118 | ||||
Interest Paid Classified As Operating Activities | 11 797 | 1 118 | ||||
Interest Payable Similar Charges Finance Costs | 11 797 | 1 118 | ||||
Interest Received Classified As Investing Activities | 3 | 776 | ||||
Interest Received Classified As Operating Activities | 3 | 776 | ||||
Investment Property | 1 635 000 | 2 023 500 | ||||
Investment Property Fair Value Model | 1 635 000 | 2 023 500 | ||||
Investments Fixed Assets | 126 594 | 126 594 | ||||
Investments In Subsidiaries | 126 594 | 126 594 | ||||
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 85 823 | 233 023 | ||||
Minimum Operating Lease Payments Recognised As Expense | 32 000 | 32 000 | ||||
Net Cash Flows From Used In Financing Activities | 338 886 | -161 866 | ||||
Net Cash Flows From Used In Investing Activities | -2 808 102 | -529 894 | ||||
Net Cash Flows From Used In Operating Activities | 1 210 168 | 1 083 853 | ||||
Net Cash Generated From Operations | 1 688 127 | 1 083 853 | ||||
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 112 422 | 703 153 | ||||
Net Current Assets Liabilities | -296 059 | -100 243 | 343 149 | 541 989 | 6 721 437 | 7 057 877 |
Net Debt Funds | 360 210 | 819 236 | ||||
Number Shares Issued Fully Paid | 113 | 113 | ||||
Operating Profit Loss | 785 458 | 341 429 | ||||
Other Creditors | 40 573 | 215 076 | ||||
Other Departments Average Number Employees | 2 | 2 | ||||
Other Finance Income | 776 | |||||
Other Interest Receivable Similar Income Finance Income | 3 | 776 | ||||
Other Inventories | 35 417 | 60 779 | ||||
Other Operating Income Format1 | 174 703 | 154 883 | ||||
Other Payables Accrued Expenses | 251 964 | 300 070 | ||||
Other Remaining Borrowings | 248 265 | 124 133 | ||||
Other Remaining Operating Income | 47 766 | 8 695 | ||||
Other Revenue | 3 380 | 7 083 | ||||
Par Value Share | 1 | 1 | 1 | 1 | ||
Payments Finance Lease Liabilities Classified As Financing Activities | -46 894 | -11 436 | ||||
Pension Costs Defined Contribution Plan | 30 648 | 39 363 | ||||
Percentage Class Share Held In Subsidiary | 78 | 78 | ||||
Prepayments | 208 211 | 186 370 | ||||
Proceeds From Sales Property Plant Equipment | 65 500 | 223 797 | ||||
Production Average Number Employees | 76 | 96 | ||||
Profit Loss | 748 571 | 485 229 | ||||
Profit Loss Attributable To Non-controlling Interests | -12 116 | -29 866 | ||||
Profit Loss Attributable To Owners Parent | 661 590 | 335 319 | ||||
Profit Loss On Ordinary Activities Before Tax | 773 664 | 400 227 | ||||
Property Plant Equipment Gross Cost | 3 934 274 | 3 796 558 | ||||
Provisions | 331 006 | 296 179 | ||||
Provisions For Liabilities Balance Sheet Subtotal | 331 006 | 296 179 | ||||
Purchase Intangible Assets | -220 116 | |||||
Purchase Investment Properties | -329 360 | |||||
Purchase Property Plant Equipment | -2 653 489 | -425 107 | ||||
Rental Income From Sub-leases | 126 937 | 146 188 | ||||
Revenue From Rendering Services | 15 801 031 | 15 882 644 | ||||
Social Security Costs | 188 289 | 236 456 | ||||
Staff Costs Employee Benefits Expense | 2 091 489 | 2 566 513 | ||||
Taxation Social Security Payable | 206 266 | 163 482 | ||||
Tax Expense Credit Applicable Tax Rate | 146 996 | 76 043 | ||||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -56 308 | 66 203 | ||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 702 | -24 346 | ||||
Tax Increase Decrease From Other Short-term Timing Differences | 32 800 | -23 126 | ||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 124 190 | 94 774 | ||||
Total Assets Less Current Liabilities | 996 681 | 1 156 344 | 1 612 283 | 2 041 259 | 10 639 560 | 11 087 339 |
Total Borrowings | 2 623 | 124 133 | ||||
Total Operating Lease Payments | 7 653 | |||||
Trade Creditors Trade Payables | 841 830 | 398 456 | ||||
Trade Debtors Trade Receivables | 2 386 573 | 1 572 733 | ||||
Turnover Revenue | 15 870 391 | 15 916 626 | ||||
Wages Salaries | 1 872 552 | 2 290 694 | ||||
Work In Progress | 3 135 553 | 3 472 681 | ||||
Director Remuneration | 104 000 | 104 000 | ||||
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | ||||
Creditors Due After One Year | 153 582 | 166 272 | 227 550 | 201 290 | ||
Creditors Due Within One Year | 1 526 580 | 1 466 527 | 1 188 405 | 1 119 664 | ||
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 139 655 | 1 233 990 | 1 328 325 | 1 485 550 | ||
Intangible Fixed Assets Amortisation Charged In Period | 94 335 | 94 335 | 157 225 | |||
Intangible Fixed Assets Cost Or Valuation | 1 800 000 | 1 800 000 | 1 800 000 | |||
Number Shares Allotted | 500 000 | 500 000 | 500 000 | |||
Provisions For Liabilities Charges | 55 500 | 55 956 | 120 491 | 58 491 | ||
Secured Debts | 215 029 | 197 023 | 117 921 | |||
Share Capital Allotted Called Up Paid | 500 000 | 500 000 | 500 000 | 500 000 | ||
Share Premium Account | 215 973 | 215 973 | 215 973 | 215 973 | ||
Tangible Fixed Assets Additions | 179 071 | 241 100 | 662 490 | |||
Tangible Fixed Assets Cost Or Valuation | 960 669 | 1 123 740 | 1 361 840 | 1 958 575 | ||
Tangible Fixed Assets Depreciation | 328 274 | 433 163 | 564 381 | 773 755 | ||
Tangible Fixed Assets Depreciation Charged In Period | 104 889 | 131 218 | 209 374 | |||
Tangible Fixed Assets Disposals | 16 000 | 3 000 | 65 755 |
15a Stepbridge Road | |
---|---|
Address | Forest Of Dean Business Park |
City | Coleford |
Post code | GL16 8PJ |
Vehicles | 3 |
Type | Category | Free download | |
---|---|---|---|
AA |
Group of companies' accounts made up to 2022-12-31 filed on: 27th, September 2023 |
accounts | Free Download (41 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy