Samily Care started in year 2003 as Private Limited Company with registration number 04958747. The Samily Care company has been functioning successfully for 21 years now and its status is active. The firm's office is based in Dorset at 32 The Square. Postal code: SP8 4AR.
At present there are 2 directors in the the company, namely Caroline B. and Morgan B.. In addition one secretary - Caroline B. - is with the firm. As of 29 April 2024, our data shows no information about any ex officers on these positions.
Office Address | 32 The Square |
Office Address2 | Gillingham |
Town | Dorset |
Post code | SP8 4AR |
Country of origin | United Kingdom |
Registration Number | 04958747 |
Date of Incorporation | Mon, 10th Nov 2003 |
Industry | Residential care activities for the elderly and disabled |
End of financial Year | 31st December |
Company age | 21 years old |
Account next due date | Mon, 30th Sep 2024 (154 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Fri, 24th Nov 2023 (2023-11-24) |
Last confirmation statement dated | Thu, 10th Nov 2022 |
The register of PSCs who own or have control over the company includes 2 names. As we researched, there is Caroline B. The abovementioned PSC and has 25-50% shares. The second entity in the PSC register is Morgan B. This PSC owns 25-50% shares.
Caroline B.
Notified on | 6 April 2016 |
Nature of control: |
25-50% shares |
Morgan B.
Notified on | 6 April 2016 |
Nature of control: |
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 |
Net Worth | 2 514 | 2 408 | ||||||||
Balance Sheet | ||||||||||
Cash Bank In Hand | 1 538 | 339 | ||||||||
Cash Bank On Hand | 339 | 392 | 86 661 | 16 524 | 41 896 | 27 995 | 201 566 | 347 408 | 332 799 | |
Current Assets | 207 621 | 179 251 | 212 198 | 315 800 | 213 025 | 266 738 | 347 139 | 496 055 | 641 892 | 659 619 |
Debtors | 202 583 | 175 362 | 208 206 | 225 539 | 192 901 | 221 242 | 315 544 | 290 889 | 290 084 | 320 820 |
Intangible Fixed Assets | 120 267 | 120 267 | ||||||||
Net Assets Liabilities | 151 192 | 164 160 | 224 810 | 364 082 | 514 903 | 624 808 | 770 988 | 907 309 | 995 845 | |
Net Assets Liabilities Including Pension Asset Liability | 2 514 | 2 408 | ||||||||
Other Debtors | 34 916 | 41 747 | 40 972 | 36 113 | 41 296 | 63 311 | 247 136 | 236 898 | 248 803 | |
Property Plant Equipment | 999 552 | 995 046 | 999 740 | 1 010 435 | 1 015 527 | 1 018 548 | 1 033 330 | 1 103 643 | 1 096 501 | |
Stocks Inventory | 3 500 | 3 550 | ||||||||
Tangible Fixed Assets | 810 508 | 803 307 | ||||||||
Total Inventories | 3 550 | 3 600 | 3 600 | 3 600 | 3 600 | 3 600 | 3 600 | 4 400 | 6 000 | |
Reserves/Capital | ||||||||||
Called Up Share Capital | 100 | 100 | ||||||||
Profit Loss Account Reserve | 2 414 | 2 308 | ||||||||
Shareholder Funds | 2 514 | 2 408 | ||||||||
Other | ||||||||||
Amount Specific Advance Or Credit Directors | 151 308 | 136 561 | 163 889 | 161 800 | 144 453 | 159 661 | 188 440 | 181 095 | 182 296 | 188 644 |
Amount Specific Advance Or Credit Made In Period Directors | 61 052 | 121 250 | 142 261 | 185 541 | 126 408 | 191 434 | 229 382 | 5 763 | 11 305 | |
Amount Specific Advance Or Credit Repaid In Period Directors | 75 799 | 93 922 | 144 350 | 202 888 | 111 200 | 162 655 | 236 727 | 4 562 | 4 957 | |
Accrued Liabilities | 5 074 | 9 424 | 4 663 | 6 180 | 5 869 | 9 825 | 6 085 | |||
Accrued Liabilities Deferred Income | 32 547 | 16 818 | 3 942 | 2 217 | 47 850 | |||||
Accumulated Amortisation Impairment Intangible Assets | 175 760 | 187 787 | 199 814 | 211 841 | 223 868 | 235 895 | 247 922 | 259 949 | 271 976 | |
Accumulated Depreciation Impairment Property Plant Equipment | 120 765 | 131 988 | 145 686 | 163 856 | 184 640 | 207 342 | 234 169 | 285 194 | 334 934 | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | 519 710 | 79 087 | ||||||||
Average Number Employees During Period | 47 | 45 | 48 | 48 | 48 | 52 | 52 | 51 | ||
Bank Borrowings | 933 821 | 923 784 | 893 043 | 1 215 679 | 1 161 336 | 1 104 864 | ||||
Bank Borrowings Overdrafts | 6 180 | 27 806 | 66 176 | 57 743 | 57 054 | 405 458 | 1 030 500 | 1 039 199 | 993 811 | |
Corporation Tax Payable | 14 783 | 11 701 | 42 551 | 48 133 | 60 295 | 67 158 | 61 105 | |||
Creditors | 933 821 | 923 784 | 829 762 | 1 159 253 | 1 105 539 | 1 047 467 | 1 030 600 | 1 095 657 | 1 038 873 | |
Creditors Due After One Year | 981 526 | 933 821 | ||||||||
Creditors Due Within One Year | 149 481 | 162 351 | ||||||||
Creditors Financial Liability | 6 360 | 9 248 | 10 028 | 9 395 | 13 025 | |||||
Fixed Assets | 930 775 | 923 574 | 1 091 259 | 1 083 926 | 1 602 404 | 1 674 556 | 1 665 550 | 1 676 575 | 1 767 794 | 1 783 625 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 020 | 1 915 | 4 694 | 5 630 | 5 630 | 5 356 | 3 169 | |||
Increase From Amortisation Charge For Year Intangible Assets | 12 027 | 12 027 | 12 027 | 12 027 | 12 027 | 12 027 | 12 027 | 12 027 | ||
Increase From Depreciation Charge For Year Property Plant Equipment | 11 223 | 13 698 | 18 170 | 20 784 | 22 702 | 26 827 | 51 201 | 49 740 | ||
Intangible Assets | 108 240 | 96 213 | 84 186 | 72 159 | 60 132 | 48 105 | 36 078 | 24 051 | 12 024 | |
Intangible Assets Gross Cost | 284 000 | 284 000 | 284 000 | 284 000 | 284 000 | 284 000 | 284 000 | 284 000 | ||
Intangible Fixed Assets Aggregate Amortisation Impairment | 163 733 | |||||||||
Intangible Fixed Assets Cost Or Valuation | 284 000 | |||||||||
Investment Property | 519 710 | 598 797 | 598 797 | 607 067 | 640 000 | 675 000 | ||||
Investment Property Fair Value Model | 519 710 | 598 797 | 598 797 | 607 067 | 640 000 | 675 000 | ||||
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | ||||
Investments In Group Undertakings | 100 | 100 | 100 | 100 | 100 | 100 | ||||
Net Current Assets Liabilities | 58 140 | 16 900 | 36 226 | 11 849 | -36 882 | -3 335 | 60 856 | 172 081 | 319 692 | 344 498 |
Number Shares Allotted | 100 | |||||||||
Other Creditors | 4 | 13 025 | 15 139 | 100 | 100 | 100 | ||||
Other Payables Accrued Expenses | 119 | 63 | 440 | 697 | ||||||
Other Taxation Payable | 1 889 | 8 720 | 4 943 | |||||||
Other Taxation Social Security Payable | 78 481 | 79 211 | 78 476 | 80 914 | 84 581 | 85 020 | 151 581 | 145 026 | 140 561 | |
Par Value Share | 1 | 1 | 1 | 1 | ||||||
Prepayments Accrued Income | 3 083 | 450 | 465 | 876 | 786 | 742 | 746 | |||
Property Plant Equipment Gross Cost | 1 120 317 | 1 127 034 | 1 145 426 | 1 174 291 | 1 200 167 | 1 225 890 | 1 267 499 | 1 388 837 | 1 431 435 | |
Provisions For Liabilities Balance Sheet Subtotal | 39 679 | 39 541 | 41 203 | 42 187 | 50 779 | 54 008 | 47 068 | 84 520 | 93 405 | |
Provisions For Liabilities Charges | 4 875 | 4 245 | ||||||||
Secured Debts | 981 526 | 933 821 | ||||||||
Share Capital Allotted Called Up Paid | 100 | 100 | ||||||||
Tangible Fixed Assets Additions | 4 609 | |||||||||
Tangible Fixed Assets Cost Or Valuation | 938 538 | 943 147 | ||||||||
Tangible Fixed Assets Depreciation | 128 030 | 139 840 | ||||||||
Tangible Fixed Assets Depreciation Charged In Period | 11 810 | |||||||||
Total Additions Including From Business Combinations Property Plant Equipment | 6 717 | 18 392 | 28 865 | 25 876 | 25 723 | 41 609 | 121 518 | 42 598 | ||
Total Assets Less Current Liabilities | 988 915 | 1 124 692 | 1 096 744 | 1 095 775 | 1 565 522 | 1 671 221 | 1 726 283 | 1 848 656 | 2 087 486 | 2 128 123 |
Trade Creditors Trade Payables | 49 580 | 28 911 | 37 891 | 30 964 | 25 551 | 23 557 | 17 866 | 38 256 | 43 690 | |
Trade Debtors Trade Receivables | 802 | 2 120 | 22 302 | 11 414 | 19 498 | 63 051 | 43 753 | 53 186 | 72 017 | |
Unpaid Contributions To Pension Schemes | 832 | 810 | 537 | 1 764 | ||||||
Administrative Expenses | 431 625 | 525 462 | ||||||||
Advances Credits Directors | 151 308 | 136 561 | ||||||||
Advances Credits Made In Period Directors | 48 860 | |||||||||
Advances Credits Repaid In Period Directors | 63 070 | |||||||||
Cost Sales | 896 416 | 988 447 | ||||||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 176 | |||||||||
Disposals Property Plant Equipment | 180 | |||||||||
Dividends Paid | 140 000 | 120 000 | ||||||||
Finance Lease Liabilities Present Value Total | 13 214 | 11 396 | ||||||||
Gross Profit Loss | 779 976 | 750 158 | ||||||||
Increase Decrease In Property Plant Equipment | 75 450 | |||||||||
Interest Payable Similar Charges Finance Costs | 34 621 | 30 882 | ||||||||
Number Shares Issued Fully Paid | 100 | 100 | 100 | |||||||
Operating Profit Loss | 369 436 | 344 429 | ||||||||
Other Interest Receivable Similar Income Finance Income | 5 477 | 6 798 | ||||||||
Other Operating Income Format1 | 21 085 | 111 463 | ||||||||
Profit Loss | 269 905 | 266 180 | 276 321 | 208 536 | ||||||
Profit Loss On Ordinary Activities Before Tax | 340 292 | 320 345 | ||||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 70 387 | 54 165 | ||||||||
Turnover Revenue | 1 676 392 | 1 738 605 |
Type | Category | Free download | |
---|---|---|---|
AA |
Total exemption full company accounts data drawn up to December 31, 2022 filed on: 29th, September 2023 |
accounts | Free Download (13 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy