Founded in 2015, State 4 Restaurants, classified under reg no. 09620538 is an active company. Currently registered at First Floor Saggar House WR1 2PG, Worcester the company has been in the business for nine years. Its financial year was closed on Tuesday 31st December and its latest financial statement was filed on 31st December 2022.
The firm has one director. Gian C., appointed on 3 June 2015. There are currently no secretaries appointed. As of 18 April 2024, our data shows no information about any ex officers on these positions.
Office Address | First Floor Saggar House |
Office Address2 | Princes Drive |
Town | Worcester |
Post code | WR1 2PG |
Country of origin | United Kingdom |
Registration Number | 09620538 |
Date of Incorporation | Wed, 3rd Jun 2015 |
Industry | Unlicensed restaurants and cafes |
End of financial Year | 31st December |
Company age | 9 years old |
Account next due date | Mon, 30th Sep 2024 (165 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Mon, 17th Jun 2024 (2024-06-17) |
Last confirmation statement dated | Sat, 3rd Jun 2023 |
The list of persons with significant control that own or have control over the company includes 1 name. As we identified, there is Gian C. The abovementioned PSC and has 75,01-100% shares.
Gian C.
Notified on | 6 April 2016 |
Nature of control: |
75,01-100% shares |
Profit & Loss | ||||||||
---|---|---|---|---|---|---|---|---|
Accounts Information Date | 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 | 24 987 | |||||||
Balance Sheet | ||||||||
Cash Bank In Hand | 315 755 | |||||||
Cash Bank On Hand | 315 755 | 230 450 | 455 451 | 461 495 | 874 024 | 1 186 401 | 1 368 073 | 668 293 |
Current Assets | 337 754 | 321 643 | 503 338 | 535 578 | 1 016 816 | 1 378 961 | 1 614 545 | 1 018 791 |
Debtors | 12 090 | 80 358 | 24 540 | 45 872 | 96 597 | 144 014 | 188 112 | 272 433 |
Intangible Fixed Assets | 157 917 | |||||||
Net Assets Liabilities | 24 987 | 24 043 | 39 158 | 43 194 | 100 362 | 236 061 | 885 716 | 547 157 |
Net Assets Liabilities Including Pension Asset Liability | 24 987 | |||||||
Other Debtors | 10 914 | 78 991 | 23 797 | 45 872 | 96 493 | 144 014 | 153 941 | 169 196 |
Property Plant Equipment | 270 205 | 925 210 | 813 747 | 708 795 | 1 199 109 | 1 009 261 | 1 030 618 | 985 428 |
Stocks Inventory | 9 909 | |||||||
Tangible Fixed Assets | 270 205 | |||||||
Total Inventories | 9 909 | 10 835 | 23 347 | 28 211 | 46 195 | 48 546 | 58 360 | 78 065 |
Reserves/Capital | ||||||||
Called Up Share Capital | 100 | |||||||
Profit Loss Account Reserve | 24 887 | |||||||
Shareholder Funds | 24 987 | |||||||
Other | ||||||||
Audit Fees Expenses | 6 500 | |||||||
Other Non-audit Services Fees | 6 700 | 6 450 | ||||||
Company Contributions To Money Purchase Plans Directors | 139 744 | 30 000 | ||||||
Director Remuneration | 11 000 | 7 800 | ||||||
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | ||||||
Accrued Liabilities | 34 321 | 29 815 | 71 958 | 77 770 | 135 637 | 157 767 | 192 827 | 289 417 |
Accumulated Amortisation Impairment Intangible Assets | 4 049 | 12 147 | 20 245 | 28 343 | 63 893 | 119 051 | 201 988 | 290 479 |
Accumulated Depreciation Impairment Property Plant Equipment | 20 494 | 80 291 | 233 036 | 397 180 | 597 242 | 861 248 | 1 157 165 | 1 461 168 |
Average Number Employees During Period | 88 | 90 | 129 | 178 | 275 | 368 | 450 | 474 |
Bank Borrowings Overdrafts | 35 509 | 40 789 | 124 015 | 31 855 | 296 645 | 120 783 | 1 365 839 | 871 655 |
Creditors | 290 814 | 238 362 | 631 519 | 500 792 | 1 319 179 | 1 281 782 | 1 365 839 | 871 655 |
Creditors Due After One Year | 290 814 | |||||||
Creditors Due Within One Year | 442 233 | |||||||
Fixed Assets | 429 372 | 1 076 279 | 957 968 | 844 918 | 2 242 143 | 1 997 137 | 2 536 143 | 2 402 462 |
Increase From Amortisation Charge For Year Intangible Assets | 8 098 | 8 098 | 8 098 | 35 550 | 55 158 | 82 937 | 88 491 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 59 797 | 152 745 | 164 144 | 200 062 | 264 006 | 295 917 | 304 003 | |
Intangible Assets | 157 917 | 149 819 | 141 721 | 133 623 | 1 039 284 | 984 126 | 1 501 775 | 1 413 284 |
Intangible Assets Gross Cost | 161 966 | 161 966 | 161 966 | 161 966 | 1 103 177 | 1 103 177 | 1 703 763 | |
Intangible Fixed Assets Additions | 161 966 | |||||||
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 049 | |||||||
Intangible Fixed Assets Amortisation Charged In Period | 4 049 | |||||||
Intangible Fixed Assets Cost Or Valuation | 161 966 | |||||||
Investments Fixed Assets | 1 250 | 1 250 | 2 500 | 2 500 | 3 750 | 3 750 | 3 750 | 3 750 |
Net Current Assets Liabilities | -104 479 | -799 256 | -266 736 | -229 766 | -735 664 | -373 225 | -155 579 | -774 609 |
Number Shares Allotted | 25 | |||||||
Other Creditors | 21 939 | 23 461 | 43 280 | 62 437 | 79 715 | 121 366 | 76 801 | 100 759 |
Other Investments Other Than Loans | 1 250 | 1 250 | 2 500 | 2 500 | 3 750 | 3 750 | 3 750 | 3 750 |
Other Taxation Social Security Payable | 6 212 | 4 789 | 12 035 | 17 225 | 30 925 | 33 654 | 41 184 | 41 475 |
Par Value Share | 1 | 1 | ||||||
Property Plant Equipment Gross Cost | 290 699 | 1 005 501 | 1 046 783 | 1 105 975 | 1 796 351 | 1 870 509 | 2 187 783 | 2 446 596 |
Provisions For Liabilities Balance Sheet Subtotal | 9 092 | 14 618 | 20 555 | 71 166 | 86 938 | 106 069 | 129 009 | 209 041 |
Provisions For Liabilities Charges | 9 092 | |||||||
Share Capital Allotted Called Up Paid | 25 | |||||||
Tangible Fixed Assets Additions | 290 699 | |||||||
Tangible Fixed Assets Cost Or Valuation | 290 699 | |||||||
Tangible Fixed Assets Depreciation | 20 494 | |||||||
Tangible Fixed Assets Depreciation Charged In Period | 20 494 | |||||||
Total Additions Including From Business Combinations Property Plant Equipment | 714 802 | 41 282 | 59 192 | 690 376 | 74 158 | 317 274 | 258 813 | |
Total Assets Less Current Liabilities | 324 893 | 277 023 | 691 232 | 615 152 | 1 506 479 | 1 623 912 | 2 380 564 | 1 627 853 |
Trade Creditors Trade Payables | 139 740 | 902 245 | 253 691 | 200 783 | 728 494 | 608 498 | 387 758 | 310 688 |
Trade Debtors Trade Receivables | 1 176 | 1 367 | 743 | 104 | 22 997 | |||
Additional Provisions Increase From New Provisions Recognised | 80 032 | |||||||
Administrative Expenses | 10 004 454 | 10 221 879 | ||||||
Amortisation Expense Intangible Assets | 4 388 | 4 665 | ||||||
Applicable Tax Rate | 19 | 19 | ||||||
Bank Borrowings | 484 789 | 484 789 | ||||||
Cash Cash Equivalents Cash Flow Value | 1 368 073 | |||||||
Comprehensive Income Expense | 845 655 | -205 559 | ||||||
Corporation Tax Payable | 19 031 | 181 748 | ||||||
Corporation Tax Recoverable | 47 414 | |||||||
Cost Sales | 5 790 544 | 5 851 724 | ||||||
Current Tax For Period | 181 748 | -47 558 | ||||||
Depreciation Amortisation Expense | 378 853 | 392 494 | ||||||
Depreciation Expense Property Plant Equipment | 295 917 | 304 003 | ||||||
Dividends Paid | 196 000 | 133 000 | ||||||
Dividends Paid Classified As Financing Activities | -196 000 | -133 000 | ||||||
Dividends Paid On Shares | 196 000 | 133 000 | ||||||
Dividends Paid On Shares Interim | 35 250 | 27 000 | ||||||
Further Item Interest Expense Component Total Interest Expense | 143 | |||||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 498 408 | 498 408 | ||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -303 414 | 188 531 | ||||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -44 098 | -36 907 | ||||||
Gross Profit Loss | 10 823 229 | 10 091 243 | ||||||
Income Taxes Paid Refund Classified As Operating Activities | -19 031 | -181 604 | ||||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 181 672 | -699 780 | ||||||
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 9 814 | 19 705 | ||||||
Interest Expense On Bank Loans Similar Borrowings | 26 952 | 42 306 | ||||||
Interest Paid Classified As Operating Activities | -26 952 | -42 449 | ||||||
Interest Payable Similar Charges Finance Costs | 26 952 | 42 449 | ||||||
Merchandise | 34 824 | 38 746 | 55 993 | |||||
Net Cash Flows From Used In Financing Activities | -46 693 | 610 691 | ||||||
Net Cash Flows From Used In Investing Activities | 917 860 | 258 813 | ||||||
Net Cash Flows From Used In Operating Activities | -1 052 839 | -169 724 | ||||||
Net Cash Generated From Operations | -1 098 822 | -393 777 | ||||||
Number Shares Issued Fully Paid | 25 | |||||||
Operating Profit Loss | 1 077 295 | -130 636 | ||||||
Other Deferred Tax Expense Credit | 22 940 | 80 032 | ||||||
Other Operating Income Format1 | 258 520 | |||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 204 150 | 95 989 | ||||||
Prepayments | 22 705 | 34 171 | 32 826 | |||||
Proceeds From Borrowings Classified As Financing Activities | -675 000 | |||||||
Profit Loss | 845 655 | -205 559 | ||||||
Profit Loss On Ordinary Activities Before Tax | 1 050 343 | -173 085 | ||||||
Provisions | 129 009 | 209 041 | ||||||
Purchase Intangible Assets | -600 586 | |||||||
Purchase Property Plant Equipment | -317 274 | -258 813 | ||||||
Raw Materials | 8 291 | 9 395 | 15 125 | |||||
Repayments Borrowings Classified As Financing Activities | -456 379 | -494 183 | ||||||
Social Security Costs | 195 326 | 210 212 | ||||||
Staff Costs Employee Benefits Expense | 4 735 284 | 5 039 183 | ||||||
Tax Expense Credit Applicable Tax Rate | 199 565 | -32 886 | ||||||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -18 648 | -14 817 | ||||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 831 | -4 | ||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 204 688 | 32 474 | ||||||
Total Additions Including From Business Combinations Intangible Assets | 941 211 | 600 586 | ||||||
Total Operating Lease Payments | 1 530 171 | 1 206 348 | ||||||
Turnover Revenue | 16 613 773 | 15 942 967 | ||||||
Wages Salaries | 4 335 808 | 4 732 982 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending 31st December 2022 filed on: 26th, October 2023 |
accounts | Free Download (26 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy