Sullivan Bus & Coach started in year 1998 as Private Limited Company with registration number 03574547. The Sullivan Bus & Coach company has been functioning successfully for twenty six years now and its status is active. The firm's office is based in St. Albans at Windfall House D1, The Courtyard. Postal code: AL4 0LA.
There is a single director in the firm at the moment - Dean S., appointed on 3 June 1998. In addition, a secretary was appointed - Angelos P., appointed on 30 October 2014. At present there are a few former directors listed by the firm. Similarly, the firm lists a few former secretaries. The full list of both former directors and former secretaries might be found in the table below.
This company operates within the EN6 3NE postal code. The company is dealing with transport and has been registered as such. Its registration number is PK1005547 . It is located at Thorpe Park, Staines Road, Chertsey with a total of 5 cars.
Office Address | Windfall House D1, The Courtyard |
Office Address2 | Alban Park |
Town | St. Albans |
Post code | AL4 0LA |
Country of origin | United Kingdom |
Registration Number | 03574547 |
Date of Incorporation | Wed, 3rd Jun 1998 |
Industry | Other urban, suburban or metropolitan passenger land transport (not underground, metro or similar) |
End of financial Year | 31st December |
Company age | 26 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, 12th Jul 2024 (2024-07-12) |
Last confirmation statement dated | Wed, 28th Jun 2023 |
The list of PSCs who own or control the company includes 1 name. As we established, there is Dean S. The abovementioned PSC and has 75,01-100% shares.
Dean S.
Notified on | 1 July 2016 |
Nature of control: |
75,01-100% shares |
Profit & Loss | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2011-12-31 | 2012-12-31 | 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 | 1 328 962 | 1 031 956 | 1 209 913 | 1 551 227 | 1 757 877 | |||||||
Balance Sheet | ||||||||||||
Cash Bank On Hand | 245 868 | 128 856 | 386 037 | 328 545 | 236 532 | 266 122 | 399 623 | 1 585 | ||||
Current Assets | 549 725 | 428 157 | 455 746 | 673 335 | 621 233 | 957 140 | 1 005 167 | 1 515 754 | 1 260 335 | 1 690 212 | 2 367 687 | 1 776 813 |
Debtors | 356 186 | 194 092 | 267 253 | 608 489 | 349 665 | 802 584 | 593 430 | 1 131 508 | 846 946 | 1 281 170 | 1 685 360 | 1 424 163 |
Net Assets Liabilities | 1 757 877 | 1 921 566 | 2 175 356 | 2 488 787 | 2 489 731 | 2 978 441 | 3 591 145 | 2 794 051 | ||||
Other Debtors | 144 627 | 135 728 | 137 165 | 8 422 | 27 174 | 117 402 | 115 333 | 97 647 | ||||
Property Plant Equipment | 2 570 818 | 2 940 673 | 6 684 530 | 7 734 575 | 7 286 354 | 6 821 597 | 6 468 752 | 5 626 253 | ||||
Total Inventories | 25 700 | 25 700 | 25 700 | 55 700 | 176 857 | 142 920 | 282 704 | 351 065 | ||||
Cash Bank In Hand | 167 839 | 208 365 | 162 793 | 39 146 | 245 868 | |||||||
Net Assets Liabilities Including Pension Asset Liability | 1 328 962 | 1 031 956 | 1 209 913 | 1 551 227 | 1 757 877 | |||||||
Stocks Inventory | 25 700 | 25 700 | 25 700 | 25 700 | 25 700 | |||||||
Tangible Fixed Assets | 1 534 953 | 2 539 171 | 2 526 879 | 2 318 044 | 2 570 818 | |||||||
Reserves/Capital | ||||||||||||
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |||||||
Profit Loss Account Reserve | 1 318 962 | 1 021 956 | 1 199 913 | 1 541 227 | 1 747 877 | |||||||
Shareholder Funds | 1 328 962 | 1 031 956 | 1 209 913 | 1 551 227 | 1 757 877 | |||||||
Other | ||||||||||||
Audit Fees Expenses | 5 000 | 5 000 | 5 750 | 5 750 | ||||||||
Version Production Software | 1 | |||||||||||
Accrued Liabilities Deferred Income | 122 430 | 209 665 | 508 272 | 282 629 | 302 763 | |||||||
Accumulated Depreciation Impairment Property Plant Equipment | 472 030 | 542 384 | 317 634 | 3 140 756 | 3 756 117 | 3 803 955 | 4 422 255 | 4 771 854 | ||||
Additions Other Than Through Business Combinations Property Plant Equipment | 1 816 563 | 246 094 | 266 700 | 390 636 | 128 500 | |||||||
Administrative Expenses | 971 308 | 900 318 | 1 052 565 | 1 327 458 | 1 301 143 | 1 448 440 | 1 362 327 | 1 523 152 | ||||
Average Number Employees During Period | 200 | 241 | 276 | 271 | 315 | 285 | 274 | |||||
Bank Borrowings Overdrafts | 36 661 | |||||||||||
Banking Arrangements Classified As Cash Cash Equivalents | -36 661 | |||||||||||
Bank Overdrafts | 36 661 | |||||||||||
Cash Cash Equivalents Cash Flow Value | 386 037 | 328 545 | 236 532 | 266 122 | 399 623 | -35 076 | ||||||
Comprehensive Income Expense | 258 431 | 340 944 | 488 710 | |||||||||
Cost Sales | 5 181 423 | 5 788 508 | 7 221 709 | 9 331 466 | 10 110 949 | 10 767 853 | 12 478 517 | 12 956 164 | ||||
Creditors | 733 882 | 1 160 254 | 3 961 173 | 2 376 471 | 3 271 156 | 2 184 192 | 1 625 695 | 934 075 | ||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 55 000 | 85 000 | 135 000 | 120 000 | -120 000 | |||||||
Depreciation Expense Property Plant Equipment | 157 298 | 130 008 | 241 201 | 746 612 | 694 316 | 704 790 | ||||||
Depreciation Impairment Expense Property Plant Equipment | 746 612 | 694 316 | 704 790 | 725 270 | 708 724 | |||||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 1 193 504 | 14 792 | ||||||||||
Disposals Property Plant Equipment | 1 193 504 | 34 696 | ||||||||||
Finance Lease Liabilities Present Value Total | 324 453 | 686 766 | 3 497 685 | 1 122 748 | 2 850 276 | 1 766 404 | 1 171 181 | 482 270 | ||||
Finance Lease Payments Owing Minimum Gross | 5 050 387 | 3 974 756 | 2 952 178 | 2 008 635 | 1 171 180 | |||||||
Finished Goods | 25 700 | 55 700 | ||||||||||
Finished Goods Goods For Resale | 55 700 | 176 857 | 142 920 | 282 704 | 351 065 | |||||||
Fixed Assets | 6 684 530 | 7 734 576 | ||||||||||
Further Item Creditors Component Total Creditors | 457 432 | 420 880 | 417 788 | 454 514 | 451 805 | |||||||
Further Item Tax Increase Decrease Component Adjusting Items | 3 304 | 85 000 | 135 000 | 120 000 | -120 000 | |||||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 242 | 19 127 | 824 820 | 761 261 | 1 225 251 | |||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -537 681 | 53 953 | -363 988 | -535 469 | -284 515 | |||||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 538 079 | -284 563 | 434 224 | 404 190 | -261 197 | |||||||
Gain Loss In Cash Flows From Change In Inventories | 30 000 | 121 157 | -33 937 | 139 784 | 68 361 | |||||||
Gain Loss On Disposals Property Plant Equipment | -16 705 | 2 800 | -25 417 | -6 438 | -122 275 | |||||||
Government Grant Income | 176 709 | 67 084 | 55 222 | |||||||||
Gross Profit Loss | 1 273 407 | 1 130 692 | 1 424 723 | 1 801 047 | 1 852 326 | 1 998 440 | 2 071 219 | 561 467 | ||||
Income Taxes Paid Refund Classified As Operating Activities | 1 | -1 | ||||||||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 57 492 | 92 013 | -29 590 | -133 501 | 434 699 | |||||||
Increase From Depreciation Charge For Year Property Plant Equipment | 275 035 | 253 652 | 746 612 | 694 316 | 704 790 | 725 270 | 708 724 | |||||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 35 | 477 | 438 | 217 | 3 079 | |||||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 160 123 | 125 468 | 104 278 | 49 912 | 14 085 | |||||||
Interest Paid Classified As Operating Activities | -104 716 | -66 955 | -32 786 | |||||||||
Interest Payable Similar Charges Finance Costs | 95 449 | 66 685 | 118 368 | 160 158 | 125 945 | 104 716 | 66 955 | 32 786 | ||||
Net Cash Flows From Used In Financing Activities | -709 520 | 1 075 631 | ||||||||||
Net Cash Flows From Used In Investing Activities | 1 813 363 | 243 294 | ||||||||||
Net Cash Flows From Used In Operating Activities | -1 046 351 | -1 226 912 | -1 317 618 | |||||||||
Net Cash Generated From Operations | -1 206 508 | -1 352 858 | -1 422 334 | -1 522 862 | -424 042 | |||||||
Net Current Assets Liabilities | 167 162 | -541 663 | -575 723 | -212 275 | -79 059 | 141 147 | -548 001 | -860 717 | -1 100 467 | -1 098 964 | -571 912 | -1 338 127 |
Net Interest Paid Received Classified As Operating Activities | -160 158 | -125 945 | -104 716 | |||||||||
Operating Profit Loss | 302 099 | 230 374 | 372 158 | 473 589 | 551 889 | 728 426 | 799 659 | -884 308 | ||||
Other Creditors | 409 429 | 473 488 | 463 488 | 17 703 | 482 044 | 179 273 | 500 862 | 288 112 | ||||
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 78 955 | 656 952 | 106 970 | 359 125 | ||||||||
Other Disposals Property Plant Equipment | 78 955 | 683 619 | 125 181 | 621 400 | ||||||||
Other Interest Expense | 16 826 | 15 622 | ||||||||||
Other Operating Income Format1 | 706 | 178 426 | 90 767 | 77 377 | ||||||||
Other Taxation Social Security Payable | 64 365 | 121 963 | 126 089 | 145 015 | 108 848 | 132 291 | 142 580 | 316 580 | ||||
Payments Finance Lease Liabilities Classified As Financing Activities | 709 520 | -1 075 631 | -1 022 578 | -943 543 | -837 455 | |||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 77 441 | 131 824 | 134 223 | 138 810 | 137 494 | |||||||
Prepayments Accrued Income | 30 000 | 769 916 | 381 486 | 834 168 | 1 242 144 | 1 059 714 | ||||||
Proceeds From Sales Property Plant Equipment | -3 200 | -2 800 | -1 250 | -11 773 | -140 000 | |||||||
Profit Loss | 206 650 | 163 689 | 253 790 | 258 431 | 340 944 | 488 710 | 612 704 | -797 094 | ||||
Profit Loss On Ordinary Activities Before Tax | 206 650 | 163 689 | 253 790 | 313 431 | 425 944 | 623 710 | 732 704 | -917 094 | ||||
Property Plant Equipment Gross Cost | 1 914 007 | 2 509 220 | 5 268 650 | 10 875 332 | 11 042 471 | 10 625 552 | 10 891 007 | 10 398 107 | ||||
Provisions For Liabilities Balance Sheet Subtotal | 340 000 | 425 000 | ||||||||||
Purchase Property Plant Equipment | -1 816 563 | -246 094 | -266 700 | -390 636 | -128 500 | |||||||
Social Security Costs | 483 988 | 539 246 | 567 634 | 603 954 | 617 975 | |||||||
Staff Costs Employee Benefits Expense | 5 591 533 | 6 296 512 | 6 745 648 | 6 864 183 | 6 586 688 | |||||||
Taxation Including Deferred Taxation Balance Sheet Subtotal | 340 000 | 425 000 | 560 000 | 680 000 | 560 000 | |||||||
Tax Decrease From Utilisation Tax Losses | 5 384 | 67 698 | 94 443 | 1 333 | ||||||||
Tax Expense Credit Applicable Tax Rate | 59 552 | 80 929 | 118 505 | 139 214 | -174 248 | |||||||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -95 786 | -75 545 | -51 119 | -45 994 | 25 179 | |||||||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -65 | 312 | 1 223 | 23 245 | ||||||||
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 32 995 | 127 157 | ||||||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 55 000 | 85 000 | 135 000 | 120 000 | -120 000 | |||||||
Total Assets Less Current Liabilities | 1 702 115 | 1 997 508 | 1 951 156 | 2 105 769 | 2 491 759 | 3 081 820 | 6 136 529 | 6 873 858 | 6 185 887 | 5 722 633 | 5 896 840 | 4 288 126 |
Total Borrowings | 36 661 | |||||||||||
Trade Creditors Trade Payables | 307 041 | 237 094 | 382 042 | 1 018 903 | 435 765 | 783 566 | 1 176 074 | 1 481 914 | ||||
Trade Debtors Trade Receivables | 205 038 | 666 856 | 456 265 | 334 643 | 438 286 | 329 600 | 327 883 | 266 802 | ||||
Turnover Revenue | 6 454 830 | 6 919 200 | 8 646 432 | 11 132 513 | 11 963 275 | 12 766 293 | 14 549 736 | 13 517 631 | ||||
Value-added Tax Payable | 107 165 | 18 527 | ||||||||||
Wages Salaries | 5 030 104 | 5 625 442 | 6 043 791 | 6 121 419 | 5 831 219 | |||||||
Company Contributions To Defined Benefit Plans Directors | 16 467 | 20 584 | 16 467 | 16 467 | 16 467 | |||||||
Director Remuneration | 7 883 | 48 000 | 23 000 | 24 000 | ||||||||
Director Remuneration Benefits Including Payments To Third Parties | 28 467 | 28 467 | 64 467 | 39 467 | 40 467 | |||||||
Creditors Due After One Year | 373 153 | 965 552 | 741 243 | 554 542 | 733 882 | |||||||
Creditors Due Within One Year | 382 563 | 969 820 | 1 031 469 | 885 610 | 700 292 | |||||||
Increase Decrease In Property Plant Equipment | 628 800 | 4 146 400 | ||||||||||
Number Shares Allotted | 10 000 | 10 000 | 10 000 | 10 000 | ||||||||
Par Value Share | 1 | 1 | 1 | 1 | ||||||||
Secured Debts | 244 338 | 1 067 738 | 829 060 | 613 566 | 561 998 | |||||||
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |||||||
Tangible Fixed Assets Additions | 1 279 629 | 197 854 | 507 850 | |||||||||
Tangible Fixed Assets Cost Or Valuation | 3 638 037 | 4 697 666 | 4 895 520 | 4 895 520 | 5 403 370 | |||||||
Tangible Fixed Assets Depreciation | 2 103 084 | 2 158 495 | 2 368 641 | 2 577 476 | 2 832 552 | |||||||
Tangible Fixed Assets Depreciation Charged In Period | 210 328 | 210 146 | 208 835 | 255 076 | ||||||||
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | 154 917 | |||||||||||
Tangible Fixed Assets Disposals | 220 000 | |||||||||||
Total Additions Including From Business Combinations Property Plant Equipment | 644 890 | 4 238 710 |
Thorpe Park | |
---|---|
Address | Staines Road |
City | Chertsey |
Post code | KT16 8PH |
Vehicles | 5 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending Sat, 31st Dec 2022 filed on: 29th, September 2023 |
accounts | Free Download (29 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy