Founded in 2015, Swan London, classified under reg no. 09785763 is an active company. Currently registered at 4th Floor WC2R 0LT, London 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 Sat, 31st Dec 2022.
At present there are 2 directors in the the firm, namely Paul A. and Christopher W.. In addition one secretary - Christopher W. - is with the company. 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.
Office Address | 4th Floor |
Office Address2 | 399-401 Strand |
Town | London |
Post code | WC2R 0LT |
Country of origin | United Kingdom |
Registration Number | 09785763 |
Date of Incorporation | Mon, 21st Sep 2015 |
Industry | Licensed restaurants |
End of financial Year | 31st December |
Company age | 9 years old |
Account next due date | Mon, 30th Sep 2024 (160 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Fri, 21st Jun 2024 (2024-06-21) |
Last confirmation statement dated | Wed, 7th Jun 2023 |
The register of PSCs that own or control the company is made up of 1 name. As we established, there is Christopher W. This PSC and has 50,01-75% shares.
Christopher W.
Notified on | 6 April 2016 |
Nature of control: |
50,01-75% shares |
Profit & Loss | |||||
---|---|---|---|---|---|
Accounts Information Date | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Balance Sheet | |||||
Cash Bank On Hand | 112 278 | 25 926 | 40 423 | 77 915 | 79 332 |
Current Assets | 2 749 344 | 2 495 327 | 3 163 994 | 2 845 568 | 3 161 980 |
Debtors | 2 637 066 | 2 469 401 | 3 123 571 | 2 767 653 | 3 082 648 |
Net Assets Liabilities | 4 404 266 | 4 071 001 | 4 035 285 | 4 210 284 | 4 154 758 |
Other Debtors | 539 993 | 299 917 | 183 214 | 498 439 | 552 275 |
Property Plant Equipment | 191 161 | 267 753 | 25 635 | 9 351 | |
Total Inventories | 269 093 | 164 595 | 102 809 | 145 598 | |
Other | |||||
Total Fees To Auditors | 24 075 | 24 810 | 25 550 | 26 100 | |
Accrued Liabilities | 119 591 | 120 789 | |||
Accrued Liabilities Deferred Income | 19 674 | 19 879 | 22 134 | 17 255 | 11 990 |
Accumulated Amortisation Impairment Intangible Assets | 1 120 090 | 1 173 265 | 1 332 788 | 1 332 788 | |
Accumulated Depreciation Impairment Property Plant Equipment | 77 942 | 101 025 | 50 373 | 3 670 | 3 670 |
Additions Other Than Through Business Combinations Property Plant Equipment | 99 675 | 33 652 | 298 457 | 424 271 | |
Administrative Expenses | 3 309 272 | 3 064 135 | 2 048 041 | 1 699 001 | 2 418 145 |
Amortisation Impairment Expense Intangible Assets | 80 175 | 53 175 | |||
Amounts Owed By Group Undertakings Participating Interests | 2 087 158 | 2 139 179 | |||
Amounts Owed To Group Undertakings | 400 364 | 834 705 | 93 286 | 918 644 | |
Applicable Tax Rate | 19 | 19 | |||
Average Number Employees During Period | 7 | 7 | 10 | 9 | 9 |
Bank Borrowings | 1 966 352 | 1 786 402 | 3 395 123 | 3 085 220 | 2 555 146 |
Bank Borrowings Overdrafts | 1 792 485 | 1 611 937 | 320 807 | 546 091 | 544 192 |
Bank Overdrafts | 942 | 942 | 942 | 942 | 942 |
Cash Cash Equivalents | 627 357 | 672 945 | 515 033 | 941 114 | 782 609 |
Cash Cash Equivalents Cash Flow Value | 626 415 | 672 945 | |||
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | 26 137 | 9 390 | |||
Comprehensive Income Expense | -1 029 019 | 589 044 | 200 599 | ||
Corporation Tax Payable | 21 626 | ||||
Corporation Tax Recoverable | 65 818 | 65 818 | 51 314 | ||
Cost Sales | 5 966 677 | 5 623 777 | 2 301 865 | 2 650 991 | 4 946 615 |
Creditors | 1 792 485 | 1 611 937 | 1 685 355 | 1 710 833 | 2 601 595 |
Current Tax For Period | -65 818 | 14 503 | |||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -69 193 | 96 355 | 19 792 | ||
Deferred Tax Liabilities | 153 685 | ||||
Depreciation Amortisation Expense | 424 889 | 386 565 | |||
Depreciation Amortisation Impairment Expense | 5 174 | ||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 22 973 | ||||
Disposals Property Plant Equipment | 78 391 | ||||
Dividend Income | 49 335 | 97 921 | |||
Dividend Income From Associates | 5 000 | 30 000 | 50 500 | ||
Dividends Paid Classified As Financing Activities | -89 400 | -101 400 | -4 000 | -45 000 | -19 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | -45 000 | -19 000 | |||
Financial Commitments Other Than Capital Commitments | 174 853 | ||||
Fixed Assets | 5 720 157 | 5 796 749 | 5 631 904 | 5 615 620 | 5 606 269 |
Further Department Item Average Number Employees Component Average Number List | 167 | 134 | |||
Further Item Bank Borrowings Overdrafts Component Total Bank Borrowings Overdrafts | 868 137 | 995 974 | |||
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 41 616 | 66 031 | |||
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | 49 335 | 55 418 | -30 000 | -50 500 | |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | 8 457 | ||||
Further Item Interest Expense Component Total Interest Expense | 8 250 | 4 818 | |||
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 153 000 | 222 000 | |||
Further Item Tax Increase Decrease Component Adjusting Items | -7 664 | 8 875 | -23 330 | 96 355 | 19 792 |
Further Operating Expense Item Component Total Operating Expenses | 57 691 | ||||
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 11 781 | ||||
Gain Loss On Disposal Assets Income Statement Subtotal | 144 338 | 24 966 | |||
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | 144 338 | 33 423 | |||
Gain Loss On Disposals Property Plant Equipment | 8 302 | -99 325 | 667 | ||
Government Grant Income | 1 407 401 | 556 494 | |||
Gross Profit Loss | 3 003 859 | 3 062 444 | -580 613 | ||
Impairment Loss Reversal On Investments | 24 966 | ||||
Income From Associates Joint Ventures Participating Interests | 1 821 | ||||
Income Taxes Paid Refund Classified As Operating Activities | 134 695 | 37 677 | 1 | ||
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 647 | ||||
Increase From Amortisation Charge For Year Intangible Assets | 53 175 | ||||
Increase From Depreciation Charge For Year Property Plant Equipment | 23 083 | 16 683 | 170 232 | 9 351 | |
Intangible Assets | 212 698 | 159 523 | |||
Intangible Assets Gross Cost | 1 332 788 | 1 332 788 | |||
Interest Expense | 84 741 | 70 960 | |||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 75 890 | 66 142 | 102 311 | 80 187 | |
Interest Income | 756 | ||||
Interest Paid Classified As Investment Activities | 756 | ||||
Interest Paid Classified As Operating Activities | -102 311 | -107 227 | -136 788 | ||
Interest Payable Similar Charges Finance Costs | 84 741 | 70 960 | 102 311 | 107 227 | 136 788 |
Investment Property | 3 345 000 | 3 345 000 | 3 425 303 | 3 425 303 | 3 425 303 |
Investment Property Fair Value Model | 3 345 000 | 5 539 857 | 5 623 463 | ||
Investments | 2 183 996 | 2 183 996 | 2 180 966 | 2 180 966 | 2 180 966 |
Investments Fixed Assets | 2 183 996 | 2 183 996 | 2 180 966 | 2 180 966 | 2 180 966 |
Investments In Associates | 632 669 | 632 669 | 629 639 | 629 639 | 629 639 |
Investments In Associates Joint Ventures Participating Interests | 2 183 996 | 2 183 996 | 629 639 | 627 818 | |
Investments In Group Undertakings | 779 459 | 788 849 | |||
Investments In Subsidiaries | 1 551 327 | 1 551 327 | 1 551 327 | 1 551 327 | 1 551 327 |
Net Cash Flows From Used In Financing Activities | -347 381 | 1 337 336 | |||
Net Cash Flows From Used In Investing Activities | -445 999 | 51 752 | |||
Net Cash Flows From Used In Operating Activities | 503 707 | 839 910 | 1 547 000 | ||
Net Cash Generated From Operations | 723 143 | 948 547 | 1 444 689 | -1 300 315 | -431 346 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -948 547 | 1 444 689 | |||
Net Current Assets Liabilities | 476 594 | -113 811 | 1 478 639 | 1 589 824 | |
Net Deferred Tax Liability Asset | 138 551 | 153 685 | 84 492 | ||
Net Finance Income Costs | 5 000 | 30 000 | 50 500 | ||
Net Interest Paid Received Classified As Operating Activities | 84 741 | 70 960 | |||
Nominal Value Allotted Share Capital | 3 260 000 | 3 260 000 | 3 260 000 | 3 260 000 | |
Number Shares Issued Fully Paid | 798 700 | 3 260 000 | 3 260 000 | ||
Operating Profit Loss | -152 413 | 220 309 | -1 041 753 | ||
Other Cash Inflow Outflow Classified As Investing Activities | -5 000 | -30 000 | |||
Other Creditors | 1 599 492 | 1 509 260 | 1 219 870 | 1 039 406 | 1 933 445 |
Other Current Tax Expense | 5 258 | 14 831 | |||
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 67 335 | 1 523 | |||
Other Disposals Property Plant Equipment | 246 119 | 36 550 | |||
Other Interest Receivable Similar Income Finance Income | 49 335 | 98 677 | 5 000 | 30 000 | 50 500 |
Other Operating Income Format1 | 222 000 | 1 586 901 | 963 494 | ||
Other Revenue | 756 | 1 407 401 | |||
Par Value Share | 1 | ||||
Pension Costs Defined Contribution Plan | 260 976 | 37 002 | |||
Pension Other Post-employment Benefit Costs Other Pension Costs | 350 246 | 217 525 | 5 120 | 22 861 | 11 691 |
Percentage Class Share Held In Associate | 30 | 30 | 33 | ||
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | ||
Prepayments Accrued Income | 8 175 | 11 354 | 155 035 | 15 049 | 27 800 |
Proceeds From Borrowings Classified As Financing Activities | 601 593 | ||||
Profit Loss | 436 101 | -231 865 | -31 716 | 219 999 | 7 455 |
Profit Loss On Ordinary Activities Before Tax | -187 819 | 103 688 | -1 164 030 | ||
Property Plant Equipment Gross Cost | 269 103 | 368 778 | 76 008 | 3 670 | 3 670 |
Provisions | 153 685 | 84 492 | |||
Provisions For Liabilities Balance Sheet Subtotal | 138 551 | 153 685 | |||
Purchase Investment Properties | 746 715 | 33 726 | |||
Purchase Property Plant Equipment Intangible Assets | 371 435 | 412 640 | |||
Raw Materials Consumables | 269 093 | 164 595 | 102 809 | 145 598 | |
Repayments Borrowings Classified As Financing Activities | 179 950 | ||||
Revenue From Rendering Services | 8 970 536 | 8 686 221 | |||
Revenue From Sale Goods | 8 686 221 | 1 721 252 | |||
Social Security Costs | 1 301 | 16 698 | 12 128 | 10 965 | |
Staff Costs Employee Benefits Expense | 405 199 | 361 545 | 135 299 | 92 589 | 41 961 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 84 492 | 180 847 | 200 639 | ||
Taxation Social Security Payable | 59 508 | 8 836 | 111 926 | ||
Tax Decrease From Utilisation Tax Losses | 1 482 | 8 921 | 78 655 | -6 944 | |
Tax Expense Credit Applicable Tax Rate | -35 686 | -19 701 | 221 166 | ||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -16 744 | 26 446 | 19 562 | -15 | -36 856 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 570 | 474 | 1 381 | ||
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 9 657 | 3 563 | 78 483 | ||
Tax Increase Decrease From Other Short-term Timing Differences | -843 | ||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -41 642 | 31 185 | 135 011 | 96 355 | 34 295 |
Total Assets Less Current Liabilities | 6 196 751 | 5 682 938 | 7 110 543 | ||
Total Borrowings | 1 611 937 | 320 807 | 546 091 | 544 192 | |
Total Current Tax Expense Credit | -41 642 | 31 185 | |||
Total Deferred Tax Expense Credit | -45 253 | 16 354 | |||
Trade Creditors Trade Payables | 18 903 | 61 051 | 355 376 | 6 010 | 1 348 934 |
Trade Debtors Trade Receivables | 1 740 | 18 951 | 36 428 | 4 510 | 11 878 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | 80 303 | 25 000 | |||
Turnover Revenue | 8 970 536 | 8 686 221 | 1 721 252 | 4 150 945 | |
Wages Salaries | 53 652 | 127 322 | 118 051 | 81 624 | 30 270 |
Director Remuneration Benefits Including Payments To Third Parties | 100 340 | 111 747 | 38 882 | ||
Number Directors Accruing Retirement Benefits | 1 | 1 |
Type | Category | Free download | |
---|---|---|---|
AA |
Group of companies' report and financial statements (accounts) made up to Sat, 31st Dec 2022 filed on: 25th, September 2023 |
accounts | Free Download (34 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy