Usystems started in year 2002 as Private Limited Company with registration number 04616025. The Usystems company has been functioning successfully for 22 years now and its status is active. The firm's office is based in Bedford at Systems House. Postal code: MK42 9QG. Since January 2, 2003 Usystems Limited is no longer carrying the name Boxer Cabinets.
The company has 3 directors, namely Yriex R., Esther-Emmanuelle S. and Scott B.. Of them, Scott B. has been with the company the longest, being appointed on 13 December 2017 and Yriex R. and Esther-Emmanuelle S. have been with the company for the least time - from 6 June 2022. At present there are several former directors listed by the company. In addition, the company lists several former secretaries. The full list of both former directors and former secretaries might be found in the box below.
Office Address | Systems House |
Office Address2 | 235 Ampthill Road |
Town | Bedford |
Post code | MK42 9QG |
Country of origin | United Kingdom |
Registration Number | 04616025 |
Date of Incorporation | Thu, 12th Dec 2002 |
Industry | Manufacture of other fabricated metal products n.e.c. |
End of financial Year | 31st December |
Company age | 22 years old |
Account next due date | Sun, 31st Dec 2023 (120 days after) |
Account last made up date | Fri, 31st Dec 2021 |
Next confirmation statement due date | Tue, 26th Dec 2023 (2023-12-26) |
Last confirmation statement dated | Mon, 12th Dec 2022 |
The register of PSCs that own or control the company consists of 1 name. As we established, there is 18Mc Global Limited from Bedford, England. This PSC is classified as "a limited" and has 75,01-100% shares. This PSC and has 75,01-100% shares.
18mc Global Limited
Systems House 235 Ampthill Road, Bedford, Bedfordshire, MK42 9QG, England
Legal authority | England & Wales |
Legal form | Limited |
Country registered | England And Wales |
Place registered | 08204622 |
Registration number | 08204622 |
Notified on | 6 April 2016 |
Nature of control: |
75,01-100% shares |
Boxer Cabinets | January 2, 2003 |
Profit & Loss | ||||||||
---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Balance Sheet | ||||||||
Cash Bank On Hand | 27 065 | 73 570 | 63 598 | 124 357 | 183 171 | 418 127 | 81 316 | 255 884 |
Current Assets | 1 306 717 | 1 917 768 | 2 401 233 | 2 994 473 | 3 770 714 | 4 879 165 | 5 022 888 | 6 604 074 |
Debtors | 794 654 | 1 342 458 | 1 636 349 | 2 142 086 | 2 188 354 | 2 938 045 | 3 344 366 | 4 494 908 |
Net Assets Liabilities | 915 691 | 975 851 | 981 804 | 939 363 | 823 009 | 1 179 256 | 1 519 315 | 2 456 566 |
Other Debtors | 2 898 | 12 850 | 21 371 | 12 695 | 7 978 | 9 433 | 8 463 | 17 481 |
Property Plant Equipment | 648 583 | 442 381 | 414 124 | 440 480 | 376 318 | 317 940 | 253 390 | 209 268 |
Total Inventories | 484 998 | 501 740 | 701 286 | 728 030 | 1 128 388 | 1 522 993 | 1 597 206 | 1 853 282 |
Other | ||||||||
Audit Fees Expenses | 2 500 | 5 000 | 29 900 | |||||
Company Contributions To Money Purchase Plans Directors | 6 000 | 6 000 | 2 000 | |||||
Director Remuneration | 51 231 | |||||||
Accrued Liabilities Deferred Income | 14 224 | 69 223 | 31 465 | 14 512 | 39 958 | 66 138 | 69 321 | |
Accumulated Amortisation Impairment Intangible Assets | 50 181 | 50 181 | 50 181 | 50 181 | 50 181 | |||
Accumulated Depreciation Impairment Property Plant Equipment | 1 017 579 | 978 288 | 1 050 553 | 1 124 106 | 1 179 289 | 1 257 815 | 1 331 715 | 1 383 160 |
Amounts Owed By Group Undertakings | 240 085 | 456 046 | 122 451 | 5 039 | 1 780 315 | 2 966 088 | ||
Amounts Owed To Group Undertakings | 326 826 | 313 746 | 352 814 | 324 127 | 3 075 661 | |||
Average Number Employees During Period | 58 | 53 | 66 | 81 | 85 | 82 | 74 | 61 |
Bank Borrowings Overdrafts | 67 | 67 | 468 276 | 370 018 | ||||
Called Up Share Capital Not Paid | 1 000 | |||||||
Corporation Tax Payable | 53 121 | 181 132 | 51 537 | 155 212 | ||||
Corporation Tax Recoverable | 16 000 | 54 034 | 190 298 | 86 037 | ||||
Creditors | 163 022 | 221 684 | 88 252 | 413 101 | 634 719 | 715 372 | 530 586 | 4 304 459 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Intangible Assets | 630 | |||||||
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | 86 175 | |||||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 50 373 | 5 245 | 11 052 | |||||
Disposals Property Plant Equipment | 56 810 | 5 995 | 78 595 | |||||
Finance Lease Liabilities Present Value Total | 163 022 | 221 684 | 87 252 | 85 275 | 27 822 | 17 758 | 9 246 | 2 379 |
Fixed Assets | 648 583 | 442 381 | 414 124 | 440 480 | 376 318 | 317 940 | ||
Increase From Amortisation Charge For Year Intangible Assets | 630 | |||||||
Increase From Depreciation Charge For Year Property Plant Equipment | 97 257 | 72 265 | 78 798 | 66 235 | 78 526 | 73 900 | 51 445 | |
Intangible Assets Gross Cost | 50 181 | 50 181 | 50 181 | 50 181 | 50 181 | |||
Net Current Assets Liabilities | 530 812 | 831 427 | 728 236 | 983 021 | 1 423 711 | 1 987 489 | 1 844 655 | 2 299 615 |
Other Creditors | 63 | 7 558 | 65 000 | 9 442 | 8 878 | 21 491 | ||
Other Remaining Borrowings | 241 295 | 296 196 | 599 605 | 501 433 | 1 419 648 | 1 337 914 | 911 016 | |
Other Taxation Social Security Payable | 18 754 | 19 333 | 29 781 | 40 494 | 42 878 | 48 717 | 42 103 | 56 024 |
Prepayments Accrued Income | 31 693 | 25 936 | 32 783 | 32 573 | 37 970 | 32 658 | 178 054 | |
Property Plant Equipment Gross Cost | 1 666 162 | 1 420 669 | 1 464 677 | 1 564 586 | 1 555 607 | 1 575 755 | 1 585 105 | 1 592 428 |
Provisions For Liabilities Balance Sheet Subtotal | 100 682 | 76 273 | 72 304 | 71 037 | 71 500 | 60 408 | 48 144 | 52 317 |
Total Additions Including From Business Combinations Intangible Assets | 37 800 | |||||||
Total Additions Including From Business Combinations Property Plant Equipment | 14 233 | 44 008 | 105 904 | 69 616 | 20 148 | 9 350 | 7 323 | |
Total Assets Less Current Liabilities | 1 179 395 | 1 273 808 | 1 142 360 | 1 423 501 | 1 800 029 | 1 955 036 | 2 098 045 | 2 508 883 |
Total Borrowings | 535 440 | 658 420 | 846 260 | 682 278 | 1 483 266 | 1 449 930 | 1 009 361 | 2 379 |
Trade Creditors Trade Payables | 337 502 | 479 507 | 708 111 | 919 048 | 1 055 913 | 1 176 793 | 1 544 242 | 909 493 |
Trade Debtors Trade Receivables | 551 671 | 791 832 | 1 367 773 | 2 096 608 | 1 679 155 | 2 122 203 | 1 270 007 | 1 199 061 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | 4 173 | |||||||
Administrative Expenses | 2 244 252 | 2 652 134 | 2 296 929 | |||||
Bank Borrowings | 39 791 | 98 345 | ||||||
Bank Overdrafts | 67 | 67 | ||||||
Cash Cash Equivalents Cash Flow Value | 418 060 | 81 316 | ||||||
Cash Receipts From Government Grants | -300 821 | -92 600 | ||||||
Comprehensive Income Expense | 330 938 | 340 059 | 937 251 | |||||
Cost Sales | 4 714 381 | 6 196 922 | 6 068 353 | |||||
Current Tax For Period | -136 873 | 51 537 | 191 158 | |||||
Depreciation Amortisation Expense | 78 527 | 73 900 | 51 446 | |||||
Depreciation Expense Property Plant Equipment | 69 806 | 70 864 | 37 940 | |||||
Disposals Decrease In Amortisation Impairment Intangible Assets | 50 181 | |||||||
Disposals Intangible Assets | 50 181 | |||||||
Distribution Costs | 9 004 | 5 760 | 15 335 | |||||
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -300 821 | -92 600 | ||||||
Further Item Interest Expense Component Total Interest Expense | 12 254 | 31 852 | 6 322 | |||||
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -7 672 | -80 430 | 213 062 | |||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 309 654 | 263 807 | -616 588 | |||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -449 900 | 691 592 | -50 806 | |||||
Gross Profit Loss | 2 130 543 | 3 064 665 | 3 335 269 | |||||
Income Taxes Paid Refund Classified As Operating Activities | 54 014 | 53 425 | 128 376 | |||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 234 956 | -336 744 | 174 568 | |||||
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 394 605 | 74 213 | 256 076 | |||||
Interest Expense On Loan Capital | 8 067 | 16 086 | 7 180 | |||||
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 622 | 1 414 | ||||||
Interest Paid Classified As Operating Activities | -49 745 | -61 368 | -23 785 | |||||
Interest Payable Similar Charges Finance Costs | 52 367 | 62 782 | 23 785 | |||||
Merchandise | 1 522 993 | 1 597 206 | 1 853 282 | |||||
Net Cash Flows From Used In Financing Activities | -828 667 | 1 699 500 | 77 221 | |||||
Net Cash Flows From Used In Investing Activities | 20 128 | 9 344 | 7 323 | |||||
Net Cash Flows From Used In Operating Activities | 573 583 | -1 372 100 | -259 112 | |||||
Net Cash Generated From Operations | 575 230 | -1 381 457 | -154 521 | |||||
Net Interest Received Paid Classified As Investing Activities | -20 | -6 | ||||||
Number Shares Issued Fully Paid | 815 667 | 815 667 | 815 667 | |||||
Operating Profit Loss | 181 915 | 518 971 | 1 026 545 | |||||
Other Deferred Tax Expense Credit | -11 092 | -12 264 | 4 173 | |||||
Other Interest Receivable Similar Income Finance Income | 20 | 6 | ||||||
Other Operating Income Format1 | 304 628 | 112 200 | 3 540 | |||||
Par Value Share | 1 | 1 | 1 | |||||
Payments Finance Lease Liabilities Classified As Financing Activities | -31 839 | -20 184 | -9 216 | |||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 41 261 | 45 793 | 42 987 | |||||
Proceeds From Borrowings Classified As Financing Activities | -609 879 | -1 565 760 | ||||||
Profit Loss | 330 938 | 340 059 | 937 251 | |||||
Profit Loss On Ordinary Activities Before Tax | 129 568 | 456 195 | 1 002 760 | |||||
Provisions | 60 408 | 48 144 | 52 317 | |||||
Purchase Property Plant Equipment | -20 148 | -9 350 | -7 323 | |||||
Recoverable Value-added Tax | 166 886 | 134 224 | ||||||
Repayments Borrowings Classified As Financing Activities | -96 361 | -1 821 916 | -1 537 598 | |||||
Social Security Costs | 6 743 | |||||||
Staff Costs Employee Benefits Expense | 2 261 158 | 2 175 461 | 2 235 161 | |||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -201 370 | 116 136 | 65 509 | |||||
Total Current Tax Expense Credit | -190 278 | 128 400 | 61 336 | |||||
Turnover Revenue | 6 844 924 | 9 261 587 | 9 403 622 | |||||
Wages Salaries | 2 219 897 | 2 129 668 | 2 185 431 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to December 31, 2022 filed on: 5th, February 2024 |
accounts | Free Download (25 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy