Warwick Care started in year 2008 as Private Limited Company with registration number 06514209. The Warwick Care company has been functioning successfully for 16 years now and its status is active. The firm's office is based in Poole at The View 3 Shore Road. Postal code: BH13 7PH. Since 2008-10-17 Warwick Care Limited is no longer carrying the name Ellmath (161).
At the moment there are 2 directors in the the company, namely Helena P. and Rod P.. In addition one secretary - Helena P. - is with the firm. Currenlty, the company lists one former director, whose name is Paul H. and who left the the company on 13 October 2008. In addition, there is one former secretary - Joanna D. who worked with the the company until 13 October 2008.
Office Address | The View 3 Shore Road |
Office Address2 | Sandbanks |
Town | Poole |
Post code | BH13 7PH |
Country of origin | United Kingdom |
Registration Number | 06514209 |
Date of Incorporation | Tue, 26th Feb 2008 |
Industry | Activities of head offices |
End of financial Year | 31st July |
Company age | 16 years old |
Account next due date | Tue, 30th Apr 2024 (0 day left) |
Account last made up date | Sun, 31st Jul 2022 |
Next confirmation statement due date | Mon, 11th Mar 2024 (2024-03-11) |
Last confirmation statement dated | Sun, 26th Feb 2023 |
The register of persons with significant control that own or control the company includes 2 names. As BizStats established, there is Rod P. The abovementioned PSC has 25-50% voting rights and has 25-50% shares. Another one in the persons with significant control register is Helen P. This PSC owns 25-50% shares and has 25-50% voting rights.
Rod P.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Helen P.
Notified on | 6 April 2016 |
Nature of control: |
25-50% voting rights 25-50% shares |
Ellmath (161) | October 17, 2008 |
Profit & Loss | |||||
---|---|---|---|---|---|
Accounts Information Date | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Balance Sheet | |||||
Cash Bank On Hand | 29 793 | 3 400 | 13 474 | 50 862 | 388 143 |
Current Assets | 49 304 | 27 312 | 335 316 | 4 245 | 2 926 915 |
Debtors | 19 511 | 23 912 | 321 842 | 4 245 | 3 108 |
Net Assets Liabilities | 153 658 | 952 061 | 560 487 | 510 200 | 167 025 |
Other Debtors | 19 511 | 23 654 | 23 398 | 1 480 | 1 581 119 |
Property Plant Equipment | 9 373 980 | 10 251 152 | 11 117 909 | 10 913 236 | 10 657 854 |
Total Inventories | 16 000 | 18 000 | 20 000 | 20 000 | 20 000 |
Other | |||||
Audit Fees Expenses | 11 000 | 11 250 | 14 700 | 16 274 | 21 484 |
Other Non-audit Services Entity Subsidiaries Fees | 10 760 | 18 478 | 35 053 | 31 034 | 17 711 |
Other Taxation Advisory Services Entity Subsidiaries Fees | 2 000 | 2 000 | 2 000 | 2 000 | 2 200 |
Accrued Liabilities Deferred Income | 46 284 | 14 432 | 27 411 | 33 861 | 39 727 |
Accumulated Amortisation Impairment Intangible Assets | 3 294 055 | 3 715 214 | 4 348 977 | 4 618 389 | 4 853 126 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 114 103 | 1 346 049 | 1 600 417 | 1 855 799 | 2 111 181 |
Acquired Through Business Combinations Intangible Assets | 1 454 165 | ||||
Additional Provisions Increase From New Provisions Recognised | 255 683 | 26 856 | 39 673 | 6 973 | |
Additions Other Than Through Business Combinations Intangible Assets | 44 377 | ||||
Additions Other Than Through Business Combinations Property Plant Equipment | 1 107 697 | 1 121 125 | 50 709 | 16 902 | |
Administrative Expenses | 1 593 838 | 1 610 256 | 1 955 309 | 1 766 896 | 1 845 747 |
Amortisation Expense Intangible Assets | 442 727 | 421 159 | 411 763 | 269 412 | 234 737 |
Amortisation Government Grants | -243 221 | -668 585 | |||
Amortisation Rate Used For Intangible Assets | 10 | 10 | 10 | 10 | |
Amounts Owed By Directors | 267 484 | 769 676 | |||
Amounts Owed By Group Undertakings | 16 | ||||
Amounts Owed To Directors | 1 748 | 5 748 | 5 748 | 5 748 | 5 748 |
Amounts Owed To Group Undertakings | 828 858 | 1 000 | 1 208 833 | 845 700 | 1 635 677 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 351 | 371 | 374 | ||
Bank Borrowings Overdrafts | 494 783 | 443 572 | 631 928 | 659 008 | 678 811 |
Bank Overdrafts | 245 821 | 225 861 | 15 495 | 52 921 | 39 195 |
Cash Cash Equivalents | -217 831 | -201 125 | 461 445 | -2 059 | 348 948 |
Cash Cash Equivalents Acquired | 111 621 | ||||
Cash Cash Equivalents Cash Flow Value | -217 831 | -201 125 | 461 445 | -2 059 | 348 948 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | 2 037 421 | ||||
Cash Transferred To Acquire Entity | 2 037 421 | ||||
Comprehensive Income Expense | 216 021 | -9 590 | 82 571 | 417 626 | 446 817 |
Corporation Tax Payable | 112 010 | 10 468 | 54 775 | 109 473 | 275 702 |
Cost Sales | 4 470 165 | 5 183 457 | 7 390 440 | 8 015 552 | 8 248 477 |
Creditors | 1 542 323 | 638 529 | 1 875 433 | 1 579 750 | 2 362 232 |
Current Tax For Period | 112 010 | 13 524 | 107 214 | 166 936 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 207 000 | 255 683 | 38 349 | 91 635 | 24 236 |
Deferred Tax Liabilities | 207 000 | 396 354 | 423 210 | 462 883 | 469 856 |
Depreciation Expense Property Plant Equipment | 267 493 | 271 300 | 294 107 | 314 722 | 338 701 |
Depreciation Rate Used For Property Plant Equipment | 2 | 2 | 2 | 2 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 900 | ||||
Disposals Property Plant Equipment | 3 598 | ||||
Dividends Paid | 162 000 | 4 000 | |||
Dividends Paid Classified As Financing Activities | 162 000 | 4 000 | |||
Dividends Paid Classified As Operating Activities | -1 | ||||
Dividends Paid On Shares | 162 000 | 4 000 | |||
Fixed Assets | 10 308 431 | 11 185 603 | 14 089 781 | 13 885 108 | 13 674 103 |
Further Item Interest Income Component Total Interest Income | 13 854 | 87 | |||
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | 379 910 | 278 355 | -504 724 | ||
Further Item Operating Income Component Total Other Operating Income | 55 475 | ||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 50 790 | 139 918 | 99 803 | 59 050 | 39 215 |
Gain Loss In Cash Flows From Change In Accrued Items | -45 474 | 42 987 | 849 | -110 044 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 157 578 | 105 653 | 201 696 | -263 409 | 379 397 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -67 734 | -173 641 | -372 925 | 16 753 | -1 219 242 |
Gain Loss In Cash Flows From Change In Inventories | -2 000 | 3 500 | |||
Gain Loss On Disposals Property Plant Equipment | -900 | ||||
Goodwill Arising On Business Combination | 1 454 164 | ||||
Government Grant Income | 243 221 | 668 585 | 410 870 | ||
Gross Profit Loss | 2 329 005 | 2 097 408 | 2 148 314 | 2 015 882 | 2 362 515 |
Income Taxes Paid Refund Classified As Operating Activities | 101 879 | 101 542 | -31 239 | 52 516 | 707 |
Increase Decrease Due To Transfers Between Classes Intangible Assets | 222 000 | ||||
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | 178 047 | ||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -54 588 | 16 706 | 662 570 | -463 504 | 351 007 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 116 | ||||
Increase Decrease In Existing Provisions | 189 354 | -1 298 | -416 | ||
Increase Decrease In Net Debt From Cash Flows | 1 871 422 | 228 229 | -789 875 | ||
Increase Decrease In Provisions Through Transfers Reclassifications | 4 458 | ||||
Increase From Amortisation Charge For Year Intangible Assets | 421 159 | 411 763 | 269 412 | 234 737 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 231 946 | 254 368 | 255 382 | 255 382 | |
Intangible Assets | 1 133 217 | 712 058 | 1 754 460 | 1 485 048 | 1 294 688 |
Intangible Assets Gross Cost | 4 427 272 | 6 103 437 | 6 103 437 | 6 147 814 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 5 722 | 9 995 | 6 558 | 482 | 1 233 |
Interest Income From Related Parties | 13 854 | ||||
Interest Paid Classified As Operating Activities | 208 763 | 259 077 | 355 886 | 332 700 | 344 401 |
Interest Payable Similar Charges Finance Costs | 208 763 | 259 077 | 355 886 | 332 700 | 345 211 |
Interest Received Classified As Operating Activities | 8 743 | 3 668 | 6 536 | 13 854 | 87 |
Inventories Acquired | 5 500 | ||||
Investments | 934 451 | 934 451 | 2 971 872 | 2 971 872 | 3 016 249 |
Investments Fixed Assets | 934 451 | 934 451 | 2 971 872 | 2 971 872 | 3 016 249 |
Investments In Group Undertakings | 934 451 | 934 451 | 2 971 872 | 2 971 872 | 3 016 249 |
Key Management Personnel Compensation Total | 175 078 | 177 592 | 172 040 | 164 007 | 116 080 |
Loans Advances Granted To Related Parties Classified As Financing Activities | -504 724 | 775 317 | |||
Net Cash Flows From Used In Financing Activities | 9 141 | 436 230 | 3 276 296 | -335 366 | 742 676 |
Net Cash Flows From Used In Investing Activities | -1 297 061 | -1 141 072 | -3 118 216 | -361 839 | -241 635 |
Net Cash Flows From Used In Operating Activities | 1 233 332 | 721 548 | 504 490 | 233 701 | -150 034 |
Net Cash Generated From Operations | 1 535 231 | 1 078 499 | 822 601 | 605 063 | 194 986 |
Net Current Assets Liabilities | -1 493 019 | -611 217 | -1 540 117 | -1 575 505 | -2 359 124 |
Net Debt Funds | 9 871 668 | 11 743 090 | 11 971 319 | 11 181 444 | |
Net Deferred Tax Liability Asset | 207 000 | 396 354 | 423 210 | 462 883 | 621 361 |
Net Identifiable Assets Liabilities Acquired | 583 257 | ||||
Number Shares Issued Fully Paid | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 735 167 | 501 502 | 483 794 | 935 321 | 983 113 |
Other Cash Inflow Outflow Classified As Financing Activities | 180 199 | -278 355 | |||
Other Cash Inflow Outflow Classified As Investing Activities | 110 821 | ||||
Other Creditors | 23 964 | 35 808 | 74 943 | 32 475 | 51 003 |
Other Creditors Assumed | 8 740 | ||||
Other Debtors Acquired | 232 205 | ||||
Other Departments Average Number Employees | 245 | 279 | 351 | 371 | 374 |
Other Finance Costs | 202 593 | 248 624 | 349 328 | 332 218 | 343 978 |
Other Finance Income | 8 743 | 3 668 | 6 536 | ||
Other Interest Expense | 448 | 458 | |||
Other Interest Receivable Similar Income Finance Income | 8 743 | 3 668 | 6 536 | 13 854 | 87 |
Other Operating Income Format1 | 14 350 | 290 789 | 686 335 | 466 345 | |
Other Remaining Operating Income | 14 350 | 47 568 | 17 750 | ||
Other Taxation Social Security Payable | 6 732 | 72 779 | 289 598 | 99 436 | 108 174 |
Par Value Share | 1 | 1 | 1 | 1 | |
Pension Costs Defined Contribution Plan | 47 260 | 85 605 | 136 676 | 144 347 | 144 467 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 47 260 | 85 605 | 136 676 | 144 347 | 144 467 |
Prepayments Accrued Income | 73 353 | 242 | 1 444 | 2 765 | 3 108 |
Proceeds From Borrowings Classified As Financing Activities | 850 000 | 6 375 628 | 2 761 908 | ||
Proceeds From Government Grants Classified As Financing Activities | 243 221 | 668 585 | 410 869 | ||
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | 1 000 | ||||
Proceeds From Sales Property Plant Equipment | 1 799 | ||||
Profit Loss | 175 858 | 802 403 | -391 574 | -50 287 | -343 175 |
Profit Loss On Ordinary Activities Before Tax | 535 147 | 246 093 | 134 444 | 616 475 | 637 989 |
Property Plant Equipment Acquired | 173 025 | ||||
Property Plant Equipment Gross Cost | 10 489 504 | 11 597 201 | 12 718 326 | 12 769 035 | 12 769 035 |
Provisions | 207 000 | 396 354 | 423 210 | 462 883 | 469 856 |
Purchase Intangible Assets | 44 377 | ||||
Purchase Property Plant Equipment | 1 297 061 | 1 141 072 | 1 193 415 | 361 839 | 197 258 |
Raw Materials | 16 000 | 18 000 | 20 000 | 20 000 | 20 000 |
Repayments Borrowings Classified As Financing Activities | 479 148 | 5 657 043 | 233 557 | 228 634 | 639 114 |
Revenue Arising From Exchanges Goods Or Services | 6 799 170 | 7 280 865 | 9 538 754 | 10 031 434 | |
Revenue Arising From Exchanges Goods Or Services Rendering Services | 7 280 865 | 9 538 754 | 10 031 434 | 10 610 992 | |
Social Security Costs | 244 354 | 287 302 | 388 121 | 425 920 | 446 265 |
Staff Costs Employee Benefits Expense | 3 983 544 | 4 645 548 | 6 656 158 | 7 321 024 | 7 461 208 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 207 000 | 396 354 | 423 210 | 462 883 | 469 856 |
Tax Decrease From Utilisation Tax Losses | 22 314 | ||||
Tax Expense Credit Applicable Tax Rate | 101 678 | 46 758 | 25 545 | 117 130 | 121 218 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -28 140 | -102 247 | -38 624 | -37 786 | 18 316 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 38 472 | 33 175 | 48 917 | 27 870 | 27 402 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 22 314 | ||||
Tax Increase Decrease From Other Short-term Timing Differences | 207 000 | 255 683 | 38 349 | 91 635 | 24 236 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 319 126 | 255 683 | 51 873 | 198 849 | 191 172 |
Total Assets Less Current Liabilities | 8 815 412 | 10 574 386 | 12 549 664 | 12 309 603 | 11 314 979 |
Total Current Tax Expense Credit | 112 126 | ||||
Trade Creditors Trade Payables | 163 918 | 173 777 | 1 513 | 35 433 | 2 269 |
Trade Creditors Trade Payables Assumed | 43 031 | ||||
Trade Debtors Trade Receivables | 381 004 | 523 964 | 297 000 | 554 705 | 589 477 |
Trade Debtors Trade Receivables Acquired | 112 677 | ||||
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | 222 000 | ||||
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | 152 216 | ||||
Turnover Revenue | 6 799 170 | 7 280 865 | 9 538 754 | 10 031 434 | 10 610 992 |
Wages Salaries | 3 691 930 | 4 272 641 | 6 131 361 | 6 750 757 | 6 870 476 |
Advances Credits Directors | 5 436 | 133 742 | 5 640 | 769 676 | 400 490 |
Advances Credits Made In Period Directors | 761 168 | 157 198 | 186 532 | 479 674 | 705 143 |
Advances Credits Repaid In Period Directors | 941 367 | 36 040 | 459 656 | 184 032 | 1 875 309 |
Director Remuneration | 16 848 | 17 264 | 17 368 | 17 576 | 18 767 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to 2022-07-31 filed on: 31st, July 2023 |
accounts | Free Download (32 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy