X-cel Construct started in year 2002 as Private Limited Company with registration number 04545040. The X-cel Construct company has been functioning successfully for twenty two years now and its status is active. The firm's office is based in Heanor at Marshall House. Postal code: DE75 7RG. Since Friday 9th December 2011 X-cel Construct Limited is no longer carrying the name Heanor Gate Properties.
There is a single director in the company at the moment - Ian W., appointed on 25 September 2002. In addition, a secretary was appointed - Ian W., appointed on 31 May 2023. Currently 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 | Marshall House |
Office Address2 | Heanor Gate Road |
Town | Heanor |
Post code | DE75 7RG |
Country of origin | United Kingdom |
Registration Number | 04545040 |
Date of Incorporation | Wed, 25th Sep 2002 |
Industry | Other letting and operating of own or leased real estate |
Industry | Development of building projects |
End of financial Year | 31st January |
Company age | 22 years old |
Account next due date | Thu, 31st Oct 2024 (186 days left) |
Account last made up date | Tue, 31st Jan 2023 |
Next confirmation statement due date | Mon, 9th Oct 2023 (2023-10-09) |
Last confirmation statement dated | Sun, 25th Sep 2022 |
The list of persons with significant control that own or control the company includes 1 name. As we identified, there is Marshall Developments Derby Limited from Heanor, England. The abovementioned PSC is categorised as "a limited" and has 50,01-75% shares. The abovementioned PSC and has 50,01-75% shares.
Marshall Developments Derby Limited
Marshall House Heanor Gate Road, Heanor, DE75 7RG, England
Legal authority | Limited |
Legal form | Limited |
Country registered | England |
Place registered | England |
Registration number | 06026990 |
Notified on | 6 April 2016 |
Nature of control: |
50,01-75% shares |
Heanor Gate Properties | December 9, 2011 |
Profit & Loss | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Net Worth | 378 246 | 431 438 | 510 956 | 511 166 | 500 830 | |||||||
Balance Sheet | ||||||||||||
Cash Bank On Hand | 123 190 | 166 298 | 664 626 | 307 252 | 382 105 | 1 048 012 | 2 083 249 | |||||
Current Assets | 256 542 | 283 751 | 530 206 | 630 881 | 667 916 | 597 013 | 1 358 130 | 1 249 063 | 1 119 955 | 758 117 | 1 681 679 | 4 652 049 |
Debtors | 36 542 | 267 551 | 439 958 | 501 955 | 666 916 | 472 823 | 1 190 832 | 583 437 | 811 703 | 375 012 | 632 667 | 2 567 800 |
Net Assets Liabilities | 481 383 | 483 496 | 636 901 | 692 132 | 673 505 | 749 556 | 786 327 | 1 362 064 | ||||
Other Debtors | 131 835 | 144 547 | 121 930 | 117 568 | 75 345 | 56 939 | 10 053 | 41 773 | ||||
Property Plant Equipment | 6 672 | 4 377 | 2 691 | 366 | 3 977 | 4 150 | 33 064 | 23 823 | ||||
Cash Bank In Hand | 15 200 | 89 248 | 127 926 | |||||||||
Net Assets Liabilities Including Pension Asset Liability | 378 246 | 431 438 | 510 956 | 511 166 | 500 830 | |||||||
Stocks Inventory | 220 000 | 1 000 | 1 000 | 1 000 | 1 000 | |||||||
Tangible Fixed Assets | 11 288 | 7 497 | 4 018 | 10 555 | 6 672 | |||||||
Total Inventories | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |||||
Reserves/Capital | ||||||||||||
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | |||||||
Profit Loss Account Reserve | 123 214 | 176 406 | 255 924 | 256 134 | 245 798 | |||||||
Shareholder Funds | 378 246 | 431 438 | 510 956 | 511 166 | 500 830 | |||||||
Other | ||||||||||||
Accumulated Depreciation Impairment Property Plant Equipment | 27 806 | 33 041 | 35 817 | 38 142 | 38 739 | 40 470 | 44 018 | 53 991 | ||||
Amounts Owed By Group Undertakings | 191 965 | 186 277 | 186 122 | 186 214 | 186 032 | 185 935 | 185 913 | 198 708 | ||||
Amounts Recoverable On Contracts | 266 132 | 24 496 | 215 711 | 2 944 | 6 105 | 331 314 | 1 281 771 | |||||
Average Number Employees During Period | 4 | 4 | 6 | 6 | 5 | 5 | 5 | 5 | ||||
Bank Borrowings | 249 152 | 234 402 | 218 758 | 202 717 | 186 078 | 168 235 | 149 583 | 130 979 | ||||
Bank Borrowings Overdrafts | 234 632 | 219 245 | 202 722 | 186 531 | 169 685 | 150 392 | 130 053 | 111 979 | ||||
Creditors | 234 632 | 219 245 | 202 722 | 186 531 | 169 685 | 150 392 | 149 999 | 125 906 | ||||
Fixed Assets | 611 288 | 607 497 | 604 018 | 610 555 | 606 672 | 604 377 | 602 691 | 600 366 | 603 977 | 604 150 | 633 064 | 623 823 |
Increase From Depreciation Charge For Year Property Plant Equipment | 5 235 | 2 776 | 2 325 | 597 | 1 731 | 3 548 | 9 973 | |||||
Investment Property | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | ||||
Investment Property Fair Value Model | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | 600 000 | |||||
Net Current Assets Liabilities | -25 402 | 82 441 | 170 492 | 150 514 | 128 790 | 115 189 | 248 772 | 289 695 | 251 297 | 307 915 | 320 873 | 885 009 |
Other Creditors | 164 038 | 154 252 | 749 853 | 550 318 | 497 498 | 136 298 | 671 091 | 13 927 | ||||
Other Taxation Social Security Payable | 123 756 | 182 822 | 199 301 | 68 866 | 189 862 | 176 233 | 506 201 | 389 652 | ||||
Property Plant Equipment Gross Cost | 34 478 | 37 418 | 38 508 | 38 508 | 42 716 | 44 620 | 77 082 | 77 814 | ||||
Provisions For Liabilities Balance Sheet Subtotal | 19 447 | 16 825 | 11 840 | 11 398 | 12 084 | 12 117 | 17 611 | 20 862 | ||||
Total Additions Including From Business Combinations Property Plant Equipment | 2 940 | 1 090 | 4 208 | 1 904 | 32 462 | 732 | ||||||
Total Assets Less Current Liabilities | 585 886 | 689 938 | 774 510 | 761 069 | 735 462 | 719 566 | 851 463 | 890 061 | 855 274 | 912 065 | 953 937 | 1 508 832 |
Trade Creditors Trade Payables | 212 002 | 129 593 | 144 168 | 323 998 | 164 905 | 119 828 | 158 078 | 459 101 | ||||
Trade Debtors Trade Receivables | 76 984 | 117 503 | 667 069 | 279 655 | 547 382 | 126 033 | 105 387 | 1 045 548 | ||||
Amount Specific Advance Or Credit Directors | 45 628 | 40 509 | 34 668 | 41 859 | 37 273 | 22 370 | 8 019 | 1 655 | ||||
Amount Specific Advance Or Credit Made In Period Directors | 44 881 | 44 159 | 57 191 | 45 414 | 35 097 | 35 649 | 40 326 | |||||
Amount Specific Advance Or Credit Repaid In Period Directors | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | |||||
Additional Provisions Increase From New Provisions Recognised | -2 622 | 686 | ||||||||||
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | -4 985 | -442 | 33 | 5 494 | ||||||||
Bank Overdrafts | 24 810 | |||||||||||
Creditors Due After One Year | 207 640 | 258 500 | 263 554 | 249 903 | 234 632 | |||||||
Creditors Due Within One Year | 281 944 | 201 310 | 359 714 | 480 367 | 539 126 | |||||||
Debtors Due After One Year | -1 563 | -188 342 | -228 211 | -211 704 | -191 965 | |||||||
Number Shares Allotted | 100 | 100 | 20 | 20 | ||||||||
Number Shares Issued Fully Paid | 20 | 20 | 20 | |||||||||
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||
Provisions | 19 447 | 16 825 | 11 840 | 11 398 | 12 084 | 12 117 | 17 611 | |||||
Revaluation Reserve | 254 932 | 254 932 | 254 932 | 254 932 | 254 932 | |||||||
Secured Debts | 263 343 | 273 962 | ||||||||||
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 20 | 20 | |||||||
Tangible Fixed Assets Additions | 502 | 11 673 | 1 597 | |||||||||
Tangible Fixed Assets Cost Or Valuation | 20 706 | 20 706 | 21 208 | 32 881 | 34 478 | |||||||
Tangible Fixed Assets Depreciation | 9 418 | 13 209 | 17 190 | 22 326 | 27 806 | |||||||
Tangible Fixed Assets Depreciation Charged In Period | 3 791 | 3 981 | 5 136 | 5 480 | ||||||||
Total Borrowings | 273 962 | 234 402 | ||||||||||
Advances Credits Directors | 6 343 | 7 000 | 53 777 | 45 628 | 40 509 | |||||||
Advances Credits Made In Period Directors | 7 000 | 54 250 | 52 851 | |||||||||
Advances Credits Repaid In Period Directors | 5 457 | 7 473 | 61 000 | |||||||||
Deferred Tax Liabilities | 12 117 | 17 611 | ||||||||||
Finance Lease Liabilities Present Value Total | 5 906 | |||||||||||
Increase Decrease In Property Plant Equipment | 29 844 |
Type | Category | Free download | |
---|---|---|---|
SH03 |
Own shares purchase filed on: 16th, November 2023 |
capital | Free Download (4 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy