C.R. ELLIS & CO. (SWANSEA) LIMITED - 1985-05-08
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,412,751 GBP2024-01-01 ~ 2024-12-31
16,329,622 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,658,045 GBP2024-01-01 ~ 2024-12-31
12,762,677 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,754,706 GBP2024-01-01 ~ 2024-12-31
3,566,945 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,384,370 GBP2024-01-01 ~ 2024-12-31
1,383,238 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,929,833 GBP2024-01-01 ~ 2024-12-31
2,210,063 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-559,231 GBP2024-01-01 ~ 2024-12-31
-25,606 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
154,373 GBP2024-01-01 ~ 2024-12-31
136,116 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-404,858 GBP2024-01-01 ~ 2024-12-31
110,510 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-73,504 GBP2024-01-01 ~ 2024-12-31
-20,159 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-331,354 GBP2024-01-01 ~ 2024-12-31
130,669 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-331,354 GBP2024-01-01 ~ 2024-12-31
130,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,138,803 GBP2024-12-31
2,246,978 GBP2023-12-31
Fixed Assets - Investments
310,001 GBP2024-12-31
310,001 GBP2023-12-31
Investment Property
866,522 GBP2024-12-31
637,233 GBP2023-12-31
Fixed Assets
3,315,326 GBP2024-12-31
3,194,212 GBP2023-12-31
Total Inventories
1,515,796 GBP2024-12-31
1,807,222 GBP2023-12-31
Debtors
3,543,231 GBP2024-12-31
3,212,447 GBP2023-12-31
Cash at bank and in hand
5,214,702 GBP2024-12-31
5,907,245 GBP2023-12-31
Current Assets
10,273,729 GBP2024-12-31
10,926,914 GBP2023-12-31
Creditors
Current
3,179,165 GBP2024-12-31
3,309,009 GBP2023-12-31
Net Current Assets/Liabilities
7,094,564 GBP2024-12-31
7,617,905 GBP2023-12-31
Total Assets Less Current Liabilities
10,409,890 GBP2024-12-31
10,812,117 GBP2023-12-31
Net Assets/Liabilities
9,951,403 GBP2024-12-31
10,282,757 GBP2023-12-31
Equity
Called up share capital
41,919 GBP2024-12-31
41,919 GBP2023-12-31
41,919 GBP2022-12-31
Revaluation reserve
856,351 GBP2024-12-31
877,238 GBP2023-12-31
898,125 GBP2022-12-31
Capital redemption reserve
8,081 GBP2024-12-31
8,081 GBP2023-12-31
8,081 GBP2022-12-31
Retained earnings (accumulated losses)
9,045,052 GBP2024-12-31
9,355,519 GBP2023-12-31
9,353,963 GBP2022-12-31
Equity
9,951,403 GBP2024-12-31
10,282,757 GBP2023-12-31
10,302,088 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-150,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-310,467 GBP2024-01-01 ~ 2024-12-31
151,556 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,043,144 GBP2024-01-01 ~ 2024-12-31
2,235,606 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
231,440 GBP2024-01-01 ~ 2024-12-31
233,042 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,946 GBP2024-01-01 ~ 2024-12-31
92,883 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,382,530 GBP2024-01-01 ~ 2024-12-31
2,561,531 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2024-12-31
752023-01-01 ~ 2023-12-31
Director Remuneration
202,892 GBP2024-01-01 ~ 2024-12-31
319,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
249,167 GBP2024-01-01 ~ 2024-12-31
236,962 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,645 GBP2024-01-01 ~ 2024-12-31
15,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
2,631 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-101,215 GBP2024-01-01 ~ 2024-12-31
20,997 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
185,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
185,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,414,998 GBP2023-12-31
Plant and equipment
1,716,733 GBP2024-12-31
1,698,997 GBP2023-12-31
Furniture and fittings
251,709 GBP2024-12-31
249,889 GBP2023-12-31
Motor vehicles
411,390 GBP2024-12-31
301,264 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,806,140 GBP2024-12-31
3,665,148 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,134,395 GBP2024-12-31
1,030,173 GBP2023-12-31
Furniture and fittings
232,518 GBP2024-12-31
208,270 GBP2023-12-31
Motor vehicles
188,292 GBP2024-12-31
101,479 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,667,337 GBP2024-12-31
1,418,170 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
104,222 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
24,248 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
86,813 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
249,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
582,338 GBP2024-12-31
668,824 GBP2023-12-31
Furniture and fittings
19,191 GBP2024-12-31
41,619 GBP2023-12-31
Motor vehicles
223,098 GBP2024-12-31
199,785 GBP2023-12-31
Land and buildings, Long leasehold
1,336,750 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
310,001 GBP2023-12-31
Investments in Group Undertakings
310,001 GBP2024-12-31
310,001 GBP2023-12-31
Investment Property - Fair Value Model
866,522 GBP2024-12-31
637,233 GBP2023-12-31
Merchandise
1,515,796 GBP2024-12-31
1,807,222 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,221,176 GBP2024-12-31
2,283,349 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
582,904 GBP2024-12-31
582,904 GBP2023-12-31
Other Debtors
Current
99,664 GBP2024-12-31
99,664 GBP2023-12-31
Prepayments
Current
313,869 GBP2024-12-31
148,816 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,543,231 GBP2024-12-31
3,212,447 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,545,282 GBP2024-12-31
2,719,277 GBP2023-12-31
Amounts owed to group undertakings
Current
280,556 GBP2024-12-31
280,556 GBP2023-12-31
Corporation Tax Payable
Current
2,631 GBP2023-12-31
Other Taxation & Social Security Payable
Current
37,470 GBP2024-12-31
56,639 GBP2023-12-31
Other Creditors
Current
6,667 GBP2024-12-31
5,420 GBP2023-12-31
Accrued Liabilities
Current
185,813 GBP2024-12-31
76,081 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
325,594 GBP2024-12-31
441,298 GBP2023-12-31
Between one and five year
382,946 GBP2024-12-31
505,043 GBP2023-12-31
More than five year
137,500 GBP2023-12-31
All periods
708,540 GBP2024-12-31
1,083,841 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
343,487 GBP2024-12-31
414,360 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
41,919 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-331,354 GBP2024-01-01 ~ 2024-12-31