C.R. ELLIS & CO. (SWANSEA) LIMITED - 1985-05-08
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,329,622 GBP2023-01-01 ~ 2023-12-31
22,960,394 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,762,677 GBP2023-01-01 ~ 2023-12-31
16,451,545 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,566,945 GBP2023-01-01 ~ 2023-12-31
6,508,849 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,383,238 GBP2023-01-01 ~ 2023-12-31
1,405,376 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,210,063 GBP2023-01-01 ~ 2023-12-31
2,232,226 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-25,606 GBP2023-01-01 ~ 2023-12-31
2,834,372 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
136,116 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
110,510 GBP2023-01-01 ~ 2023-12-31
2,834,372 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-20,159 GBP2023-01-01 ~ 2023-12-31
529,488 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
130,669 GBP2023-01-01 ~ 2023-12-31
2,304,884 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
130,669 GBP2023-01-01 ~ 2023-12-31
2,304,884 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,246,978 GBP2023-12-31
2,186,176 GBP2022-12-31
Fixed Assets - Investments
310,001 GBP2023-12-31
310,001 GBP2022-12-31
Investment Property
637,233 GBP2023-12-31
Fixed Assets
3,194,212 GBP2023-12-31
2,496,177 GBP2022-12-31
Total Inventories
1,807,222 GBP2023-12-31
4,368,664 GBP2022-12-31
Debtors
3,212,447 GBP2023-12-31
3,598,755 GBP2022-12-31
Cash at bank and in hand
5,907,245 GBP2023-12-31
5,188,854 GBP2022-12-31
Current Assets
10,926,914 GBP2023-12-31
13,156,273 GBP2022-12-31
Creditors
Current
3,309,009 GBP2023-12-31
4,831,699 GBP2022-12-31
Net Current Assets/Liabilities
7,617,905 GBP2023-12-31
8,324,574 GBP2022-12-31
Total Assets Less Current Liabilities
10,812,117 GBP2023-12-31
10,820,751 GBP2022-12-31
Net Assets/Liabilities
10,282,757 GBP2023-12-31
10,302,088 GBP2022-12-31
Equity
Called up share capital
41,919 GBP2023-12-31
41,919 GBP2022-12-31
41,919 GBP2021-12-31
Revaluation reserve
877,238 GBP2023-12-31
898,125 GBP2022-12-31
1,178,122 GBP2021-12-31
Capital redemption reserve
8,081 GBP2023-12-31
8,081 GBP2022-12-31
8,081 GBP2021-12-31
Retained earnings (accumulated losses)
9,355,519 GBP2023-12-31
9,353,963 GBP2022-12-31
7,319,082 GBP2021-12-31
Equity
10,282,757 GBP2023-12-31
10,302,088 GBP2022-12-31
8,547,204 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
-550,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-150,000 GBP2023-01-01 ~ 2023-12-31
-550,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
151,556 GBP2023-01-01 ~ 2023-12-31
2,584,881 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,235,606 GBP2023-01-01 ~ 2023-12-31
2,406,626 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
233,042 GBP2023-01-01 ~ 2023-12-31
263,769 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,883 GBP2023-01-01 ~ 2023-12-31
79,600 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,561,531 GBP2023-01-01 ~ 2023-12-31
2,749,995 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
752023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Director Remuneration
319,441 GBP2023-01-01 ~ 2023-12-31
414,743 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
236,962 GBP2023-01-01 ~ 2023-12-31
224,179 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,500 GBP2023-01-01 ~ 2023-12-31
14,680 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
2,631 GBP2023-01-01 ~ 2023-12-31
513,195 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
20,997 GBP2023-01-01 ~ 2023-12-31
538,531 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
185,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
185,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,698,997 GBP2023-12-31
1,513,836 GBP2022-12-31
Furniture and fittings
249,889 GBP2023-12-31
247,388 GBP2022-12-31
Motor vehicles
301,264 GBP2023-12-31
196,979 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,665,148 GBP2023-12-31
3,373,201 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,944 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,792 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-16,736 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,030,173 GBP2023-12-31
901,813 GBP2022-12-31
Furniture and fittings
208,270 GBP2023-12-31
188,039 GBP2022-12-31
Motor vehicles
101,479 GBP2023-12-31
51,483 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,418,170 GBP2023-12-31
1,187,025 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
128,360 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
23,175 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
52,869 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,944 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-2,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,817 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
668,824 GBP2023-12-31
612,023 GBP2022-12-31
Furniture and fittings
41,619 GBP2023-12-31
59,349 GBP2022-12-31
Motor vehicles
199,785 GBP2023-12-31
145,496 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
310,001 GBP2022-12-31
Investments in Group Undertakings
310,001 GBP2023-12-31
310,001 GBP2022-12-31
Investment Property - Fair Value Model
637,233 GBP2023-12-31
Merchandise
1,807,222 GBP2023-12-31
4,368,664 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,283,349 GBP2023-12-31
2,659,354 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
582,904 GBP2023-12-31
582,904 GBP2022-12-31
Other Debtors
Current
99,664 GBP2023-12-31
92,192 GBP2022-12-31
Prepayments
Current
148,816 GBP2023-12-31
155,406 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,212,447 GBP2023-12-31
3,598,755 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,719,279 GBP2023-12-31
2,265,621 GBP2022-12-31
Amounts owed to group undertakings
Current
280,556 GBP2023-12-31
280,556 GBP2022-12-31
Corporation Tax Payable
Current
2,631 GBP2023-12-31
546,027 GBP2022-12-31
Other Taxation & Social Security Payable
Current
56,639 GBP2023-12-31
113,330 GBP2022-12-31
Other Creditors
Current
5,418 GBP2023-12-31
37,719 GBP2022-12-31
Accrued Liabilities
Current
76,081 GBP2023-12-31
1,192,409 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
441,298 GBP2023-12-31
576,106 GBP2022-12-31
Between one and five year
505,043 GBP2023-12-31
678,646 GBP2022-12-31
More than five year
137,500 GBP2023-12-31
162,500 GBP2022-12-31
All periods
1,083,841 GBP2023-12-31
1,417,252 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
414,360 GBP2023-12-31
403,663 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
41,919 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
130,669 GBP2023-01-01 ~ 2023-12-31