82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
63,337,197 GBP2021-01-01 ~ 2021-12-31
54,424,219 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-51,019,803 GBP2021-01-01 ~ 2021-12-31
-44,077,839 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
12,317,394 GBP2021-01-01 ~ 2021-12-31
10,346,380 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-5,853,174 GBP2021-01-01 ~ 2021-12-31
-5,227,376 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,328,828 GBP2021-01-01 ~ 2021-12-31
-2,861,467 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
3,135,392 GBP2021-01-01 ~ 2021-12-31
2,269,411 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
929 GBP2021-01-01 ~ 2021-12-31
3,918 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,848,822 GBP2021-01-01 ~ 2021-12-31
2,787,400 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,255,297 GBP2021-01-01 ~ 2021-12-31
2,252,812 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
2,255,297 GBP2021-01-01 ~ 2021-12-31
2,252,812 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
1,395,833 GBP2021-12-31
1,668,783 GBP2020-12-31
Property, Plant & Equipment
88,164 GBP2021-12-31
77,689 GBP2020-12-31
Fixed Assets
1,483,997 GBP2021-12-31
1,746,472 GBP2020-12-31
Total Inventories
7,544,424 GBP2021-12-31
7,091,823 GBP2020-12-31
Debtors
8,403,039 GBP2021-12-31
7,094,324 GBP2020-12-31
Cash at bank and in hand
3,771,420 GBP2021-12-31
3,127,769 GBP2020-12-31
Current Assets
19,718,883 GBP2021-12-31
17,313,916 GBP2020-12-31
Creditors
Current
11,504,132 GBP2021-12-31
10,936,906 GBP2020-12-31
Net Current Assets/Liabilities
8,214,751 GBP2021-12-31
6,377,010 GBP2020-12-31
Total Assets Less Current Liabilities
9,698,748 GBP2021-12-31
8,123,482 GBP2020-12-31
Creditors
Non-current
200,000 GBP2020-12-31
Net Assets/Liabilities
9,698,748 GBP2021-12-31
7,923,482 GBP2020-12-31
Equity
Called up share capital
24,244 GBP2021-12-31
24,244 GBP2020-12-31
24,244 GBP2019-12-31
Capital redemption reserve
756 GBP2021-12-31
756 GBP2020-12-31
756 GBP2019-12-31
Retained earnings (accumulated losses)
9,673,748 GBP2021-12-31
7,898,482 GBP2020-12-31
6,045,696 GBP2019-12-31
Equity
9,698,748 GBP2021-12-31
7,923,482 GBP2020-12-31
6,070,696 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-480,031 GBP2021-01-01 ~ 2021-12-31
-400,026 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-480,031 GBP2021-01-01 ~ 2021-12-31
-400,026 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,255,297 GBP2021-01-01 ~ 2021-12-31
2,252,812 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
4,866,314 GBP2021-01-01 ~ 2021-12-31
4,321,581 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
581,854 GBP2021-01-01 ~ 2021-12-31
508,628 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
272,138 GBP2021-01-01 ~ 2021-12-31
225,187 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
5,720,306 GBP2021-01-01 ~ 2021-12-31
5,055,396 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
752021-01-01 ~ 2021-12-31
692020-01-01 ~ 2020-12-31
Current Tax for the Period
600,634 GBP2021-01-01 ~ 2021-12-31
549,833 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
541,276 GBP2021-01-01 ~ 2021-12-31
529,606 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,000,000 GBP2020-12-31
Computer software
91,798 GBP2020-12-31
Intangible Assets - Gross Cost
2,091,798 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
604,167 GBP2021-12-31
354,167 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
695,965 GBP2021-12-31
423,015 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
250,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
272,950 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,395,833 GBP2021-12-31
1,645,833 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
76,783 GBP2021-12-31
54,998 GBP2020-12-31
Furniture and fittings
123,299 GBP2021-12-31
85,659 GBP2020-12-31
Motor vehicles
79,660 GBP2021-12-31
72,689 GBP2020-12-31
Computers
29,636 GBP2021-12-31
29,636 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
309,378 GBP2021-12-31
242,982 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
38,988 GBP2021-12-31
20,598 GBP2020-12-31
Furniture and fittings
81,955 GBP2021-12-31
59,669 GBP2020-12-31
Motor vehicles
72,134 GBP2021-12-31
57,639 GBP2020-12-31
Computers
28,137 GBP2021-12-31
27,387 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
221,214 GBP2021-12-31
165,293 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,390 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
22,286 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
14,495 GBP2021-01-01 ~ 2021-12-31
Computers
750 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,921 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
37,795 GBP2021-12-31
34,400 GBP2020-12-31
Furniture and fittings
41,344 GBP2021-12-31
25,990 GBP2020-12-31
Motor vehicles
7,526 GBP2021-12-31
15,050 GBP2020-12-31
Computers
1,499 GBP2021-12-31
2,249 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
1,260,377 GBP2020-12-31
Merchandise
7,544,424 GBP2021-12-31
7,091,823 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
7,752,326 GBP2021-12-31
6,517,114 GBP2020-12-31
Other Debtors
Current
183,962 GBP2021-12-31
158,551 GBP2020-12-31
Prepayments
Current
466,751 GBP2021-12-31
418,659 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
8,403,039 GBP2021-12-31
7,094,324 GBP2020-12-31
Trade Creditors/Trade Payables
Current
7,255,224 GBP2021-12-31
7,625,143 GBP2020-12-31
Amounts owed to group undertakings
Current
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Corporation Tax Payable
Current
250,316 GBP2021-12-31
99,682 GBP2020-12-31
Other Taxation & Social Security Payable
Current
124,371 GBP2021-12-31
116,910 GBP2020-12-31
Other Creditors
Current
736,751 GBP2021-12-31
294,461 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
2,936,470 GBP2021-12-31
2,399,710 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
214,726 GBP2021-12-31
144,157 GBP2020-12-31
Between one and five year
244,078 GBP2021-12-31
167,550 GBP2020-12-31
All periods
458,804 GBP2021-12-31
311,707 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,122 shares2021-12-31
Class 2 ordinary share
12,122 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,255,297 GBP2021-01-01 ~ 2021-12-31