82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
11,059,541 GBP2024-01-01 ~ 2024-12-31
11,623,656 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,909,014 GBP2024-01-01 ~ 2024-12-31
-8,647,851 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,150,527 GBP2024-01-01 ~ 2024-12-31
2,975,805 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,059,735 GBP2024-01-01 ~ 2024-12-31
-1,922,676 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,408 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,170,774 GBP2024-01-01 ~ 2024-12-31
1,145,388 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
856,232 GBP2024-01-01 ~ 2024-12-31
906,158 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,212,232 GBP2024-01-01 ~ 2024-12-31
921,408 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
522,652 GBP2024-12-31
685,824 GBP2023-12-31
Property, Plant & Equipment
2,998,180 GBP2024-12-31
2,944,235 GBP2023-12-31
Fixed Assets - Investments
1,401,441 GBP2024-12-31
Fixed Assets
4,922,273 GBP2024-12-31
3,630,059 GBP2023-12-31
Total Inventories
1,166,701 GBP2024-12-31
1,251,584 GBP2023-12-31
Debtors
2,483,393 GBP2024-12-31
2,360,666 GBP2023-12-31
Cash at bank and in hand
272,277 GBP2024-12-31
1,299,021 GBP2023-12-31
Current Assets
3,922,371 GBP2024-12-31
4,911,271 GBP2023-12-31
Creditors
Current
2,459,546 GBP2024-12-31
2,132,675 GBP2023-12-31
Net Current Assets/Liabilities
1,462,825 GBP2024-12-31
2,778,596 GBP2023-12-31
Total Assets Less Current Liabilities
6,385,098 GBP2024-12-31
6,408,655 GBP2023-12-31
Net Assets/Liabilities
7,753,814 GBP2024-12-31
7,354,720 GBP2023-12-31
Equity
Called up share capital
873,710 GBP2024-12-31
873,710 GBP2023-12-31
873,710 GBP2022-12-31
Share premium
194,474 GBP2024-12-31
194,474 GBP2023-12-31
194,474 GBP2022-12-31
Revaluation reserve
2,033,662 GBP2024-12-31
2,033,662 GBP2023-12-31
2,033,662 GBP2022-12-31
Capital redemption reserve
810,816 GBP2024-12-31
810,816 GBP2023-12-31
810,816 GBP2022-12-31
Retained earnings (accumulated losses)
3,841,152 GBP2024-12-31
3,442,058 GBP2023-12-31
3,220,650 GBP2022-12-31
Equity
7,753,814 GBP2024-12-31
7,354,720 GBP2023-12-31
7,133,312 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,212,232 GBP2024-01-01 ~ 2024-12-31
921,408 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-813,138 GBP2024-01-01 ~ 2024-12-31
-700,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-813,138 GBP2024-01-01 ~ 2024-12-31
-700,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
945,795 GBP2024-01-01 ~ 2024-12-31
1,041,846 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
102,418 GBP2024-01-01 ~ 2024-12-31
106,571 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,972 GBP2024-01-01 ~ 2024-12-31
116,525 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,143,185 GBP2024-01-01 ~ 2024-12-31
1,264,942 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
242024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Director Remuneration
169,040 GBP2024-01-01 ~ 2024-12-31
181,348 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
86,339 GBP2024-01-01 ~ 2024-12-31
104,604 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
305,193 GBP2024-01-01 ~ 2024-12-31
200,356 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
813,138 GBP2024-01-01 ~ 2024-12-31
700,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
980,018 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
460,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,440,018 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
733,366 GBP2024-12-31
662,194 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
184,000 GBP2024-12-31
92,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
917,366 GBP2024-12-31
754,194 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
71,172 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
92,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
163,172 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
246,652 GBP2024-12-31
317,824 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
276,000 GBP2024-12-31
368,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,600,000 GBP2024-12-31
2,600,000 GBP2023-12-31
Plant and equipment
1,557,983 GBP2024-12-31
1,465,010 GBP2023-12-31
Furniture and fittings
436,254 GBP2024-12-31
436,254 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
49,340 GBP2024-12-31
33,000 GBP2023-12-31
Plant and equipment
1,202,799 GBP2024-12-31
1,163,579 GBP2023-12-31
Furniture and fittings
428,688 GBP2024-12-31
426,166 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,340 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
39,220 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,550,660 GBP2024-12-31
2,567,000 GBP2023-12-31
Plant and equipment
355,184 GBP2024-12-31
301,431 GBP2023-12-31
Furniture and fittings
7,566 GBP2024-12-31
10,088 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
37,328 GBP2024-12-31
37,328 GBP2023-12-31
Computers
406,628 GBP2024-12-31
359,317 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,038,193 GBP2024-12-31
4,897,909 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
16,331 GBP2024-12-31
9,332 GBP2023-12-31
Computers
342,855 GBP2024-12-31
321,597 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,040,013 GBP2024-12-31
1,953,674 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
6,999 GBP2024-01-01 ~ 2024-12-31
Computers
21,258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,339 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
20,997 GBP2024-12-31
27,996 GBP2023-12-31
Computers
63,773 GBP2024-12-31
37,720 GBP2023-12-31
Investments in Group Undertakings
Additions to investments
1,401,441 GBP2024-12-31
Cost valuation
1,401,441 GBP2024-12-31
Investments in Group Undertakings
1,401,441 GBP2024-12-31
Raw Materials
635,080 GBP2024-12-31
677,532 GBP2023-12-31
Finished Goods
531,621 GBP2024-12-31
574,052 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,978,399 GBP2024-12-31
2,141,482 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
121,300 GBP2024-12-31
156,000 GBP2023-12-31
Other Debtors
Current
33,916 GBP2024-12-31
216 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
288,419 GBP2024-12-31
Prepayments
Current
61,359 GBP2024-12-31
62,968 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,483,393 GBP2024-12-31
Current, Amounts falling due within one year
2,360,666 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,105,976 GBP2024-12-31
1,104,733 GBP2023-12-31
Amounts owed to group undertakings
Current
558,408 GBP2024-12-31
479,774 GBP2023-12-31
Corporation Tax Payable
Current
305,193 GBP2024-12-31
153,214 GBP2023-12-31
Other Taxation & Social Security Payable
Current
33,700 GBP2024-12-31
37,658 GBP2023-12-31
Other Creditors
Current
73,143 GBP2024-12-31
56,884 GBP2023-12-31
Accrued Liabilities
Current
233,378 GBP2024-12-31
94,860 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,010 GBP2024-12-31
40,836 GBP2023-12-31
Between one and five year
22,689 GBP2024-12-31
58,699 GBP2023-12-31
All periods
58,699 GBP2024-12-31
99,535 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
315,034 GBP2024-12-31
305,685 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
872,210 shares2024-12-31
Class 2 ordinary share
1,500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
856,232 GBP2024-01-01 ~ 2024-12-31