96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
34,356,471 GBP2022-10-01 ~ 2023-09-30
30,980,903 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-15,721,779 GBP2022-10-01 ~ 2023-09-30
-14,360,283 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
18,634,692 GBP2022-10-01 ~ 2023-09-30
16,620,620 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-5,381,892 GBP2022-10-01 ~ 2023-09-30
-5,211,249 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-11,750,880 GBP2022-10-01 ~ 2023-09-30
-11,023,987 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,501,920 GBP2022-10-01 ~ 2023-09-30
385,384 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
46,718 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-77,638 GBP2022-10-01 ~ 2023-09-30
-64,940 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,471,000 GBP2022-10-01 ~ 2023-09-30
320,444 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
990,082 GBP2022-10-01 ~ 2023-09-30
344,444 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
1,587,569 GBP2023-09-30
597,487 GBP2022-09-30
253,043 GBP2021-09-30
Property, Plant & Equipment
5,181,048 GBP2023-09-30
4,020,245 GBP2022-09-30
Total Inventories
72,200 GBP2023-09-30
81,850 GBP2022-09-30
Debtors
5,873,551 GBP2023-09-30
6,767,226 GBP2022-09-30
Cash at bank and in hand
2,703,371 GBP2023-09-30
2,258,626 GBP2022-09-30
Current Assets
8,649,122 GBP2023-09-30
9,107,702 GBP2022-09-30
Net Current Assets/Liabilities
-2,678,825 GBP2023-09-30
-2,397,860 GBP2022-09-30
Total Assets Less Current Liabilities
2,502,223 GBP2023-09-30
1,622,385 GBP2022-09-30
Creditors
Non-current
-456,132 GBP2023-09-30
-624,898 GBP2022-09-30
Net Assets/Liabilities
1,987,569 GBP2023-09-30
997,487 GBP2022-09-30
Equity
Called up share capital
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Equity
1,987,569 GBP2023-09-30
997,487 GBP2022-09-30
Wages/Salaries
17,487,946 GBP2022-10-01 ~ 2023-09-30
16,049,874 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
1,623,697 GBP2022-10-01 ~ 2023-09-30
1,596,490 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
442,878 GBP2022-10-01 ~ 2023-09-30
407,218 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
19,554,521 GBP2022-10-01 ~ 2023-09-30
18,053,582 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
6152022-10-01 ~ 2023-09-30
5872021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,863,445 GBP2022-10-01 ~ 2023-09-30
1,946,259 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
367,750 GBP2022-10-01 ~ 2023-09-30
60,884 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
5,659,966 GBP2023-09-30
5,041,942 GBP2022-09-30
Motor vehicles
16,528,872 GBP2023-09-30
15,806,123 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
23,090,486 GBP2023-09-30
21,749,713 GBP2022-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-53,953 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-1,827,736 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-1,881,689 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
4,756,847 GBP2023-09-30
4,528,321 GBP2022-09-30
Motor vehicles
12,492,655 GBP2023-09-30
12,582,018 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,909,438 GBP2023-09-30
17,729,468 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
274,229 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
1,548,409 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,863,445 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-45,703 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-1,637,772 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,683,475 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
903,119 GBP2023-09-30
513,621 GBP2022-09-30
Motor vehicles
4,036,217 GBP2023-09-30
3,224,105 GBP2022-09-30
Finished Goods
72,200 GBP2023-09-30
81,850 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,521,529 GBP2023-09-30
5,130,726 GBP2022-09-30
Other Debtors
Current
26,276 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
28,750 GBP2023-09-30
Prepayments
Current
1,323,272 GBP2023-09-30
1,187,828 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,873,551 GBP2023-09-30
6,767,226 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
790,008 GBP2023-09-30
711,928 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,391,313 GBP2023-09-30
1,169,725 GBP2022-09-30
Amounts owed to group undertakings
Current
6,950,386 GBP2023-09-30
7,634,821 GBP2022-09-30
Other Taxation & Social Security Payable
Current
606,168 GBP2023-09-30
551,481 GBP2022-09-30
Other Creditors
Current
45,246 GBP2023-09-30
44,487 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
614,041 GBP2023-09-30
473,813 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
456,132 GBP2023-09-30
624,898 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
574,461 GBP2023-09-30
508,221 GBP2022-09-30
Between one and five year
1,686,375 GBP2023-09-30
1,333,095 GBP2022-09-30
More than five year
943,654 GBP2023-09-30
943,654 GBP2022-09-30
All periods
3,204,490 GBP2023-09-30
2,784,970 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
58,522 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
58,522 GBP2023-09-30
-422,396 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2023-09-30