96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2025-03-31
Turnover/Revenue
53,247,898 GBP2023-10-01 ~ 2025-03-31
34,356,471 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-24,838,361 GBP2023-10-01 ~ 2025-03-31
-15,721,779 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
28,409,537 GBP2023-10-01 ~ 2025-03-31
18,634,692 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-8,005,127 GBP2023-10-01 ~ 2025-03-31
-5,381,892 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-17,458,435 GBP2023-10-01 ~ 2025-03-31
-11,750,880 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,945,975 GBP2023-10-01 ~ 2025-03-31
1,501,920 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
121,948 GBP2023-10-01 ~ 2025-03-31
46,718 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-99,262 GBP2023-10-01 ~ 2025-03-31
-77,638 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,968,661 GBP2023-10-01 ~ 2025-03-31
1,471,000 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,208,371 GBP2023-10-01 ~ 2025-03-31
990,082 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
3,795,940 GBP2025-03-31
1,587,569 GBP2023-09-30
597,487 GBP2022-09-30
Property, Plant & Equipment
3,738,457 GBP2025-03-31
5,181,048 GBP2023-09-30
Total Inventories
184,900 GBP2025-03-31
72,200 GBP2023-09-30
Debtors
12,819,027 GBP2025-03-31
5,873,551 GBP2023-09-30
Cash at bank and in hand
586,766 GBP2025-03-31
2,703,371 GBP2023-09-30
Current Assets
13,590,693 GBP2025-03-31
8,649,122 GBP2023-09-30
Net Current Assets/Liabilities
490,363 GBP2025-03-31
-2,678,825 GBP2023-09-30
Total Assets Less Current Liabilities
4,228,820 GBP2025-03-31
2,502,223 GBP2023-09-30
Creditors
Non-current
-28,350 GBP2025-03-31
-456,132 GBP2023-09-30
Net Assets/Liabilities
4,195,940 GBP2025-03-31
1,987,569 GBP2023-09-30
Equity
Called up share capital
400,000 GBP2025-03-31
400,000 GBP2023-09-30
Equity
4,195,940 GBP2025-03-31
1,987,569 GBP2023-09-30
Wages/Salaries
27,443,072 GBP2023-10-01 ~ 2025-03-31
17,487,946 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
2,660,236 GBP2023-10-01 ~ 2025-03-31
1,623,697 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
700,706 GBP2023-10-01 ~ 2025-03-31
442,878 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
30,804,014 GBP2023-10-01 ~ 2025-03-31
19,554,521 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
6232023-10-01 ~ 2025-03-31
6152022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,332,158 GBP2023-10-01 ~ 2025-03-31
1,863,445 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
814,282 GBP2023-10-01 ~ 2025-03-31
Tax Expense/Credit at Applicable Tax Rate
742,165 GBP2023-10-01 ~ 2025-03-31
367,750 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
901,648 GBP2025-03-31
901,648 GBP2023-09-30
Furniture and fittings
5,937,975 GBP2025-03-31
5,659,966 GBP2023-09-30
Motor vehicles
16,573,407 GBP2025-03-31
16,528,872 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
23,413,030 GBP2025-03-31
23,090,486 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-1,208,765 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-1,208,765 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
721,146 GBP2025-03-31
659,936 GBP2023-09-30
Furniture and fittings
5,249,147 GBP2025-03-31
4,756,847 GBP2023-09-30
Motor vehicles
13,704,280 GBP2025-03-31
12,492,655 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
19,674,573 GBP2025-03-31
17,909,438 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
61,210 GBP2023-10-01 ~ 2025-03-31
Furniture and fittings
492,300 GBP2023-10-01 ~ 2025-03-31
Motor vehicles
1,778,648 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,332,158 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-567,023 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-567,023 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings, Short leasehold
180,502 GBP2025-03-31
Furniture and fittings
688,828 GBP2025-03-31
903,119 GBP2023-09-30
Motor vehicles
2,869,127 GBP2025-03-31
4,036,217 GBP2023-09-30
Finished Goods
184,900 GBP2025-03-31
72,200 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,533,195 GBP2025-03-31
4,521,529 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
8,280,151 GBP2025-03-31
Amount of corporation tax that is recoverable
Current
28,750 GBP2023-09-30
Prepayments
Current
1,005,681 GBP2025-03-31
1,323,272 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
12,819,027 GBP2025-03-31
Amounts falling due within one year, Current
5,873,551 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
251,756 GBP2025-03-31
790,008 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,512,886 GBP2025-03-31
1,391,313 GBP2023-09-30
Amounts owed to group undertakings
Current
8,271,835 GBP2025-03-31
6,950,386 GBP2023-09-30
Corporation Tax Payable
Current
420,965 GBP2025-03-31
Other Taxation & Social Security Payable
Current
411,230 GBP2025-03-31
606,168 GBP2023-09-30
Other Creditors
Current
661,682 GBP2025-03-31
45,246 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
693,197 GBP2025-03-31
614,041 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
28,350 GBP2025-03-31
456,132 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
481,865 GBP2025-03-31
574,461 GBP2023-09-30
Between one and five year
1,488,791 GBP2025-03-31
1,686,375 GBP2023-09-30
More than five year
432,583 GBP2025-03-31
943,654 GBP2023-09-30
All periods
2,403,239 GBP2025-03-31
3,204,490 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
4,530 GBP2025-03-31
58,522 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,530 GBP2025-03-31
58,522 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2025-03-31