82990 - Other Business Support Service Activities N.e.c.
(expand)Intangible Assets
36,750 GBP2022-12-31
Property, Plant & Equipment
6,604,980 GBP2023-12-31
6,166,882 GBP2022-12-31
Fixed Assets
6,604,980 GBP2023-12-31
6,203,632 GBP2022-12-31
Total Inventories
63,771 GBP2023-12-31
53,890 GBP2022-12-31
Debtors
4,331,225 GBP2023-12-31
4,245,746 GBP2022-12-31
Cash at bank and in hand
276,306 GBP2023-12-31
159,854 GBP2022-12-31
Current Assets
4,671,302 GBP2023-12-31
4,459,490 GBP2022-12-31
Creditors
Current
4,903,219 GBP2023-12-31
5,345,029 GBP2022-12-31
Net Current Assets/Liabilities
-231,917 GBP2023-12-31
-885,539 GBP2022-12-31
Total Assets Less Current Liabilities
6,373,063 GBP2023-12-31
5,318,093 GBP2022-12-31
Net Assets/Liabilities
3,457,089 GBP2023-12-31
3,055,978 GBP2022-12-31
Equity
Called up share capital
113 GBP2023-12-31
113 GBP2022-12-31
113 GBP2021-12-31
Share premium
117 GBP2023-12-31
117 GBP2022-12-31
117 GBP2021-12-31
Capital redemption reserve
42,000 GBP2023-12-31
42,000 GBP2022-12-31
42,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,414,859 GBP2023-12-31
3,013,748 GBP2022-12-31
3,111,039 GBP2021-12-31
Equity
3,457,089 GBP2023-12-31
3,055,978 GBP2022-12-31
3,153,269 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
419,073 GBP2023-01-01 ~ 2023-12-31
-97,291 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-17,962 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-17,962 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-1,728,848 GBP2023-12-31
-1,726,132 GBP2022-12-31
-1,584,245 GBP2021-12-31
Wages/Salaries
5,470,290 GBP2023-01-01 ~ 2023-12-31
5,025,896 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
563,051 GBP2023-01-01 ~ 2023-12-31
520,337 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
134,577 GBP2023-01-01 ~ 2023-12-31
130,290 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,167,918 GBP2023-01-01 ~ 2023-12-31
5,676,523 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1452023-01-01 ~ 2023-12-31
1422022-01-01 ~ 2022-12-31
Director Remuneration
368,582 GBP2023-01-01 ~ 2023-12-31
380,219 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
572,655 GBP2023-01-01 ~ 2023-12-31
498,006 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
149,469 GBP2023-01-01 ~ 2023-12-31
34,129 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
90,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
90,000 GBP2023-12-31
53,250 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
36,750 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
36,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
302,250 GBP2023-12-31
302,250 GBP2022-12-31
Plant and equipment
11,564,991 GBP2023-12-31
10,198,843 GBP2022-12-31
Furniture and fittings
433,175 GBP2023-12-31
433,279 GBP2022-12-31
Motor vehicles
166,215 GBP2023-12-31
210,622 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,466,631 GBP2023-12-31
11,144,994 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-395,330 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-35,107 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-94,165 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-524,602 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
236,029 GBP2023-12-31
223,258 GBP2022-12-31
Plant and equipment
5,278,969 GBP2023-12-31
4,395,819 GBP2022-12-31
Furniture and fittings
262,150 GBP2023-12-31
249,583 GBP2022-12-31
Motor vehicles
84,503 GBP2023-12-31
109,452 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,861,651 GBP2023-12-31
4,978,112 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,771 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,046,393 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
39,050 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
16,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,115,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-163,243 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-26,483 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-41,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-231,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
66,221 GBP2023-12-31
78,992 GBP2022-12-31
Plant and equipment
6,286,022 GBP2023-12-31
5,803,024 GBP2022-12-31
Furniture and fittings
171,025 GBP2023-12-31
183,696 GBP2022-12-31
Motor vehicles
81,712 GBP2023-12-31
101,170 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
4,107,585 GBP2023-12-31
4,585,271 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,573,906 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,931,854 GBP2023-12-31
1,615,188 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
540,232 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
2,228 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
542,460 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
2,175,731 GBP2023-12-31
2,970,083 GBP2022-12-31
Under hire purchased contracts or finance leases
2,175,731 GBP2023-12-31
2,978,996 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
8,913 GBP2022-12-31
Merchandise
63,771 GBP2023-12-31
53,890 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,800,432 GBP2023-12-31
3,715,370 GBP2022-12-31
Other Debtors
Current
2,000 GBP2022-12-31
Prepayments/Accrued Income
Current
530,793 GBP2023-12-31
528,376 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,331,225 GBP2023-12-31
4,245,746 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,825,661 GBP2023-12-31
1,818,772 GBP2022-12-31
Other Remaining Borrowings
Current
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
636,762 GBP2023-12-31
801,698 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,304,396 GBP2023-12-31
1,712,511 GBP2022-12-31
Amounts owed to group undertakings
Current
241,982 GBP2023-12-31
178,587 GBP2022-12-31
Other Taxation & Social Security Payable
Current
170,545 GBP2023-12-31
139,466 GBP2022-12-31
Other Creditors
Current
3,463 GBP2023-12-31
3,315 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
343,034 GBP2023-12-31
347,032 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
38,899 GBP2023-12-31
129,812 GBP2022-12-31
Other Remaining Borrowings
Non-current
141,667 GBP2023-12-31
241,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,474,055 GBP2023-12-31
845,708 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
96,813 GBP2023-12-31
92,640 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,925,661 GBP2023-12-31
1,918,772 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
38,899 GBP2023-12-31
92,519 GBP2022-12-31
Non-current, Between two and five year
37,293 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,137,506 GBP2023-12-31
294,750 GBP2022-12-31
hire purchase agreements
1,599,315 GBP2023-12-31
695,971 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
331,901 GBP2023-12-31
278,841 GBP2022-12-31
Between one and five year
547,936 GBP2023-12-31
280,115 GBP2022-12-31
All periods
879,837 GBP2023-12-31
558,956 GBP2022-12-31
Bank Overdrafts
Secured
1,728,848 GBP2023-12-31
1,726,132 GBP2022-12-31
Bank Borrowings
Secured
135,712 GBP2023-12-31
222,452 GBP2022-12-31
Total Borrowings
Secured
3,975,377 GBP2023-12-31
3,595,990 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,261,353 GBP2023-12-31
1,044,928 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
113 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
419,073 GBP2023-01-01 ~ 2023-12-31