82990 - Other Business Support Service Activities N.e.c.
(expand)Profit/Loss on Ordinary Activities Before Tax
4,685,212 GBP2023-01-01 ~ 2023-12-31
4,149,186 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,526,859 GBP2023-01-01 ~ 2023-12-31
3,337,708 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,526,859 GBP2023-01-01 ~ 2023-12-31
3,337,708 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
166,661 GBP2023-12-31
253,749 GBP2022-12-31
Property, Plant & Equipment
23,406,534 GBP2023-12-31
22,391,116 GBP2022-12-31
Fixed Assets
23,573,595 GBP2023-12-31
22,645,265 GBP2022-12-31
Total Inventories
622,641 GBP2023-12-31
660,667 GBP2022-12-31
Debtors
8,326,282 GBP2023-12-31
7,866,969 GBP2022-12-31
Cash at bank and in hand
1,583,859 GBP2023-12-31
1,707,491 GBP2022-12-31
Current Assets
10,532,782 GBP2023-12-31
10,235,127 GBP2022-12-31
Net Current Assets/Liabilities
6,941,332 GBP2023-12-31
7,287,855 GBP2022-12-31
Total Assets Less Current Liabilities
30,514,927 GBP2023-12-31
29,933,120 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,306,560 GBP2023-12-31
-2,052,138 GBP2022-12-31
Net Assets/Liabilities
26,414,120 GBP2023-12-31
25,387,261 GBP2022-12-31
Equity
Called up share capital
62,661 GBP2023-12-31
62,661 GBP2022-12-31
62,661 GBP2021-12-31
Share premium
993,327 GBP2023-12-31
993,327 GBP2022-12-31
993,327 GBP2021-12-31
Capital redemption reserve
47,194 GBP2023-12-31
47,194 GBP2022-12-31
47,194 GBP2021-12-31
Retained earnings (accumulated losses)
25,288,497 GBP2023-12-31
24,246,386 GBP2022-12-31
22,390,132 GBP2021-12-31
Equity
26,414,120 GBP2023-12-31
25,387,261 GBP2022-12-31
23,549,553 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,526,859 GBP2023-01-01 ~ 2023-12-31
3,337,708 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2023-01-01 ~ 2023-12-31
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,500,000 GBP2023-01-01 ~ 2023-12-31
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
412,662 GBP2023-01-01 ~ 2023-12-31
351,070 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,641,297 GBP2023-01-01 ~ 2023-12-31
1,550,059 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
176,294 GBP2023-01-01 ~ 2023-12-31
183,643 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,901,531 GBP2023-01-01 ~ 2023-12-31
1,814,723 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
152023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Director Remuneration
497,132 GBP2023-01-01 ~ 2023-12-31
437,294 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,650 GBP2023-01-01 ~ 2023-12-31
7,650 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
284,335 GBP2023-01-01 ~ 2023-12-31
381,001 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,101,985 GBP2023-01-01 ~ 2023-12-31
788,345 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
2,794,247 GBP2023-12-31
2,493,721 GBP2022-12-31
Deferred Tax Liabilities
2,794,247 GBP2023-12-31
2,493,721 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
935,880 GBP2023-12-31
935,880 GBP2022-12-31
Other
8,800 GBP2023-12-31
8,800 GBP2022-12-31
Intangible Assets - Gross Cost
944,680 GBP2023-12-31
944,680 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
769,219 GBP2023-12-31
682,131 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
778,019 GBP2023-12-31
690,931 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
87,088 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
87,088 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
166,661 GBP2023-12-31
253,749 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
13,187,915 GBP2023-12-31
12,972,235 GBP2022-12-31
Tools/Equipment for furniture and fittings
107,549 GBP2023-12-31
99,550 GBP2022-12-31
Motor vehicles
464,674 GBP2023-12-31
426,204 GBP2022-12-31
Other
13,565,393 GBP2023-12-31
12,529,699 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,325,531 GBP2023-12-31
26,027,688 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-4,546 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-220,870 GBP2023-01-01 ~ 2023-12-31
Other
-238,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-464,316 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
662,666 GBP2023-12-31
617,963 GBP2022-12-31
Tools/Equipment for furniture and fittings
94,433 GBP2023-12-31
92,751 GBP2022-12-31
Motor vehicles
164,825 GBP2023-12-31
172,685 GBP2022-12-31
Other
2,997,073 GBP2023-12-31
2,753,173 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,918,997 GBP2023-12-31
3,636,572 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,703 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
6,228 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
67,767 GBP2023-01-01 ~ 2023-12-31
Other
293,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
412,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-4,546 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-75,627 GBP2023-01-01 ~ 2023-12-31
Other
-50,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-130,237 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
12,525,249 GBP2023-12-31
12,354,272 GBP2022-12-31
Tools/Equipment for furniture and fittings
13,116 GBP2023-12-31
6,799 GBP2022-12-31
Motor vehicles
299,849 GBP2023-12-31
253,519 GBP2022-12-31
Other
10,568,320 GBP2023-12-31
9,776,526 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
683,268 GBP2023-12-31
683,268 GBP2022-12-31
Finished Goods/Goods for Resale
622,641 GBP2023-12-31
660,667 GBP2022-12-31
Trade Debtors/Trade Receivables
631,028 GBP2023-12-31
414,096 GBP2022-12-31
Amounts Owed By Related Parties
4,798,658 GBP2023-12-31
5,003,571 GBP2022-12-31
Other Debtors
2,651,405 GBP2023-12-31
2,175,336 GBP2022-12-31
Prepayments/Accrued Income
245,191 GBP2023-12-31
225,487 GBP2022-12-31
Debtors
Current
8,326,282 GBP2023-12-31
7,866,969 GBP2022-12-31
Cash and Cash Equivalents
1,583,859 GBP2023-12-31
1,707,491 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
607,831 GBP2023-12-31
679,616 GBP2022-12-31
Trade Creditors/Trade Payables
293,737 GBP2023-12-31
241,482 GBP2022-12-31
Taxation/Social Security Payable
390,939 GBP2023-12-31
335,651 GBP2022-12-31
Other Creditors
423,349 GBP2023-12-31
365,683 GBP2022-12-31
Corporation Tax Payable
472,319 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,180,480 GBP2023-12-31
1,677,001 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,794,247 GBP2023-12-31
2,493,721 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
62,109 shares2023-12-31
62,109 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
55,224 shares2023-12-31
55,224 shares2022-12-31
Number of Shares Issued (Fully Paid)
117,333 shares2023-12-31
117,333 shares2022-12-31
Nominal value of allotted share capital
62,661 GBP2023-01-01 ~ 2023-12-31
62,661 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Current
137,666 GBP2023-12-31
132,420 GBP2022-12-31
Total Borrowings
Current
607,831 GBP2023-12-31
679,616 GBP2022-12-31
Bank Borrowings
Non-current
889,617 GBP2023-12-31
1,027,283 GBP2022-12-31
Total Borrowings
Non-current
1,180,480 GBP2023-12-31
1,677,001 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
470,164 GBP2023-12-31
547,196 GBP2022-12-31
Minimum gross finance lease payments owing
761,027 GBP2023-12-31
1,196,914 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
79,647 GBP2023-12-31
79,647 GBP2022-12-31
Between two and five year
73,383 GBP2023-12-31
122,305 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
153,030 GBP2023-12-31
201,952 GBP2022-12-31
Dividend per share (interim)
40.25182023-01-01 ~ 2023-12-31
24.15112022-01-01 ~ 2022-12-31