96090 - Other Service Activities N.e.c.
Average Number of Employees
412023-01-01 ~ 2023-12-31
392022-01-01 ~ 2022-12-31
Turnover/Revenue
17,776,218 GBP2023-01-01 ~ 2023-12-31
16,145,465 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,573,884 GBP2023-01-01 ~ 2023-12-31
-11,681,633 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,202,334 GBP2023-01-01 ~ 2023-12-31
4,463,832 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,637,840 GBP2023-01-01 ~ 2023-12-31
-2,111,225 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,564,494 GBP2023-01-01 ~ 2023-12-31
2,356,999 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,292 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,566,535 GBP2023-01-01 ~ 2023-12-31
2,300,920 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,933,996 GBP2023-01-01 ~ 2023-12-31
1,831,962 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,933,996 GBP2023-01-01 ~ 2023-12-31
1,831,962 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
10,336,765 GBP2023-12-31
10,427,346 GBP2022-12-31
Total Inventories
6,455,666 GBP2023-12-31
6,082,988 GBP2022-12-31
Debtors
Current
5,079,996 GBP2023-12-31
4,437,597 GBP2022-12-31
Cash at bank and in hand
2,036,031 GBP2023-12-31
995,133 GBP2022-12-31
Current Assets
13,571,693 GBP2023-12-31
11,515,718 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,422,667 GBP2023-12-31
-5,017,113 GBP2022-12-31
Net Current Assets/Liabilities
8,149,026 GBP2023-12-31
6,498,605 GBP2022-12-31
Total Assets Less Current Liabilities
18,485,791 GBP2023-12-31
16,925,951 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-374,156 GBP2022-12-31
Net Assets/Liabilities
17,072,067 GBP2023-12-31
15,138,071 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
2,000 GBP2022-01-01
Revaluation reserve
5,909,166 GBP2023-12-31
5,851,326 GBP2022-12-31
5,793,486 GBP2022-01-01
Capital redemption reserve
72 GBP2023-12-31
72 GBP2022-12-31
72 GBP2022-01-01
Retained earnings (accumulated losses)
11,160,829 GBP2023-12-31
9,284,673 GBP2022-12-31
7,510,551 GBP2022-01-01
Equity
17,072,067 GBP2023-12-31
15,138,071 GBP2022-12-31
13,306,109 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,933,996 GBP2023-01-01 ~ 2023-12-31
1,831,962 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
29,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,310,087 GBP2023-01-01 ~ 2023-12-31
1,154,057 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
141,038 GBP2023-01-01 ~ 2023-12-31
124,817 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,501,095 GBP2023-01-01 ~ 2023-12-31
1,311,122 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
304,485 GBP2023-01-01 ~ 2023-12-31
257,140 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
603,649 GBP2023-01-01 ~ 2023-12-31
437,175 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
10,500,000 GBP2023-12-31
10,500,000 GBP2022-12-31
Plant and equipment
114,316 GBP2023-12-31
114,316 GBP2022-12-31
Furniture and fittings
244,483 GBP2023-12-31
238,490 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,858,799 GBP2023-12-31
10,852,806 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
112,626 GBP2022-12-31
Furniture and fittings
219,320 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
425,460 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
493 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,567 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
96,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
113,119 GBP2023-12-31
Furniture and fittings
221,887 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
522,034 GBP2023-12-31
Property, Plant & Equipment
Buildings
10,312,972 GBP2023-12-31
10,406,486 GBP2022-12-31
Plant and equipment
1,197 GBP2023-12-31
1,690 GBP2022-12-31
Furniture and fittings
22,596 GBP2023-12-31
19,170 GBP2022-12-31
Finished Goods/Goods for Resale
6,455,666 GBP2023-12-31
6,082,988 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,233,709 GBP2023-12-31
3,618,037 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
806,860 GBP2023-12-31
789,612 GBP2022-12-31
Other Debtors
Current
7,008 GBP2023-12-31
10,162 GBP2022-12-31
Called-up share capital (not paid)
Current
1,972 GBP2023-12-31
1,972 GBP2022-12-31
Prepayments/Accrued Income
Current
10,655 GBP2023-12-31
3,741 GBP2022-12-31
Bank Borrowings
Current
164,432 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,411,453 GBP2023-12-31
2,119,129 GBP2022-12-31
Amounts owed to group undertakings
Current
1,668,455 GBP2023-12-31
1,408,768 GBP2022-12-31
Corporation Tax Payable
Current
386,468 GBP2023-12-31
408,958 GBP2022-12-31
Taxation/Social Security Payable
Current
77,991 GBP2023-12-31
134,142 GBP2022-12-31
Other Creditors
Current
1,507 GBP2023-12-31
1,507 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
876,793 GBP2023-12-31
780,177 GBP2022-12-31
Creditors
Current
5,422,667 GBP2023-12-31
5,017,113 GBP2022-12-31
Bank Borrowings
Non-current
374,156 GBP2022-12-31
Current, Amounts falling due within one year
164,432 GBP2022-12-31
Non-current, Between one and two years
374,156 GBP2022-12-31
Total Borrowings
538,588 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,413,724 GBP2023-12-31
-1,413,724 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
200,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,326 GBP2023-12-31
47,056 GBP2022-12-31
Between one and five year
52,577 GBP2023-12-31
37,576 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
101,903 GBP2023-12-31
84,632 GBP2022-12-31