82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
122022-10-01 ~ 2023-09-30
122021-10-01 ~ 2022-09-30
Turnover/Revenue
11,270,552 GBP2022-10-01 ~ 2023-09-30
11,990,056 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-8,640,596 GBP2022-10-01 ~ 2023-09-30
-9,032,263 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,629,956 GBP2022-10-01 ~ 2023-09-30
2,957,793 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,166,539 GBP2022-10-01 ~ 2023-09-30
-2,215,029 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
463,417 GBP2022-10-01 ~ 2023-09-30
742,764 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
11,409 GBP2022-10-01 ~ 2023-09-30
1,369 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
414,229 GBP2022-10-01 ~ 2023-09-30
695,567 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
329,043 GBP2022-10-01 ~ 2023-09-30
564,677 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
59,137 GBP2023-09-30
91,292 GBP2022-09-30
Property, Plant & Equipment
73,791 GBP2023-09-30
89,938 GBP2022-09-30
Fixed Assets
132,928 GBP2023-09-30
181,230 GBP2022-09-30
Total Inventories
1,404,327 GBP2023-09-30
1,592,748 GBP2022-09-30
Debtors
Current
1,528,942 GBP2023-09-30
1,732,460 GBP2022-09-30
Cash at bank and in hand
2,224,692 GBP2023-09-30
1,765,968 GBP2022-09-30
Current Assets
5,157,961 GBP2023-09-30
5,091,176 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-2,651,549 GBP2023-09-30
-2,467,109 GBP2022-09-30
Net Current Assets/Liabilities
2,506,412 GBP2023-09-30
2,624,067 GBP2022-09-30
Total Assets Less Current Liabilities
2,639,340 GBP2023-09-30
2,805,297 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-265,833 GBP2023-09-30
-410,833 GBP2022-09-30
Net Assets/Liabilities
2,373,507 GBP2023-09-30
2,394,464 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-10-01
Retained earnings (accumulated losses)
2,373,407 GBP2023-09-30
2,394,364 GBP2022-09-30
1,829,687 GBP2021-10-01
Equity
2,373,507 GBP2023-09-30
2,394,464 GBP2022-09-30
1,829,787 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
329,043 GBP2022-10-01 ~ 2023-09-30
564,677 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-350,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
552,399 GBP2022-10-01 ~ 2023-09-30
613,321 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
64,193 GBP2022-10-01 ~ 2023-09-30
73,214 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
626,349 GBP2022-10-01 ~ 2023-09-30
699,440 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
91,130 GBP2022-10-01 ~ 2023-09-30
132,158 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
130,390 GBP2023-09-30
130,390 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
275,878 GBP2023-09-30
246,334 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
156,396 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
45,691 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
202,087 GBP2023-09-30
Property, Plant & Equipment
Furniture and fittings
73,791 GBP2023-09-30
89,938 GBP2022-09-30
Finished Goods/Goods for Resale
1,404,327 GBP2023-09-30
1,592,748 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,339,689 GBP2023-09-30
1,650,705 GBP2022-09-30
Other Debtors
Current
141,408 GBP2023-09-30
15 GBP2022-09-30
Prepayments/Accrued Income
Current
47,845 GBP2023-09-30
81,740 GBP2022-09-30
Bank Borrowings
Current
145,000 GBP2023-09-30
145,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
628,813 GBP2023-09-30
669,845 GBP2022-09-30
Amounts owed to group undertakings
Current
1,129,656 GBP2023-09-30
876,459 GBP2022-09-30
Corporation Tax Payable
Current
85,185 GBP2023-09-30
130,890 GBP2022-09-30
Taxation/Social Security Payable
Current
371,178 GBP2023-09-30
304,772 GBP2022-09-30
Other Creditors
Current
4,352 GBP2023-09-30
23,506 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
225,908 GBP2023-09-30
254,105 GBP2022-09-30
Creditors
Current
2,651,549 GBP2023-09-30
2,467,109 GBP2022-09-30
Bank Borrowings
Non-current
265,833 GBP2023-09-30
410,833 GBP2022-09-30
Current, Amounts falling due within one year
145,000 GBP2023-09-30
145,000 GBP2022-09-30
Non-current, Between one and two years
145,000 GBP2023-09-30
145,000 GBP2022-09-30
Non-current, Between two and five year
120,833 GBP2023-09-30
265,833 GBP2022-09-30
Total Borrowings
410,833 GBP2023-09-30
555,833 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,500 GBP2023-09-30
77,500 GBP2022-09-30
Between one and five year
310,000 GBP2023-09-30
310,000 GBP2022-09-30
More than five year
250,973 GBP2023-09-30
328,473 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
638,473 GBP2023-09-30
715,973 GBP2022-09-30