B.D.R. TELECOM LIMITED - 2003-02-05
Cost of Sales
-10,263,401 GBP2023-01-01 ~ 2023-12-31
-7,273,223 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,245,087 GBP2023-01-01 ~ 2023-12-31
-3,264,656 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,945 GBP2023-01-01 ~ 2023-12-31
299 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,257,767 GBP2023-01-01 ~ 2023-12-31
83,769 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,288,309 GBP2023-01-01 ~ 2023-12-31
233,660 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,974,088 GBP2023-12-31
1,935,780 GBP2022-12-31
1,860,128 GBP2021-12-31
Dividends Paid
-1,250,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-158,008 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
458,825 GBP2023-12-31
472,824 GBP2022-12-31
Debtors
3,080,691 GBP2023-12-31
5,269,953 GBP2022-12-31
Cash at bank and in hand
1,272,220 GBP2023-12-31
808,725 GBP2022-12-31
Current Assets
4,384,395 GBP2023-12-31
6,112,294 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,747,040 GBP2023-12-31
-4,560,869 GBP2022-12-31
Net Current Assets/Liabilities
1,637,355 GBP2023-12-31
1,551,425 GBP2022-12-31
Total Assets Less Current Liabilities
2,096,180 GBP2023-12-31
2,024,249 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-121,992 GBP2023-12-31
-88,369 GBP2022-12-31
Net Assets/Liabilities
1,974,188 GBP2023-12-31
1,935,880 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
1,974,188 GBP2023-12-31
1,935,880 GBP2022-12-31
Average Number of Employees
822023-01-01 ~ 2023-12-31
772022-01-01 ~ 2022-12-31
Wages/Salaries
1,765,212 GBP2023-01-01 ~ 2023-12-31
1,349,056 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,817 GBP2023-01-01 ~ 2023-12-31
78,216 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,071,862 GBP2023-01-01 ~ 2023-12-31
1,691,865 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
37,500 GBP2023-01-01 ~ 2023-12-31
93,714 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,011 GBP2023-01-01 ~ 2023-12-31
6,485 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,431,415 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,431,415 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,159 GBP2023-12-31
1,767 GBP2022-12-31
Computers
346,004 GBP2023-12-31
378,079 GBP2022-12-31
Motor vehicles
461,307 GBP2023-12-31
369,952 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
808,470 GBP2023-12-31
749,798 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-608 GBP2023-01-01 ~ 2023-12-31
Computers
-49,182 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-49,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,159 GBP2023-12-31
1,539 GBP2022-12-31
Computers
211,727 GBP2023-12-31
205,413 GBP2022-12-31
Motor vehicles
136,759 GBP2023-12-31
70,022 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
349,645 GBP2023-12-31
276,974 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
63 GBP2023-01-01 ~ 2023-12-31
Computers
53,485 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
66,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
120,285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-443 GBP2023-01-01 ~ 2023-12-31
Computers
-47,171 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-47,614 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2023-12-31
228 GBP2022-12-31
Computers
134,277 GBP2023-12-31
172,666 GBP2022-12-31
Motor vehicles
324,548 GBP2023-12-31
299,930 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,090,288 GBP2023-12-31
1,442,684 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
842,518 GBP2023-12-31
2,823,980 GBP2022-12-31
Other Debtors
Current
14,471 GBP2023-12-31
7,350 GBP2022-12-31
Prepayments/Accrued Income
Current
1,133,414 GBP2023-12-31
978,928 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2023-12-31
17,011 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,080,691 GBP2023-12-31
5,269,953 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
632,447 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
155,134 GBP2023-12-31
62,540 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,370,734 GBP2023-12-31
1,029,263 GBP2022-12-31
Amounts owed to group undertakings
Current
104,398 GBP2023-12-31
891,338 GBP2022-12-31
Corporation Tax Payable
Current
67,715 GBP2023-12-31
750,820 GBP2022-12-31
Other Taxation & Social Security Payable
Current
397,818 GBP2023-12-31
400,976 GBP2022-12-31
Other Creditors
Current
11,386 GBP2023-12-31
10,383 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
639,855 GBP2023-12-31
783,102 GBP2022-12-31
Creditors
Current
2,747,040 GBP2023-12-31
4,560,869 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
24,172 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
121,992 GBP2023-12-31
64,197 GBP2022-12-31
Creditors
Non-current
121,992 GBP2023-12-31
88,369 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
34,820 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
621,799 GBP2022-12-31
Total Borrowings
0 GBP2023-12-31
656,619 GBP2022-12-31
Current
0 GBP2023-12-31
632,447 GBP2022-12-31
Non-current
0 GBP2023-12-31
24,172 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
155,134 GBP2023-12-31
62,540 GBP2022-12-31
Minimum gross finance lease payments owing
277,126 GBP2023-12-31
126,737 GBP2022-12-31