82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
12,534,263 GBP2023-04-01 ~ 2024-03-31
12,018,787 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-7,888,747 GBP2023-04-01 ~ 2024-03-31
-7,312,860 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,645,516 GBP2023-04-01 ~ 2024-03-31
4,705,927 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,481,248 GBP2023-04-01 ~ 2024-03-31
-3,054,574 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,164,268 GBP2023-04-01 ~ 2024-03-31
1,722,213 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
32,206 GBP2023-04-01 ~ 2024-03-31
10,617 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,167,230 GBP2023-04-01 ~ 2024-03-31
1,702,087 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
814,081 GBP2023-04-01 ~ 2024-03-31
1,411,347 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
814,081 GBP2023-04-01 ~ 2024-03-31
1,411,347 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
760,573 GBP2024-03-31
871,631 GBP2023-03-31
Total Inventories
95,960 GBP2024-03-31
111,239 GBP2023-03-31
Debtors
3,855,887 GBP2024-03-31
1,670,054 GBP2023-03-31
Cash at bank and in hand
2,268,390 GBP2024-03-31
2,552,340 GBP2023-03-31
Current Assets
6,220,237 GBP2024-03-31
4,333,633 GBP2023-03-31
Creditors
Current
4,643,316 GBP2024-03-31
3,443,389 GBP2023-03-31
Net Current Assets/Liabilities
1,576,921 GBP2024-03-31
890,244 GBP2023-03-31
Total Assets Less Current Liabilities
2,337,494 GBP2024-03-31
1,761,875 GBP2023-03-31
Net Assets/Liabilities
1,736,309 GBP2024-03-31
922,228 GBP2023-03-31
Equity
Called up share capital
4,800 GBP2024-03-31
4,800 GBP2023-03-31
4,800 GBP2022-03-31
Retained earnings (accumulated losses)
1,731,509 GBP2024-03-31
917,428 GBP2023-03-31
1,006,081 GBP2022-03-31
Equity
1,736,309 GBP2024-03-31
922,228 GBP2023-03-31
1,010,881 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,500,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
814,081 GBP2023-04-01 ~ 2024-03-31
1,411,347 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-67,851 GBP2022-03-31
Wages/Salaries
2,648,392 GBP2023-04-01 ~ 2024-03-31
2,424,148 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
294,400 GBP2023-04-01 ~ 2024-03-31
169,117 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,792 GBP2023-04-01 ~ 2024-03-31
69,930 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,017,584 GBP2023-04-01 ~ 2024-03-31
2,663,195 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
652023-04-01 ~ 2024-03-31
542022-04-01 ~ 2023-03-31
Director Remuneration
188,320 GBP2023-04-01 ~ 2024-03-31
194,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,059 GBP2023-04-01 ~ 2024-03-31
151,578 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
22,700 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
325,091 GBP2023-04-01 ~ 2024-03-31
245,013 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
291,808 GBP2023-04-01 ~ 2024-03-31
323,397 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
203,334 GBP2024-03-31
189,122 GBP2023-03-31
Plant and equipment
1,095,520 GBP2024-03-31
1,054,785 GBP2023-03-31
Motor vehicles
319,715 GBP2024-03-31
324,358 GBP2023-03-31
Computers
270,816 GBP2024-03-31
225,388 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,889,385 GBP2024-03-31
1,793,653 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-26,143 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-26,143 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
67,363 GBP2024-03-31
42,037 GBP2023-03-31
Plant and equipment
728,009 GBP2024-03-31
591,011 GBP2023-03-31
Motor vehicles
125,186 GBP2024-03-31
98,083 GBP2023-03-31
Computers
208,254 GBP2024-03-31
190,891 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,128,812 GBP2024-03-31
922,022 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
25,326 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
136,998 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
51,901 GBP2023-04-01 ~ 2024-03-31
Computers
17,363 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
231,588 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,798 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,798 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
135,971 GBP2024-03-31
147,085 GBP2023-03-31
Plant and equipment
367,511 GBP2024-03-31
463,774 GBP2023-03-31
Motor vehicles
194,529 GBP2024-03-31
226,275 GBP2023-03-31
Computers
62,562 GBP2024-03-31
34,497 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
98,644 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
63,708 GBP2024-03-31
39,047 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
24,661 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
40,868 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
65,529 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
34,936 GBP2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
156,629 GBP2024-03-31
Under hire purchased contracts or finance leases
191,565 GBP2024-03-31
257,094 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
59,597 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
197,497 GBP2023-03-31
Merchandise
95,960 GBP2024-03-31
111,239 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
707,979 GBP2024-03-31
982,087 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,445,081 GBP2024-03-31
585,413 GBP2023-03-31
Other Debtors
Current
4,319 GBP2024-03-31
2,975 GBP2023-03-31
Prepayments/Accrued Income
Current
698,508 GBP2024-03-31
99,579 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,855,887 GBP2024-03-31
1,670,054 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
66,520 GBP2024-03-31
61,842 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,316,658 GBP2024-03-31
919,426 GBP2023-03-31
Corporation Tax Payable
Current
325,091 GBP2024-03-31
245,013 GBP2023-03-31
Other Taxation & Social Security Payable
Current
88,599 GBP2024-03-31
80,402 GBP2023-03-31
Other Creditors
Current
16,804 GBP2024-03-31
19,892 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
2,224,088 GBP2024-03-31
1,483,341 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
366,667 GBP2024-03-31
566,667 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
84,692 GBP2024-03-31
151,212 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Non-current, Between one and two years
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Between two and five year, Non-current
166,667 GBP2024-03-31
366,667 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
66,520 GBP2024-03-31
Between one and five year, hire purchase agreements
84,692 GBP2024-03-31
hire purchase agreements
151,212 GBP2024-03-31
213,054 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
149,826 GBP2024-03-31
121,768 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000 shares2024-03-31
Class 2 ordinary share
1,000 shares2024-03-31
Class 3 ordinary share
800 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
814,081 GBP2023-04-01 ~ 2024-03-31