96090 - Other Service Activities N.e.c.
Turnover/Revenue
6,553,186 GBP2021-07-01 ~ 2022-06-30
549,160 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-5,720,524 GBP2021-07-01 ~ 2022-06-30
-4,388,757 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
832,662 GBP2021-07-01 ~ 2022-06-30
-3,839,597 GBP2020-07-01 ~ 2021-06-30
Distribution Costs
-1,175,028 GBP2021-07-01 ~ 2022-06-30
-942,958 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-1,298,717 GBP2021-07-01 ~ 2022-06-30
-1,031,244 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
-1,546,883 GBP2021-07-01 ~ 2022-06-30
-4,678,103 GBP2020-07-01 ~ 2021-06-30
Other Interest Receivable/Similar Income (Finance Income)
6,024 GBP2021-07-01 ~ 2022-06-30
9,450 GBP2020-07-01 ~ 2021-06-30
Interest Payable/Similar Charges (Finance Costs)
-20,602 GBP2021-07-01 ~ 2022-06-30
-48,125 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,561,461 GBP2021-07-01 ~ 2022-06-30
-4,716,778 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
-1,035,019 GBP2021-07-01 ~ 2022-06-30
-3,846,144 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
-8,000 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment
1,232,293 GBP2022-06-30
1,502,641 GBP2021-06-30
Debtors
3,881,154 GBP2022-06-30
2,382,164 GBP2021-06-30
Cash at bank and in hand
3,408,693 GBP2022-06-30
4,312,697 GBP2021-06-30
Current Assets
7,289,847 GBP2022-06-30
6,694,861 GBP2021-06-30
Net Current Assets/Liabilities
606,729 GBP2022-06-30
1,800,852 GBP2021-06-30
Total Assets Less Current Liabilities
1,839,022 GBP2022-06-30
3,303,493 GBP2021-06-30
Creditors
Non-current, Amounts falling due after one year
-1,468,750 GBP2021-06-30
Net Assets/Liabilities
-672,772 GBP2022-06-30
362,247 GBP2021-06-30
Equity
Called up share capital
10,000 GBP2022-06-30
10,000 GBP2021-06-30
Retained earnings (accumulated losses)
-682,772 GBP2022-06-30
352,247 GBP2021-06-30
Equity
-672,772 GBP2022-06-30
362,247 GBP2021-06-30
Property, Plant & Equipment - Depreciation Expense
294,863 GBP2021-07-01 ~ 2022-06-30
308,224 GBP2020-07-01 ~ 2021-06-30
Wages/Salaries
2,474,400 GBP2021-07-01 ~ 2022-06-30
2,064,528 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
272,136 GBP2021-07-01 ~ 2022-06-30
184,778 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
2,914,582 GBP2021-07-01 ~ 2022-06-30
2,456,952 GBP2020-07-01 ~ 2021-06-30
Average number of employees in administration and support functions
182021-07-01 ~ 2022-06-30
102020-07-01 ~ 2021-06-30
Average Number of Employees
1072021-07-01 ~ 2022-06-30
792020-07-01 ~ 2021-06-30
Director Remuneration
321,231 GBP2021-07-01 ~ 2022-06-30
391,760 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
8,750 GBP2021-07-01 ~ 2022-06-30
8,750 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-526,442 GBP2021-07-01 ~ 2022-06-30
-490,634 GBP2020-07-01 ~ 2021-06-30
Tax Expense/Credit at Applicable Tax Rate
-296,678 GBP2021-07-01 ~ 2022-06-30
-896,188 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
256,327 GBP2021-06-30
Deferred Tax Liabilities
256,327 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
3,382,500 GBP2022-06-30
3,382,500 GBP2021-06-30
Other
966,317 GBP2022-06-30
941,802 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
4,348,817 GBP2022-06-30
4,324,302 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,236,904 GBP2022-06-30
1,985,573 GBP2021-06-30
Other
879,620 GBP2022-06-30
836,088 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,116,524 GBP2022-06-30
2,821,661 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
251,331 GBP2021-07-01 ~ 2022-06-30
Other
43,532 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
294,863 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Land and buildings
1,145,596 GBP2022-06-30
1,396,927 GBP2021-06-30
Other
86,697 GBP2022-06-30
105,714 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
1,000,001 GBP2022-06-30
183,567 GBP2021-06-30
Other Debtors
Current
440,465 GBP2022-06-30
768,444 GBP2021-06-30
Prepayments
Current
1,451,889 GBP2022-06-30
975,974 GBP2021-06-30
Debtors
Current
3,881,154 GBP2022-06-30
2,382,164 GBP2021-06-30
Total Borrowings
Current, Amounts falling due within one year
428,572 GBP2022-06-30
31,250 GBP2021-06-30
Trade Creditors/Trade Payables
4,288,661 GBP2022-06-30
3,232,602 GBP2021-06-30
Taxation/Social Security Payable
379,125 GBP2022-06-30
42,439 GBP2021-06-30
Other Creditors
24,826 GBP2022-06-30
13,752 GBP2021-06-30
Total Borrowings
Non-current, Amounts falling due after one year
1,468,750 GBP2021-06-30
Par Value of Share
Class 1 ordinary share
12021-07-01 ~ 2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2022-06-30
10,000 shares2021-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
2,382,338 GBP2022-06-30
2,503,658 GBP2021-06-30
Minimum gross finance lease payments owing
12,094,305 GBP2022-06-30
14,597,963 GBP2021-06-30
Dividend per share (interim)
0.802020-07-01 ~ 2021-06-30
Bank Borrowings
Non-current
1,035,714 GBP2022-06-30
1,468,750 GBP2021-06-30
Current
428,572 GBP2022-06-30
31,250 GBP2021-06-30