82990 - Other Business Support Service Activities N.e.c.
(expand)Cost of Sales
-29,587,202 GBP2022-01-01 ~ 2022-12-31
-16,169,874 GBP2021-04-01 ~ 2021-12-31
Gross Profit/Loss
7,096,703 GBP2022-01-01 ~ 2022-12-31
5,648,245 GBP2021-04-01 ~ 2021-12-31
Distribution Costs
-4,361,274 GBP2022-01-01 ~ 2022-12-31
-2,947,412 GBP2021-04-01 ~ 2021-12-31
Administrative Expenses
-3,663,752 GBP2022-01-01 ~ 2022-12-31
-2,220,414 GBP2021-04-01 ~ 2021-12-31
Operating Profit/Loss
-897,829 GBP2022-01-01 ~ 2022-12-31
619,454 GBP2021-04-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,536,334 GBP2022-01-01 ~ 2022-12-31
267,451 GBP2021-04-01 ~ 2021-12-31
Profit/Loss
-1,140,818 GBP2022-01-01 ~ 2022-12-31
131,734 GBP2021-04-01 ~ 2021-12-31
Comprehensive Income/Expense
-1,140,818 GBP2022-01-01 ~ 2022-12-31
131,734 GBP2021-04-01 ~ 2021-12-31
Intangible Assets
218,452 GBP2022-12-31
4,735 GBP2021-12-31
Property, Plant & Equipment
15,549,576 GBP2022-12-31
14,987,479 GBP2021-12-31
Fixed Assets - Investments
1,194,250 GBP2022-12-31
1,194,250 GBP2021-12-31
Investment Property
209,367 GBP2022-12-31
562,969 GBP2021-12-31
Fixed Assets
17,171,645 GBP2022-12-31
16,749,433 GBP2021-12-31
Total Inventories
4,056,708 GBP2022-12-31
2,020,504 GBP2021-12-31
Debtors
7,739,698 GBP2022-12-31
5,916,764 GBP2021-12-31
Cash at bank and in hand
598,696 GBP2022-12-31
1,106,763 GBP2021-12-31
Current Assets
12,395,102 GBP2022-12-31
9,044,031 GBP2021-12-31
Net Current Assets/Liabilities
-8,463,629 GBP2022-12-31
-5,925,535 GBP2021-12-31
Total Assets Less Current Liabilities
8,708,016 GBP2022-12-31
10,823,898 GBP2021-12-31
Net Assets/Liabilities
2,651,069 GBP2022-12-31
3,791,887 GBP2021-12-31
Equity
Called up share capital
5,000 GBP2022-12-31
5,000 GBP2021-12-31
5,000 GBP2021-03-31
Revaluation reserve
486,094 GBP2022-12-31
423,499 GBP2021-12-31
423,499 GBP2021-03-31
Capital redemption reserve
5,000 GBP2022-12-31
5,000 GBP2021-12-31
5,000 GBP2021-03-31
Retained earnings (accumulated losses)
2,049,257 GBP2022-12-31
3,190,075 GBP2021-12-31
3,058,341 GBP2021-03-31
Equity
2,651,069 GBP2022-12-31
3,791,887 GBP2021-12-31
3,660,153 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,140,818 GBP2022-01-01 ~ 2022-12-31
131,734 GBP2021-04-01 ~ 2021-12-31
Wages/Salaries
2,989,020 GBP2022-01-01 ~ 2022-12-31
1,961,794 GBP2021-04-01 ~ 2021-12-31
Social Security Costs
296,941 GBP2022-01-01 ~ 2022-12-31
198,036 GBP2021-04-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,668 GBP2022-01-01 ~ 2022-12-31
54,649 GBP2021-04-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,369,629 GBP2022-01-01 ~ 2022-12-31
2,214,479 GBP2021-04-01 ~ 2021-12-31
Average Number of Employees
912022-01-01 ~ 2022-12-31
872021-04-01 ~ 2021-12-31
Director Remuneration
115,900 GBP2022-01-01 ~ 2022-12-31
151,711 GBP2021-04-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
392,995 GBP2022-01-01 ~ 2022-12-31
414,749 GBP2021-04-01 ~ 2021-12-31
Audit Fees/Expenses
14,000 GBP2022-01-01 ~ 2022-12-31
12,000 GBP2021-04-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-291,903 GBP2022-01-01 ~ 2022-12-31
50,816 GBP2021-04-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
17,630 GBP2022-12-31
17,630 GBP2021-12-31
Development expenditure
283,034 GBP2022-12-31
16,004 GBP2021-12-31
Intangible Assets - Gross Cost
300,664 GBP2022-12-31
33,634 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
13,967 GBP2022-12-31
12,895 GBP2021-12-31
Development expenditure
68,245 GBP2022-12-31
16,004 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
82,212 GBP2022-12-31
28,899 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,072 GBP2022-01-01 ~ 2022-12-31
Development expenditure
52,241 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
53,313 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
3,663 GBP2022-12-31
4,735 GBP2021-12-31
Development expenditure
214,789 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
12,285,383 GBP2022-12-31
11,931,781 GBP2021-12-31
Plant and equipment
6,810,475 GBP2022-12-31
6,733,511 GBP2021-12-31
Furniture and fittings
686,478 GBP2022-12-31
625,082 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-992 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-1,948 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,257,890 GBP2022-12-31
3,980,086 GBP2021-12-31
Furniture and fittings
435,974 GBP2022-12-31
322,809 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
278,796 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
114,199 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-992 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-1,034 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
12,285,383 GBP2022-12-31
11,931,781 GBP2021-12-31
Plant and equipment
2,552,585 GBP2022-12-31
2,753,425 GBP2021-12-31
Furniture and fittings
250,504 GBP2022-12-31
302,273 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
13,408 GBP2022-12-31
13,408 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
20,256,848 GBP2022-12-31
19,303,782 GBP2021-12-31
Property, Plant & Equipment - Disposals
-2,940 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
353,602 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
461,104 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
13,408 GBP2022-12-31
13,408 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,707,272 GBP2022-12-31
4,316,303 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
392,995 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,026 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Computers
461,104 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,194,250 GBP2021-12-31
Investments in Group Undertakings
1,194,250 GBP2022-12-31
1,194,250 GBP2021-12-31
Investment Property - Fair Value Model
209,367 GBP2022-12-31
562,969 GBP2021-12-31
Raw Materials
2,864,740 GBP2022-12-31
869,810 GBP2021-12-31
Finished Goods
1,191,968 GBP2022-12-31
1,150,694 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,500,354 GBP2022-12-31
5,415,257 GBP2021-12-31
Other Debtors
Current
14,681 GBP2022-12-31
Called-up share capital (not paid)
Current
2 GBP2022-12-31
2 GBP2021-12-31
Prepayments/Accrued Income
Current
224,661 GBP2022-12-31
501,505 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
7,739,698 GBP2022-12-31
5,916,764 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
433,334 GBP2022-12-31
426,350 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
253,525 GBP2022-12-31
380,389 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,584,397 GBP2022-12-31
3,758,805 GBP2021-12-31
Amounts owed to group undertakings
Current
9,383,085 GBP2022-12-31
8,730,033 GBP2021-12-31
Other Taxation & Social Security Payable
Current
68,478 GBP2022-12-31
64,882 GBP2021-12-31
Other Creditors
Current
4,099,343 GBP2022-12-31
449,051 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,287,270 GBP2022-12-31
304,871 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
5,850,000 GBP2022-12-31
6,182,073 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
101,604 GBP2022-12-31
349,079 GBP2021-12-31
Bank Borrowings
Non-current, Between two and five year
5,850,000 GBP2022-12-31
Between two and five year, Non-current
1,705,399 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,512 GBP2022-12-31
34,225 GBP2021-12-31
Between one and five year
9,398 GBP2022-12-31
40,321 GBP2021-12-31
All periods
38,910 GBP2022-12-31
74,546 GBP2021-12-31
Bank Borrowings
Secured
6,283,334 GBP2022-12-31
6,608,423 GBP2021-12-31
Total Borrowings
Secured
10,524,948 GBP2022-12-31
7,337,891 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
950,234 GBP2022-12-31
802,873 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
105,343 GBP2022-12-31
500,859 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,140,818 GBP2022-01-01 ~ 2022-12-31