82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
562022-01-01 ~ 2022-12-31
602021-01-01 ~ 2021-12-31
Turnover/Revenue
18,387,299 GBP2022-01-01 ~ 2022-12-31
16,144,778 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-13,942,816 GBP2022-01-01 ~ 2022-12-31
-11,878,207 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,444,483 GBP2022-01-01 ~ 2022-12-31
4,266,571 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,124,172 GBP2022-01-01 ~ 2022-12-31
-3,278,175 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,320,311 GBP2022-01-01 ~ 2022-12-31
988,396 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,969 GBP2022-01-01 ~ 2022-12-31
4,213 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,342,280 GBP2022-01-01 ~ 2022-12-31
992,609 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,065,335 GBP2022-01-01 ~ 2022-12-31
780,835 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,080,973 GBP2022-01-01 ~ 2022-12-31
780,835 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,469,052 GBP2022-12-31
1,480,037 GBP2021-12-31
Fixed Assets
1,469,052 GBP2022-12-31
1,480,037 GBP2021-12-31
Total Inventories
2,263,123 GBP2022-12-31
1,990,591 GBP2021-12-31
Debtors
Current
3,086,317 GBP2022-12-31
2,808,016 GBP2021-12-31
Cash at bank and in hand
3,010,509 GBP2022-12-31
2,167,570 GBP2021-12-31
Current Assets
8,359,949 GBP2022-12-31
6,966,177 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,767,504 GBP2022-12-31
-2,476,673 GBP2021-12-31
Net Current Assets/Liabilities
5,592,445 GBP2022-12-31
4,489,504 GBP2021-12-31
Total Assets Less Current Liabilities
7,061,497 GBP2022-12-31
5,969,541 GBP2021-12-31
Net Assets/Liabilities
6,979,299 GBP2022-12-31
5,898,326 GBP2021-12-31
Equity
Called up share capital
100,000 GBP2022-12-31
100,000 GBP2021-12-31
100,000 GBP2021-01-01
Revaluation reserve
458,711 GBP2022-12-31
606,398 GBP2021-12-31
614,337 GBP2021-01-01
Retained earnings (accumulated losses)
6,420,588 GBP2022-12-31
5,191,928 GBP2021-12-31
4,911,093 GBP2021-01-01
Equity
6,979,299 GBP2022-12-31
5,898,326 GBP2021-12-31
5,625,430 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,065,335 GBP2022-01-01 ~ 2022-12-31
780,835 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,065,335 GBP2022-01-01 ~ 2022-12-31
780,835 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-500,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-500,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-500,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
71,523 GBP2022-01-01 ~ 2022-12-31
84,085 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
3,010,509 GBP2022-12-31
2,167,570 GBP2021-12-31
2,172,360 GBP2021-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-01-01 ~ 2022-12-31
Motor vehicles
252022-01-01 ~ 2022-12-31
Furniture and fittings
202022-01-01 ~ 2022-12-31
Computers
332022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,000 GBP2022-01-01 ~ 2022-12-31
15,500 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,895,130 GBP2022-01-01 ~ 2022-12-31
2,117,443 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
207,913 GBP2022-01-01 ~ 2022-12-31
256,520 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,147,840 GBP2022-01-01 ~ 2022-12-31
2,414,569 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
370,054 GBP2022-01-01 ~ 2022-12-31
594,328 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,608 GBP2022-01-01 ~ 2022-12-31
2,411 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
255,033 GBP2022-01-01 ~ 2022-12-31
188,596 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
500,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
374,687 GBP2022-12-31
379,034 GBP2021-12-31
Motor vehicles
58,328 GBP2022-12-31
48,606 GBP2021-12-31
Furniture and fittings
110,055 GBP2022-12-31
102,874 GBP2021-12-31
Computers
204,225 GBP2022-12-31
189,475 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,347 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
239,055 GBP2021-12-31
Motor vehicles
12,152 GBP2021-12-31
Furniture and fittings
89,437 GBP2021-12-31
Computers
182,147 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
27,300 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
13,367 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
5,699 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
9,955 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-869 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
265,486 GBP2022-12-31
Motor vehicles
25,519 GBP2022-12-31
Furniture and fittings
95,136 GBP2022-12-31
Computers
192,102 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
109,201 GBP2022-12-31
139,979 GBP2021-12-31
Motor vehicles
32,809 GBP2022-12-31
36,454 GBP2021-12-31
Furniture and fittings
14,919 GBP2022-12-31
13,437 GBP2021-12-31
Computers
12,123 GBP2022-12-31
7,328 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,210,619 GBP2022-12-31
2,150,084 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-4,347 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
33,229 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
670,047 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
72,389 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-869 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
741,567 GBP2022-12-31
Property, Plant & Equipment
Land and buildings
1,300,000 GBP2022-12-31
1,282,839 GBP2021-12-31
Finished Goods/Goods for Resale
2,263,123 GBP2022-12-31
1,990,591 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,863,059 GBP2022-12-31
1,905,860 GBP2021-12-31
Other Debtors
Current
3,502 GBP2022-12-31
5,661 GBP2021-12-31
Prepayments/Accrued Income
Current
219,756 GBP2022-12-31
896,495 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,692,365 GBP2022-12-31
1,281,353 GBP2021-12-31
Corporation Tax Payable
Current
284,336 GBP2022-12-31
209,363 GBP2021-12-31
Taxation/Social Security Payable
Current
430,337 GBP2022-12-31
447,348 GBP2021-12-31
Other Creditors
Current
57,878 GBP2022-12-31
27,111 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
302,588 GBP2022-12-31
511,498 GBP2021-12-31
Creditors
Current
2,767,504 GBP2022-12-31
2,476,673 GBP2021-12-31
Net Deferred Tax Liability/Asset
-82,198 GBP2022-12-31
-71,215 GBP2021-12-31
-60,865 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,608 GBP2022-01-01 ~ 2022-12-31
-2,411 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-31,467 GBP2022-12-31
-38,076 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2022-12-31
100,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
196,779 GBP2022-12-31
214,985 GBP2021-12-31
Between one and five year
621,778 GBP2022-12-31
679,004 GBP2021-12-31
More than five year
390,624 GBP2022-12-31
537,108 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,209,181 GBP2022-12-31
1,431,097 GBP2021-12-31