96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
32,346,764 GBP2022-01-01 ~ 2022-12-31
28,817,868 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
29,972,658 GBP2022-01-01 ~ 2022-12-31
26,103,150 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,374,106 GBP2022-01-01 ~ 2022-12-31
2,714,718 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
40,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,525,053 GBP2022-01-01 ~ 2022-12-31
3,257,821 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-3,190,947 GBP2022-01-01 ~ 2022-12-31
-233,673 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
43,163 GBP2022-01-01 ~ 2022-12-31
46,083 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,234,110 GBP2022-01-01 ~ 2022-12-31
-279,756 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-37,549 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-3,234,110 GBP2022-01-01 ~ 2022-12-31
-242,207 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-3,234,110 GBP2022-01-01 ~ 2022-12-31
-242,207 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
67,454 GBP2022-12-31
32,533 GBP2021-12-31
Property, Plant & Equipment
294,383 GBP2022-12-31
461,818 GBP2021-12-31
Fixed Assets - Investments
40,000 GBP2021-12-31
Fixed Assets
361,837 GBP2022-12-31
534,351 GBP2021-12-31
Total Inventories
1,586,082 GBP2022-12-31
3,588,597 GBP2021-12-31
Debtors
5,031,375 GBP2022-12-31
3,572,953 GBP2021-12-31
Cash at bank and in hand
83,655 GBP2022-12-31
2,144,167 GBP2021-12-31
Current Assets
6,701,112 GBP2022-12-31
9,305,717 GBP2021-12-31
Creditors
Current
10,578,817 GBP2022-12-31
10,120,395 GBP2021-12-31
Net Current Assets/Liabilities
-3,877,705 GBP2022-12-31
-814,678 GBP2021-12-31
Total Assets Less Current Liabilities
-3,515,868 GBP2022-12-31
-280,327 GBP2021-12-31
Creditors
Non-current
1,431 GBP2021-12-31
Net Assets/Liabilities
-3,515,868 GBP2022-12-31
-281,758 GBP2021-12-31
Equity
Called up share capital
4 GBP2022-12-31
4 GBP2021-12-31
Retained earnings (accumulated losses)
-3,515,872 GBP2022-12-31
-281,762 GBP2021-12-31
-39,555 GBP2020-12-31
Equity
-3,515,868 GBP2022-12-31
-281,758 GBP2021-12-31
-39,555 GBP2020-12-31
Issue of Equity Instruments
Called up share capital
4 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
4 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,234,110 GBP2022-01-01 ~ 2022-12-31
-242,207 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
6,844,334 GBP2022-01-01 ~ 2022-12-31
4,132,129 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
670,534 GBP2022-01-01 ~ 2022-12-31
352,073 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,630 GBP2022-01-01 ~ 2022-12-31
102,578 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,727,498 GBP2022-01-01 ~ 2022-12-31
4,586,780 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1902022-01-01 ~ 2022-12-31
1402021-01-01 ~ 2021-12-31
Director Remuneration
15,475 GBP2022-01-01 ~ 2022-12-31
59,266 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,820 GBP2022-01-01 ~ 2022-12-31
120,480 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
29,500 GBP2022-01-01 ~ 2022-12-31
15,500 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-37,549 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
234,765 GBP2022-12-31
234,765 GBP2021-12-31
Computer software
186,030 GBP2022-12-31
134,289 GBP2021-12-31
Intangible Assets - Gross Cost
420,795 GBP2022-12-31
369,054 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
234,396 GBP2022-12-31
233,906 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
353,341 GBP2022-12-31
336,521 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
490 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
16,820 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
369 GBP2022-12-31
859 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
93,673 GBP2022-12-31
93,673 GBP2021-12-31
Furniture and fittings
102,227 GBP2022-12-31
102,227 GBP2021-12-31
Motor vehicles
13,224 GBP2022-12-31
13,224 GBP2021-12-31
Computers
489,962 GBP2022-12-31
487,932 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
699,086 GBP2022-12-31
697,056 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
20,049 GBP2022-12-31
11,265 GBP2021-12-31
Furniture and fittings
82,935 GBP2022-12-31
76,794 GBP2021-12-31
Motor vehicles
10,139 GBP2022-12-31
7,494 GBP2021-12-31
Computers
291,580 GBP2022-12-31
139,685 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
404,703 GBP2022-12-31
235,238 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
8,784 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
6,141 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
2,645 GBP2022-01-01 ~ 2022-12-31
Computers
151,895 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,465 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
73,624 GBP2022-12-31
82,408 GBP2021-12-31
Furniture and fittings
19,292 GBP2022-12-31
25,433 GBP2021-12-31
Motor vehicles
3,085 GBP2022-12-31
5,730 GBP2021-12-31
Computers
198,382 GBP2022-12-31
348,247 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,645 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
3,085 GBP2022-12-31
5,730 GBP2021-12-31
Merchandise
1,586,082 GBP2022-12-31
3,588,597 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,962,181 GBP2022-12-31
2,419,599 GBP2021-12-31
Other Debtors
Current
405,057 GBP2022-12-31
97,936 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
100 GBP2022-12-31
37,549 GBP2021-12-31
Prepayments/Accrued Income
Current
638,177 GBP2022-12-31
992,009 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
5,031,375 GBP2022-12-31
3,572,953 GBP2021-12-31
Other Remaining Borrowings
Current
655,945 GBP2022-12-31
18,200 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
1,841 GBP2022-12-31
3,240 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,707,657 GBP2022-12-31
6,701,177 GBP2021-12-31
Other Taxation & Social Security Payable
Current
144,688 GBP2022-12-31
184,214 GBP2021-12-31
Other Creditors
Current
317,462 GBP2022-12-31
104,447 GBP2021-12-31
Accrued Liabilities
Current
835,063 GBP2022-12-31
551,908 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,431 GBP2021-12-31
hire purchase agreements
1,841 GBP2022-12-31
4,671 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,234,110 GBP2022-01-01 ~ 2022-12-31