82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
272022-08-01 ~ 2023-07-31
242021-08-01 ~ 2022-07-31
Turnover/Revenue
18,843,517 GBP2022-08-01 ~ 2023-07-31
15,318,062 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-11,764,613 GBP2022-08-01 ~ 2023-07-31
-9,108,894 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
7,078,904 GBP2022-08-01 ~ 2023-07-31
6,209,168 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
-1,712,853 GBP2022-08-01 ~ 2023-07-31
-1,466,090 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-2,483,251 GBP2022-08-01 ~ 2023-07-31
-2,286,564 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
2,884,461 GBP2022-08-01 ~ 2023-07-31
2,527,944 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
11,314 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
-95,907 GBP2022-08-01 ~ 2023-07-31
-152,693 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
2,765,479 GBP2022-08-01 ~ 2023-07-31
2,375,251 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
7,623,540 GBP2023-07-31
5,459,078 GBP2022-07-31
3,604,094 GBP2021-08-01
Retained earnings (accumulated losses), Restated amount
5,459,078 GBP2022-07-31
3,604,094 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
2,303,662 GBP2022-08-01 ~ 2023-07-31
2,081,354 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-139,200 GBP2022-08-01 ~ 2023-07-31
-226,370 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
46,452 GBP2023-07-31
31,229 GBP2022-07-31
Property, Plant & Equipment
859,833 GBP2023-07-31
1,072,896 GBP2022-07-31
Fixed Assets - Investments
150,000 GBP2023-07-31
153,985 GBP2022-07-31
Fixed Assets
1,056,285 GBP2023-07-31
1,258,110 GBP2022-07-31
Total Inventories
3,003,759 GBP2023-07-31
3,617,935 GBP2022-07-31
Debtors
3,977,974 GBP2023-07-31
3,506,374 GBP2022-07-31
Cash at bank and in hand
2,476,051 GBP2023-07-31
2,638,281 GBP2022-07-31
Current Assets
9,457,784 GBP2023-07-31
9,762,590 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-2,433,493 GBP2023-07-31
-3,840,370 GBP2022-07-31
Net Current Assets/Liabilities
7,024,291 GBP2023-07-31
5,922,220 GBP2022-07-31
Total Assets Less Current Liabilities
8,080,576 GBP2023-07-31
7,180,330 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-274,563 GBP2023-07-31
-1,492,379 GBP2022-07-31
Net Assets/Liabilities
7,623,640 GBP2023-07-31
5,459,178 GBP2022-07-31
Equity
Called up share capital
100 GBP2023-07-31
100 GBP2022-07-31
Equity
7,623,640 GBP2023-07-31
5,459,178 GBP2022-07-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
252022-08-01 ~ 2023-07-31
Computers
252022-08-01 ~ 2023-07-31
Audit Fees/Expenses
22,500 GBP2022-08-01 ~ 2023-07-31
21,500 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
851,480 GBP2022-08-01 ~ 2023-07-31
712,300 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
101,110 GBP2022-08-01 ~ 2023-07-31
66,608 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
966,273 GBP2022-08-01 ~ 2023-07-31
783,541 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
41,772 GBP2022-08-01 ~ 2023-07-31
41,772 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-46,400 GBP2022-08-01 ~ 2023-07-31
182,354 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
580,902 GBP2022-08-01 ~ 2023-07-31
451,298 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Computer software
76,470 GBP2023-07-31
51,070 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,253,842 GBP2023-07-31
1,202,747 GBP2022-07-31
Computers
111,961 GBP2023-07-31
100,543 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
1,773,335 GBP2023-07-31
1,710,822 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
535,867 GBP2022-07-31
Computers
37,093 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
637,925 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
172,646 GBP2022-08-01 ~ 2023-07-31
Computers, Owned/Freehold
17,289 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
275,577 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
708,513 GBP2023-07-31
Computers
54,382 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
913,502 GBP2023-07-31
Property, Plant & Equipment
Furniture and fittings
545,329 GBP2023-07-31
666,880 GBP2022-07-31
Computers
57,579 GBP2023-07-31
63,450 GBP2022-07-31
Investments in Subsidiaries
150,000 GBP2023-07-31
153,985 GBP2022-07-31
Finished Goods/Goods for Resale
3,003,759 GBP2023-07-31
3,617,935 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
1,429,160 GBP2023-07-31
1,200,296 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
1,448,680 GBP2023-07-31
1,696,786 GBP2022-07-31
Other Debtors
Current
698,488 GBP2023-07-31
497,102 GBP2022-07-31
Prepayments/Accrued Income
Current
400,557 GBP2023-07-31
111,101 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
1,089 GBP2023-07-31
1,089 GBP2022-07-31
Debtors
Current
3,977,974 GBP2023-07-31
3,506,374 GBP2022-07-31
Bank Overdrafts
-998,772 GBP2022-07-31
Cash and Cash Equivalents
2,476,051 GBP2023-07-31
1,639,509 GBP2022-07-31
Bank Overdrafts
Current
998,772 GBP2022-07-31
Bank Borrowings
Current
270,000 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,197,376 GBP2023-07-31
1,625,548 GBP2022-07-31
Corporation Tax Payable
Current
471,730 GBP2023-07-31
369,637 GBP2022-07-31
Taxation/Social Security Payable
Current
126,480 GBP2023-07-31
20,834 GBP2022-07-31
Other Creditors
Current
3,486 GBP2023-07-31
10,232 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
634,421 GBP2023-07-31
545,347 GBP2022-07-31
Creditors
Current
2,433,493 GBP2023-07-31
3,840,370 GBP2022-07-31
Bank Borrowings
Non-current
1,185,177 GBP2022-07-31
Creditors
Non-current
274,563 GBP2023-07-31
1,492,379 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
270,000 GBP2022-07-31
Non-current, Between one and two years
270,000 GBP2022-07-31
Non-current, Between two and five year
915,177 GBP2022-07-31
Total Borrowings
1,455,177 GBP2022-07-31
Net Deferred Tax Liability/Asset
-182,373 GBP2023-07-31
-228,773 GBP2022-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
46,400 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-181,476 GBP2023-07-31
-227,526 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80 shares2023-07-31
80 shares2022-07-31
Par Value of Share
Class 1 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2023-07-31
10 shares2022-07-31
Par Value of Share
Class 2 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2023-07-31
10 shares2022-07-31
Par Value of Share
Class 3 ordinary share
1.002022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
677,460 GBP2023-07-31
595,794 GBP2022-07-31
Between one and five year
1,830,071 GBP2023-07-31
2,507,531 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,507,531 GBP2023-07-31
3,103,325 GBP2022-07-31