82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
952024-01-01 ~ 2024-12-31
1032023-01-01 ~ 2023-12-31
Turnover/Revenue
7,226,491 GBP2024-01-01 ~ 2024-12-31
7,445,203 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,935,793 GBP2024-01-01 ~ 2024-12-31
-2,954,813 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,290,698 GBP2024-01-01 ~ 2024-12-31
4,490,390 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-92,621 GBP2024-01-01 ~ 2024-12-31
-66,255 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,247,222 GBP2024-01-01 ~ 2024-12-31
-4,348,627 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-3,837,875 GBP2024-01-01 ~ 2024-12-31
-278,904 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
128,695 GBP2024-01-01 ~ 2024-12-31
-89,526 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,147,064 GBP2024-01-01 ~ 2024-12-31
-809,632 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-4,184,069 GBP2024-01-01 ~ 2024-12-31
-779,478 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
99,836 GBP2024-12-31
79,060 GBP2023-12-31
Fixed Assets
99,836 GBP2024-12-31
79,060 GBP2023-12-31
Debtors
18,935,160 GBP2024-12-31
23,661,720 GBP2023-12-31
Cash at bank and in hand
498,188 GBP2024-12-31
540 GBP2023-12-31
Current Assets
19,433,348 GBP2024-12-31
23,662,260 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,314,930 GBP2023-12-31
Net Current Assets/Liabilities
14,297,277 GBP2024-12-31
21,347,330 GBP2023-12-31
Total Assets Less Current Liabilities
14,397,113 GBP2024-12-31
21,426,390 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,863,182 GBP2023-12-31
Net Assets/Liabilities
12,372,047 GBP2024-12-31
16,556,116 GBP2023-12-31
Equity
Called up share capital
545,744 GBP2024-12-31
545,744 GBP2023-12-31
545,744 GBP2023-01-01
Retained earnings (accumulated losses)
11,826,303 GBP2024-12-31
16,010,372 GBP2023-12-31
16,789,850 GBP2023-01-01
Equity
12,372,047 GBP2024-12-31
16,556,116 GBP2023-12-31
17,335,594 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-4,184,069 GBP2024-01-01 ~ 2024-12-31
-779,478 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
42,000 GBP2024-01-01 ~ 2024-12-31
38,040 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,884,881 GBP2024-01-01 ~ 2024-12-31
3,768,863 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
268,932 GBP2024-01-01 ~ 2024-12-31
394,804 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,199,634 GBP2024-01-01 ~ 2024-12-31
4,211,373 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
456,593 GBP2024-01-01 ~ 2024-12-31
1,373,775 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,005 GBP2024-01-01 ~ 2024-12-31
-36,154 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,036,766 GBP2024-01-01 ~ 2024-12-31
-190,263 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
383,492 GBP2024-12-31
286,695 GBP2023-12-31
Computers
120,560 GBP2024-12-31
116,435 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
796,666 GBP2024-12-31
695,744 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
271,182 GBP2023-12-31
Computers
64,751 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
616,684 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
37,521 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
80,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
302,694 GBP2024-12-31
Computers
102,272 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
696,830 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
80,798 GBP2024-12-31
15,513 GBP2023-12-31
Computers
18,288 GBP2024-12-31
51,684 GBP2023-12-31
Other Debtors
Non-current
883,558 GBP2024-12-31
2,499,574 GBP2023-12-31
Debtors
Non-current
883,558 GBP2024-12-31
2,499,574 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
12,780 GBP2024-12-31
1,272 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,329,746 GBP2024-12-31
15,265,957 GBP2023-12-31
Other Debtors
Current
2,515,054 GBP2024-12-31
5,592,222 GBP2023-12-31
Prepayments/Accrued Income
Current
194,022 GBP2024-12-31
284,385 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
18,310 GBP2023-12-31
Debtors
Current
18,935,160 GBP2024-12-31
23,661,720 GBP2023-12-31
Bank Overdrafts
-1,124 GBP2024-12-31
-232,483 GBP2023-12-31
Cash and Cash Equivalents
497,064 GBP2024-12-31
-231,943 GBP2023-12-31
Bank Overdrafts
Current
1,124 GBP2024-12-31
232,483 GBP2023-12-31
Bank Borrowings
Current
154,810 GBP2024-12-31
308,051 GBP2023-12-31
Trade Creditors/Trade Payables
Current
187,757 GBP2024-12-31
168,889 GBP2023-12-31
Amounts owed to group undertakings
Current
4,000,566 GBP2024-12-31
876,387 GBP2023-12-31
Corporation Tax Payable
Current
-3,160 GBP2024-12-31
37,384 GBP2023-12-31
Taxation/Social Security Payable
Current
178,762 GBP2024-12-31
104,418 GBP2023-12-31
Other Creditors
Current
70,242 GBP2024-12-31
58,915 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
545,970 GBP2024-12-31
528,403 GBP2023-12-31
Creditors
Current
5,136,071 GBP2024-12-31
2,314,930 GBP2023-12-31
Bank Borrowings
Non-current
199,434 GBP2023-12-31
Amounts owed to group undertakings
Non-current
2,000,000 GBP2024-12-31
4,663,748 GBP2023-12-31
Creditors
Non-current
2,000,000 GBP2024-12-31
4,863,182 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
308,051 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
308,051 GBP2023-12-31
Total Borrowings
2,154,810 GBP2024-12-31
5,171,233 GBP2023-12-31
Net Deferred Tax Liability/Asset
-18,695 GBP2024-12-31
18,310 GBP2023-12-31
-17,844 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-37,005 GBP2024-01-01 ~ 2024-12-31
36,154 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-18,695 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,914,840 shares2024-12-31
10,914,840 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0500002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,775,148 shares2024-12-31
1,775,148 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.0000012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,705 GBP2024-12-31
157,410 GBP2023-12-31
Between one and five year
78,705 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
78,705 GBP2024-12-31
236,115 GBP2023-12-31