82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,110,448 GBP2024-01-01 ~ 2024-12-31
11,377,468 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,131,388 GBP2024-01-01 ~ 2024-12-31
-6,464,162 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,979,060 GBP2024-01-01 ~ 2024-12-31
4,913,306 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-432,521 GBP2024-01-01 ~ 2024-12-31
-406,703 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,970,857 GBP2024-01-01 ~ 2024-12-31
-3,649,528 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-424,318 GBP2024-01-01 ~ 2024-12-31
857,075 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-584,728 GBP2024-01-01 ~ 2024-12-31
740,480 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-450,663 GBP2024-01-01 ~ 2024-12-31
581,384 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-450,663 GBP2024-01-01 ~ 2024-12-31
581,384 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
30,417 GBP2024-12-31
42,981 GBP2023-12-31
Property, Plant & Equipment
46,494 GBP2024-12-31
45,477 GBP2023-12-31
Fixed Assets
76,911 GBP2024-12-31
88,458 GBP2023-12-31
Total Inventories
2,181,961 GBP2024-12-31
2,499,071 GBP2023-12-31
Debtors
3,506,150 GBP2024-12-31
2,997,879 GBP2023-12-31
Cash at bank and in hand
1,428,126 GBP2024-12-31
597,189 GBP2023-12-31
Current Assets
7,116,237 GBP2024-12-31
6,094,139 GBP2023-12-31
Net Current Assets/Liabilities
2,916,042 GBP2024-12-31
3,555,158 GBP2023-12-31
Total Assets Less Current Liabilities
2,992,953 GBP2024-12-31
3,643,616 GBP2023-12-31
Creditors
Non-current
-283,333 GBP2024-12-31
-483,333 GBP2023-12-31
Net Assets/Liabilities
2,709,620 GBP2024-12-31
3,160,283 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Capital redemption reserve
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,649,620 GBP2024-12-31
3,100,283 GBP2023-12-31
5,263,238 GBP2022-12-31
Equity
2,709,620 GBP2024-12-31
3,160,283 GBP2023-12-31
5,323,238 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,744,339 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,744,339 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-450,663 GBP2024-01-01 ~ 2024-12-31
581,384 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,076,776 GBP2024-01-01 ~ 2024-12-31
1,899,918 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
199,192 GBP2024-01-01 ~ 2024-12-31
216,138 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,925 GBP2024-01-01 ~ 2024-12-31
36,832 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,316,893 GBP2024-01-01 ~ 2024-12-31
2,152,888 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
732024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
384,500 GBP2024-01-01 ~ 2024-12-31
391,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
10,716 GBP2024-01-01 ~ 2024-12-31
10,765 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-145,749 GBP2024-01-01 ~ 2024-12-31
159,096 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-146,182 GBP2024-01-01 ~ 2024-12-31
174,013 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
6,996 GBP2023-12-31
Computer software
45,455 GBP2023-12-31
Intangible Assets - Gross Cost
52,451 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,881 GBP2024-12-31
551 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
22,034 GBP2024-12-31
9,470 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,330 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,564 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,115 GBP2024-12-31
6,445 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
86,099 GBP2024-12-31
74,366 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
39,605 GBP2024-12-31
28,889 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,716 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
46,494 GBP2024-12-31
45,477 GBP2023-12-31
Finished Goods
2,181,961 GBP2024-12-31
2,499,071 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,028,192 GBP2024-12-31
2,360,866 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
498,088 GBP2024-12-31
376,000 GBP2023-12-31
Other Debtors
Current
22,950 GBP2024-12-31
20,700 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
151,958 GBP2024-12-31
Prepayments/Accrued Income
Current
800,587 GBP2024-12-31
240,313 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,506,150 GBP2024-12-31
2,997,879 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Other Remaining Borrowings
Current
1,429,683 GBP2024-12-31
30,729 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,442,418 GBP2024-12-31
892,332 GBP2023-12-31
Corporation Tax Payable
Current
148,192 GBP2023-12-31
Other Taxation & Social Security Payable
Current
153,976 GBP2024-12-31
203,414 GBP2023-12-31
Other Creditors
Current
-2,272 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
552,891 GBP2024-12-31
762,830 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
283,333 GBP2024-12-31
483,333 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,629,683 GBP2024-12-31
230,729 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
200,000 GBP2023-12-31
Between two and five year, Non-current
83,333 GBP2024-12-31
Non-current, Between two and five year
283,333 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-450,663 GBP2024-01-01 ~ 2024-12-31