82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
13,303,983 GBP2022-09-01 ~ 2023-08-31
14,244,718 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-8,836,805 GBP2022-09-01 ~ 2023-08-31
-9,870,816 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
4,467,178 GBP2022-09-01 ~ 2023-08-31
4,373,902 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-4,134,579 GBP2022-09-01 ~ 2023-08-31
-3,576,120 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
361,818 GBP2022-09-01 ~ 2023-08-31
800,670 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
343,315 GBP2022-09-01 ~ 2023-08-31
781,377 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
299,416 GBP2022-09-01 ~ 2023-08-31
607,201 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
299,416 GBP2022-09-01 ~ 2023-08-31
607,201 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
1,012,463 GBP2023-08-31
1,412,554 GBP2022-08-31
Property, Plant & Equipment
431,654 GBP2023-08-31
373,282 GBP2022-08-31
Fixed Assets - Investments
8,511 GBP2023-08-31
8,511 GBP2022-08-31
Fixed Assets
1,452,628 GBP2023-08-31
1,794,347 GBP2022-08-31
Debtors
2,307,164 GBP2023-08-31
2,908,459 GBP2022-08-31
Cash at bank and in hand
2,879,076 GBP2023-08-31
1,294,918 GBP2022-08-31
Current Assets
5,186,240 GBP2023-08-31
4,203,377 GBP2022-08-31
Net Current Assets/Liabilities
1,692,893 GBP2023-08-31
1,023,258 GBP2022-08-31
Total Assets Less Current Liabilities
3,145,521 GBP2023-08-31
2,817,605 GBP2022-08-31
Creditors
Non-current
-23,583 GBP2023-08-31
-17,188 GBP2022-08-31
Net Assets/Liabilities
3,056,901 GBP2023-08-31
2,757,485 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-08-31
Retained earnings (accumulated losses)
3,056,801 GBP2023-08-31
2,757,385 GBP2022-08-31
2,150,184 GBP2021-08-31
Equity
3,056,901 GBP2023-08-31
2,757,485 GBP2022-08-31
2,150,284 GBP2021-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
299,416 GBP2022-09-01 ~ 2023-08-31
607,201 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,490,669 GBP2022-09-01 ~ 2023-08-31
1,384,805 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
127,721 GBP2022-09-01 ~ 2023-08-31
131,235 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,099 GBP2022-09-01 ~ 2023-08-31
28,094 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,648,489 GBP2022-09-01 ~ 2023-08-31
1,544,134 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1222022-09-01 ~ 2023-08-31
1122021-09-01 ~ 2022-08-31
Director Remuneration
339,623 GBP2022-09-01 ~ 2023-08-31
200,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
149,444 GBP2022-09-01 ~ 2023-08-31
161,482 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
21,794 GBP2022-09-01 ~ 2023-08-31
131,244 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
72,920 GBP2022-09-01 ~ 2023-08-31
148,462 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
2,400,000 GBP2023-08-31
2,400,000 GBP2022-08-31
Development expenditure
17,300 GBP2023-08-31
5,600 GBP2022-08-31
Intangible Assets - Gross Cost
2,417,300 GBP2023-08-31
2,405,600 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,404,837 GBP2023-08-31
993,046 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
1,404,837 GBP2023-08-31
993,046 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
411,791 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
411,791 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Net goodwill
995,163 GBP2023-08-31
1,406,954 GBP2022-08-31
Development expenditure
17,300 GBP2023-08-31
5,600 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
524,302 GBP2023-08-31
351,848 GBP2022-08-31
Furniture and fittings
142,489 GBP2023-08-31
139,742 GBP2022-08-31
Motor vehicles
392,331 GBP2023-08-31
359,716 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,290,195 GBP2023-08-31
1,082,379 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
263,815 GBP2023-08-31
196,925 GBP2022-08-31
Furniture and fittings
126,445 GBP2023-08-31
93,218 GBP2022-08-31
Motor vehicles
323,804 GBP2023-08-31
301,442 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
858,541 GBP2023-08-31
709,097 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,890 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
33,227 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
22,362 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
149,444 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment
260,487 GBP2023-08-31
154,923 GBP2022-08-31
Furniture and fittings
16,044 GBP2023-08-31
46,524 GBP2022-08-31
Motor vehicles
68,527 GBP2023-08-31
58,274 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,769,123 GBP2023-08-31
2,395,024 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
143,744 GBP2023-08-31
Other Debtors
Current
27,951 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
4,029 GBP2023-08-31
Prepayments/Accrued Income
Current
275,449 GBP2023-08-31
175,593 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,307,164 GBP2023-08-31
2,908,459 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
32,911 GBP2023-08-31
22,919 GBP2022-08-31
Trade Creditors/Trade Payables
Current
904,126 GBP2023-08-31
789,557 GBP2022-08-31
Amounts owed to group undertakings
Current
1,733,354 GBP2023-08-31
1,313,836 GBP2022-08-31
Corporation Tax Payable
Current
21,794 GBP2023-08-31
129,097 GBP2022-08-31
Other Taxation & Social Security Payable
Current
64,992 GBP2023-08-31
26,458 GBP2022-08-31
Other Creditors
Current
-11,943 GBP2023-08-31
25,994 GBP2022-08-31
Accrued Liabilities
Current
578,724 GBP2023-08-31
610,002 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
23,583 GBP2023-08-31
17,188 GBP2022-08-31
Between one and five year, hire purchase agreements
23,583 GBP2023-08-31
17,188 GBP2022-08-31
hire purchase agreements
56,494 GBP2023-08-31
40,107 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,263 GBP2023-08-31
209,850 GBP2022-08-31
Between one and five year
574,103 GBP2023-08-31
279,800 GBP2022-08-31
All periods
918,366 GBP2023-08-31
489,650 GBP2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
22,105 GBP2023-08-31
42,932 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
65,037 GBP2023-08-31
42,932 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
299,416 GBP2022-09-01 ~ 2023-08-31