96090 - Other Service Activities N.e.c.
Turnover/Revenue
2,586,635 GBP2021-01-01 ~ 2021-12-31
1,284,662 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-1,785,350 GBP2021-01-01 ~ 2021-12-31
-807,431 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
801,285 GBP2021-01-01 ~ 2021-12-31
477,231 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-698,517 GBP2021-01-01 ~ 2021-12-31
-696,440 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
514,996 GBP2021-01-01 ~ 2021-12-31
173,702 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,256,816 GBP2021-01-01 ~ 2021-12-31
771,253 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,172,650 GBP2021-01-01 ~ 2021-12-31
742,306 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
4,561,162 GBP2021-12-31
3,388,512 GBP2020-12-31
3,346,206 GBP2019-12-31
Dividends Paid
0 GBP2021-01-01 ~ 2021-12-31
Retained earnings (accumulated losses)
-700,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Goodwill
101,949 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment
506,037 GBP2021-12-31
971,676 GBP2020-12-31
Fixed Assets - Investments
2,325,007 GBP2021-12-31
2,730,714 GBP2020-12-31
Fixed Assets
2,932,993 GBP2021-12-31
3,702,390 GBP2020-12-31
Total Inventories
1,101,435 GBP2021-12-31
965,731 GBP2020-12-31
Debtors
2,570,146 GBP2021-12-31
1,376,981 GBP2020-12-31
Cash at bank and in hand
57,093 GBP2021-12-31
1,150 GBP2020-12-31
Current Assets
3,728,674 GBP2021-12-31
2,343,862 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-1,539,696 GBP2021-12-31
-1,844,515 GBP2020-12-31
Net Current Assets/Liabilities
2,188,978 GBP2021-12-31
499,347 GBP2020-12-31
Total Assets Less Current Liabilities
5,121,971 GBP2021-12-31
4,201,737 GBP2020-12-31
Net Assets/Liabilities
4,581,162 GBP2021-12-31
3,408,512 GBP2020-12-31
Equity
Called up share capital
20,000 GBP2021-12-31
20,000 GBP2020-12-31
Equity
4,581,162 GBP2021-12-31
3,408,512 GBP2020-12-31
Audit Fees/Expenses
5,000 GBP2021-01-01 ~ 2021-12-31
5,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
5,082 GBP2021-01-01 ~ 2021-12-31
69,994 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
92021-01-01 ~ 2021-12-31
112020-01-01 ~ 2020-12-31
Wages/Salaries
235,628 GBP2021-01-01 ~ 2021-12-31
196,231 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
22,530 GBP2021-01-01 ~ 2021-12-31
26,632 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,098 GBP2021-01-01 ~ 2021-12-31
18,187 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
272,256 GBP2021-01-01 ~ 2021-12-31
241,050 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,516 GBP2021-01-01 ~ 2021-12-31
9,103 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Goodwill
145,642 GBP2021-12-31
0 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
43,693 GBP2021-12-31
0 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
43,693 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
534,625 GBP2021-12-31
517,342 GBP2020-12-31
Plant and equipment
330,292 GBP2021-12-31
906,931 GBP2020-12-31
Furniture and fittings
121,470 GBP2021-12-31
112,094 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
294,447 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
986,387 GBP2021-12-31
1,830,814 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-94,146 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-94,146 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
168,972 GBP2021-12-31
155,706 GBP2020-12-31
Plant and equipment
248,206 GBP2021-12-31
522,298 GBP2020-12-31
Furniture and fittings
63,172 GBP2021-12-31
51,872 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
129,262 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
480,350 GBP2021-12-31
859,138 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
14,972 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
11,300 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
5,039 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,577 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-38,800 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,800 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
365,653 GBP2021-12-31
361,636 GBP2020-12-31
Plant and equipment
82,086 GBP2021-12-31
384,633 GBP2020-12-31
Furniture and fittings
58,298 GBP2021-12-31
60,222 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
165,185 GBP2020-12-31
Raw materials and consumables
1,101,435 GBP2021-12-31
965,731 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
618,819 GBP2021-12-31
343,511 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,915,604 GBP2021-12-31
932,000 GBP2020-12-31
Other Debtors
Current
0 GBP2021-12-31
36,319 GBP2020-12-31
Prepayments/Accrued Income
Current
35,723 GBP2021-12-31
65,151 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
2,570,146 GBP2021-12-31
1,376,981 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
191,686 GBP2021-12-31
129,711 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
29,255 GBP2021-12-31
68,735 GBP2020-12-31
Other Remaining Borrowings
Current
130,000 GBP2021-12-31
130,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
261,249 GBP2021-12-31
196,617 GBP2020-12-31
Amounts owed to group undertakings
Current
787,769 GBP2021-12-31
1,239,152 GBP2020-12-31
Corporation Tax Payable
Current
78,768 GBP2021-12-31
13,386 GBP2020-12-31
Other Taxation & Social Security Payable
Current
51,674 GBP2021-12-31
19,899 GBP2020-12-31
Other Creditors
Current
0 GBP2021-12-31
43,110 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
9,295 GBP2021-12-31
3,905 GBP2020-12-31
Creditors
Current
1,539,696 GBP2021-12-31
1,844,515 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
149,436 GBP2021-12-31
163,349 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
16,296 GBP2021-12-31
138,167 GBP2020-12-31
Other Remaining Borrowings
Non-current
292,500 GBP2021-12-31
422,500 GBP2020-12-31
Creditors
Non-current
458,232 GBP2021-12-31
724,016 GBP2020-12-31
Bank Borrowings
169,101 GBP2021-12-31
178,881 GBP2020-12-31
Bank Overdrafts
172,021 GBP2021-12-31
114,179 GBP2020-12-31
Total Borrowings
763,622 GBP2021-12-31
845,560 GBP2020-12-31
Current
321,686 GBP2021-12-31
259,711 GBP2020-12-31
Non-current
441,936 GBP2021-12-31
585,849 GBP2020-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
33,413 GBP2021-12-31
78,412 GBP2020-12-31
Minimum gross finance lease payments owing
51,920 GBP2021-12-31
229,689 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
45,551 GBP2021-12-31
206,902 GBP2020-12-31
Equity
Called up share capital
20,000 GBP2021-12-31
20,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
148,375 GBP2021-12-31
117,688 GBP2020-12-31