82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
262023-04-01 ~ 2024-03-31
242022-04-01 ~ 2023-03-31
Profit/Loss
687,449 GBP2023-04-01 ~ 2024-03-31
913,926 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
35,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
35,000 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
49,600 GBP2024-03-31
66,300 GBP2023-03-31
Turnover/Revenue
15,561,818 GBP2023-04-01 ~ 2024-03-31
18,655,235 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,772,752 GBP2023-04-01 ~ 2024-03-31
-12,463,112 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,789,066 GBP2023-04-01 ~ 2024-03-31
6,192,123 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,718,150 GBP2023-04-01 ~ 2024-03-31
-4,870,586 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,070,916 GBP2023-04-01 ~ 2024-03-31
1,321,537 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
924,970 GBP2023-04-01 ~ 2024-03-31
1,128,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
687,449 GBP2023-04-01 ~ 2024-03-31
913,926 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
10,408,709 GBP2024-03-31
9,721,260 GBP2023-03-31
8,807,334 GBP2022-03-31
Property, Plant & Equipment
250,317 GBP2024-03-31
334,905 GBP2023-03-31
Total Inventories
2,734,752 GBP2024-03-31
4,748,307 GBP2023-03-31
Debtors
8,325,771 GBP2024-03-31
11,445,866 GBP2023-03-31
Cash at bank and in hand
1,292,918 GBP2024-03-31
1,376,987 GBP2023-03-31
Current Assets
12,353,441 GBP2024-03-31
17,571,160 GBP2023-03-31
Net Current Assets/Liabilities
11,157,215 GBP2024-03-31
10,717,524 GBP2023-03-31
Total Assets Less Current Liabilities
11,407,532 GBP2024-03-31
11,052,429 GBP2023-03-31
Net Assets/Liabilities
10,408,809 GBP2024-03-31
9,721,360 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
10,408,809 GBP2024-03-31
9,721,360 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
82,883 GBP2023-04-01 ~ 2024-03-31
106,501 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252023-04-01 ~ 2024-03-31
Motor vehicles
0.252023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
242023-04-01 ~ 2024-03-31
222022-04-01 ~ 2023-03-31
Wages/Salaries
880,721 GBP2023-04-01 ~ 2024-03-31
900,954 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
91,988 GBP2023-04-01 ~ 2024-03-31
91,218 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,150 GBP2023-04-01 ~ 2024-03-31
14,250 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
989,859 GBP2023-04-01 ~ 2024-03-31
1,006,422 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,700 GBP2023-04-01 ~ 2024-03-31
-13,363 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
231,244 GBP2023-04-01 ~ 2024-03-31
214,320 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
35,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
35,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
479,196 GBP2024-03-31
603,594 GBP2023-03-31
Motor vehicles
119,418 GBP2024-03-31
124,313 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
598,614 GBP2024-03-31
727,907 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-133,416 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-4,895 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-138,311 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
301,415 GBP2024-03-31
369,326 GBP2023-03-31
Motor vehicles
46,882 GBP2024-03-31
23,676 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
348,297 GBP2024-03-31
393,002 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
58,114 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
24,769 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,883 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-126,025 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-1,563 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-127,588 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
177,781 GBP2024-03-31
234,268 GBP2023-03-31
Motor vehicles
72,536 GBP2024-03-31
100,637 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
72,558 GBP2024-03-31
97,027 GBP2023-03-31
Finished Goods
2,734,752 GBP2024-03-31
4,748,307 GBP2023-03-31
Trade Debtors/Trade Receivables
522,698 GBP2024-03-31
906,001 GBP2023-03-31
Prepayments/Accrued Income
64,299 GBP2024-03-31
62,592 GBP2023-03-31
Amount of corporation tax that is recoverable
12,270 GBP2024-03-31
Other Debtors
386,210 GBP2024-03-31
349,627 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
329,575 GBP2024-03-31
1,531,885 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
589,961 GBP2024-03-31
520,959 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
96,903 GBP2024-03-31
50,328 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
227,613 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
149,169 GBP2024-03-31
310,307 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
21,274 GBP2024-03-31
18,414 GBP2023-03-31
Amounts owed to directors
Amounts falling due within one year
676,122 GBP2023-03-31
Other Creditors
Amounts falling due within one year
9,344 GBP2024-03-31
13,186 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
888,235 GBP2024-03-31
1,176,948 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
60,888 GBP2024-03-31
87,821 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,274 GBP2024-03-31
18,414 GBP2023-03-31
Between one and five year
60,888 GBP2024-03-31
87,821 GBP2023-03-31
Minimum gross finance lease payments owing
82,162 GBP2024-03-31
106,235 GBP2023-03-31
Deferred Tax Liabilities
49,600 GBP2024-03-31
66,300 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
100 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
690,941 GBP2024-03-31
548,560 GBP2023-03-31
Between one and five year
1,087,927 GBP2024-03-31
1,401,532 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,778,868 GBP2024-03-31
1,950,092 GBP2023-03-31