BUSYNET. LIMITED - 2000-11-10
Cost of Sales
-10,241,911 GBP2024-01-01 ~ 2024-12-31
-12,087,336 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,579,422 GBP2024-01-01 ~ 2024-12-31
-4,321,610 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
636 GBP2024-01-01 ~ 2024-12-31
533 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,045,404 GBP2024-01-01 ~ 2024-12-31
698,316 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,022,642 GBP2024-01-01 ~ 2024-12-31
514,011 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,022,642 GBP2024-01-01 ~ 2024-12-31
514,011 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
122,632 GBP2024-12-31
151,777 GBP2023-12-31
Property, Plant & Equipment
164,624 GBP2024-12-31
215,835 GBP2023-12-31
Fixed Assets - Investments
500 GBP2024-12-31
500 GBP2023-12-31
Fixed Assets
287,756 GBP2024-12-31
368,112 GBP2023-12-31
Debtors
6,885,836 GBP2024-12-31
4,726,632 GBP2023-12-31
Cash at bank and in hand
1,063,009 GBP2024-12-31
1,010,897 GBP2023-12-31
Current Assets
7,948,845 GBP2024-12-31
5,737,529 GBP2023-12-31
Net Current Assets/Liabilities
5,442,982 GBP2024-12-31
2,780,567 GBP2023-12-31
Total Assets Less Current Liabilities
5,730,738 GBP2024-12-31
3,148,679 GBP2023-12-31
Net Assets/Liabilities
5,497,739 GBP2024-12-31
3,020,867 GBP2023-12-31
Equity
Called up share capital
148 GBP2024-12-31
148 GBP2023-12-31
148 GBP2022-12-31
Capital redemption reserve
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2022-12-31
Retained earnings (accumulated losses)
5,497,541 GBP2024-12-31
3,020,669 GBP2023-12-31
2,810,138 GBP2022-12-31
Equity
5,497,739 GBP2024-12-31
3,020,867 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,022,642 GBP2024-01-01 ~ 2024-12-31
514,011 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-303,480 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-545,770 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Wages/Salaries
2,366,055 GBP2024-01-01 ~ 2024-12-31
1,839,162 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,029 GBP2024-01-01 ~ 2024-12-31
122,880 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,372,084 GBP2024-01-01 ~ 2024-12-31
1,962,042 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
288,008 GBP2024-01-01 ~ 2024-12-31
153,310 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,802 GBP2024-01-01 ~ 2024-12-31
28,512 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
348,796 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
226,164 GBP2024-12-31
197,019 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
29,145 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
122,632 GBP2024-12-31
151,777 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
39,435 GBP2023-12-31
Plant and equipment
210,673 GBP2024-12-31
210,673 GBP2023-12-31
Furniture and fittings
124,422 GBP2024-12-31
123,475 GBP2023-12-31
Motor vehicles
591,088 GBP2024-12-31
542,859 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
965,618 GBP2024-12-31
916,442 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-10,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-10,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
27,605 GBP2023-12-31
Plant and equipment
210,673 GBP2024-12-31
202,989 GBP2023-12-31
Furniture and fittings
122,924 GBP2024-12-31
121,761 GBP2023-12-31
Motor vehicles
435,848 GBP2024-12-31
348,252 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
800,994 GBP2024-12-31
700,607 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,684 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,163 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
95,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2024-12-31
7,684 GBP2023-12-31
Furniture and fittings
1,498 GBP2024-12-31
1,714 GBP2023-12-31
Motor vehicles
155,240 GBP2024-12-31
194,607 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,634,665 GBP2024-12-31
3,376,728 GBP2023-12-31
Other Debtors
Current
1,249,778 GBP2024-12-31
1,349,904 GBP2023-12-31
Prepayments/Accrued Income
Current
1,393 GBP2024-12-31
0 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
300,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,036,004 GBP2024-12-31
2,139,654 GBP2023-12-31
Corporation Tax Payable
Current
1,006,416 GBP2024-12-31
155,793 GBP2023-12-31
Other Taxation & Social Security Payable
Current
82,994 GBP2024-12-31
72,959 GBP2023-12-31
Other Creditors
Current
258,625 GBP2024-12-31
179,456 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
121,824 GBP2024-12-31
109,100 GBP2023-12-31
Creditors
Current
2,505,863 GBP2024-12-31
2,956,962 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-12-31
5,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
92 shares2024-12-31
92 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6 shares2024-12-31
6 shares2023-12-31
Equity
Called up share capital
148 GBP2024-12-31
148 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
381,458 GBP2024-12-31
Between two and five year
896,595 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,278,053 GBP2024-12-31