BUSYNET. LIMITED - 2000-11-10
Average Number of Employees
492023-01-01 ~ 2023-12-31
Profit/Loss
513,511 GBP2023-01-01 ~ 2023-12-31
1,316,773 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
348,795 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
197,018 GBP2023-12-31
127,729 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
34,880 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
151,777 GBP2023-12-31
221,066 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,959 GBP2023-12-31
25,447 GBP2022-12-31
Turnover/Revenue
16,843,921 GBP2023-01-01 ~ 2023-12-31
21,216,461 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,087,336 GBP2023-01-01 ~ 2023-12-31
16,819,313 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,756,585 GBP2023-01-01 ~ 2023-12-31
4,397,148 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,322,110 GBP2023-01-01 ~ 2023-12-31
2,965,302 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
719,899 GBP2023-01-01 ~ 2023-12-31
1,809,135 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
22,616 GBP2023-01-01 ~ 2023-12-31
15,157 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
697,816 GBP2023-01-01 ~ 2023-12-31
1,693,978 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
184,305 GBP2023-01-01 ~ 2023-12-31
377,205 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
513,511 GBP2023-01-01 ~ 2023-12-31
1,316,773 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
151,777 GBP2023-12-31
221,066 GBP2022-12-31
Property, Plant & Equipment
215,835 GBP2023-12-31
149,704 GBP2022-12-31
Fixed Assets - Investments
20,683 GBP2022-12-31
Fixed Assets
367,612 GBP2023-12-31
391,453 GBP2022-12-31
Debtors
4,726,632 GBP2023-12-31
4,003,211 GBP2022-12-31
Cash at bank and in hand
1,010,897 GBP2023-12-31
1,766,940 GBP2022-12-31
Current Assets
5,737,529 GBP2023-12-31
5,770,151 GBP2022-12-31
Creditors
Amounts falling due within one year
2,956,962 GBP2023-12-31
2,951,968 GBP2022-12-31
Net Current Assets/Liabilities
2,780,567 GBP2023-12-31
2,818,183 GBP2022-12-31
Total Assets Less Current Liabilities
3,148,179 GBP2023-12-31
3,209,636 GBP2022-12-31
Creditors
Amounts falling due after one year
73,853 GBP2023-12-31
373,853 GBP2022-12-31
Net Assets/Liabilities
3,020,367 GBP2023-12-31
2,810,336 GBP2022-12-31
Equity
Called up share capital
148 GBP2023-12-31
148 GBP2022-12-31
148 GBP2021-12-31
Capital redemption reserve
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Retained earnings (accumulated losses)
3,020,169 GBP2023-12-31
2,810,138 GBP2022-12-31
1,818,845 GBP2021-12-31
Equity
3,020,367 GBP2023-12-31
2,810,336 GBP2022-12-31
1,819,043 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
513,511 GBP2023-01-01 ~ 2023-12-31
1,316,773 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
513,511 GBP2023-01-01 ~ 2023-12-31
1,316,773 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-303,480 GBP2023-01-01 ~ 2023-12-31
-325,480 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-303,480 GBP2023-01-01 ~ 2023-12-31
-325,480 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-303,480 GBP2023-01-01 ~ 2023-12-31
-325,480 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-303,480 GBP2023-01-01 ~ 2023-12-31
-325,480 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
143,407 GBP2023-01-01 ~ 2023-12-31
118,985 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-01-01 ~ 2023-12-31
Furniture and fittings
0.252023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
492023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Wages/Salaries
1,839,162 GBP2023-01-01 ~ 2023-12-31
1,234,045 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
122,880 GBP2023-01-01 ~ 2023-12-31
2,880 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,962,042 GBP2023-01-01 ~ 2023-12-31
1,236,925 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
276,190 GBP2023-01-01 ~ 2023-12-31
81,595 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,512 GBP2023-01-01 ~ 2023-12-31
-9,044 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
174,454 GBP2023-01-01 ~ 2023-12-31
321,856 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
348,795 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
197,018 GBP2023-12-31
127,729 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
34,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
39,435 GBP2023-12-31
39,435 GBP2022-12-31
Plant and equipment
210,673 GBP2023-12-31
211,278 GBP2022-12-31
Furniture and fittings
123,475 GBP2023-12-31
122,807 GBP2022-12-31
Motor vehicles
542,859 GBP2023-12-31
344,687 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
916,442 GBP2023-12-31
718,207 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-605 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-11,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
27,605 GBP2023-12-31
23,661 GBP2022-12-31
Plant and equipment
202,989 GBP2023-12-31
154,270 GBP2022-12-31
Furniture and fittings
121,761 GBP2023-12-31
120,835 GBP2022-12-31
Motor vehicles
348,252 GBP2023-12-31
269,737 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
700,607 GBP2023-12-31
568,503 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,944 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
49,022 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
926 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
89,515 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,407 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-303 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
11,830 GBP2023-12-31
15,774 GBP2022-12-31
Plant and equipment
7,684 GBP2023-12-31
57,008 GBP2022-12-31
Furniture and fittings
1,714 GBP2023-12-31
1,972 GBP2022-12-31
Motor vehicles
194,607 GBP2023-12-31
74,950 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
20,683 GBP2022-12-31
Non-current
20,683 GBP2022-12-31
Trade Debtors/Trade Receivables
3,376,728 GBP2023-12-31
3,107,341 GBP2022-12-31
Other Debtors
1,349,904 GBP2023-12-31
895,870 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
300,000 GBP2023-12-31
120,000 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,139,654 GBP2023-12-31
2,262,140 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
109,100 GBP2023-12-31
107,100 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
155,793 GBP2023-12-31
387,212 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
72,959 GBP2023-12-31
58,999 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
1,218 GBP2023-12-31
1,218 GBP2022-12-31
Other Creditors
Amounts falling due within one year
178,238 GBP2023-12-31
15,299 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
300,000 GBP2022-12-31
Other Creditors
Amounts falling due after one year
73,853 GBP2023-12-31
73,853 GBP2022-12-31
Deferred Tax Liabilities
53,959 GBP2023-12-31
25,447 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.01 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2023-12-31
5,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
92 shares2023-12-31
92 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6 shares2023-12-31
6 shares2022-12-31