96090 - Other Service Activities N.e.c.
Average Number of Employees
02022-04-01 ~ 2023-03-31
02021-04-01 ~ 2022-03-31
Turnover/Revenue
9,377,000 GBP2022-04-01 ~ 2023-03-31
3,564,000 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-10,783,000 GBP2022-04-01 ~ 2023-03-31
-7,772,000 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
-1,406,000 GBP2022-04-01 ~ 2023-03-31
-4,208,000 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-2,592,000 GBP2022-04-01 ~ 2023-03-31
-1,544,000 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-3,485,000 GBP2022-04-01 ~ 2023-03-31
-1,735,000 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-7,483,000 GBP2022-04-01 ~ 2023-03-31
-7,307,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-7,495,000 GBP2022-04-01 ~ 2023-03-31
-7,345,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-7,525,000 GBP2022-04-01 ~ 2023-03-31
-7,648,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
3,634,000 GBP2023-03-31
3,857,000 GBP2022-03-31
Total Inventories
106,000 GBP2023-03-31
82,000 GBP2022-03-31
Debtors
Current
1,829,000 GBP2023-03-31
1,847,000 GBP2022-03-31
Cash at bank and in hand
662,000 GBP2023-03-31
118,000 GBP2022-03-31
Current Assets
2,597,000 GBP2023-03-31
2,047,000 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-25,363,000 GBP2023-03-31
-17,398,000 GBP2022-03-31
Net Current Assets/Liabilities
-22,766,000 GBP2023-03-31
-15,351,000 GBP2022-03-31
Total Assets Less Current Liabilities
-19,132,000 GBP2023-03-31
-11,494,000 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-113,000 GBP2022-03-31
Net Assets/Liabilities
-19,132,000 GBP2023-03-31
-11,607,000 GBP2022-03-31
Equity
Called up share capital
1,000 GBP2023-03-31
1,000 GBP2022-03-31
1,000 GBP2021-04-01
Retained earnings (accumulated losses)
-19,133,000 GBP2023-03-31
-11,608,000 GBP2022-03-31
-3,960,000 GBP2021-04-01
Equity
-19,132,000 GBP2023-03-31
-11,607,000 GBP2022-03-31
-3,959,000 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
-7,525,000 GBP2022-04-01 ~ 2023-03-31
-7,648,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-7,525,000 GBP2022-04-01 ~ 2023-03-31
-7,648,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-7,525,000 GBP2022-04-01 ~ 2023-03-31
-7,648,000 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
15,000 GBP2022-04-01 ~ 2023-03-31
30,000 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
7,918,000 GBP2022-04-01 ~ 2023-03-31
4,052,000 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
772,000 GBP2022-04-01 ~ 2023-03-31
372,000 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
8,802,000 GBP2022-04-01 ~ 2023-03-31
4,482,000 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
80,000 GBP2022-04-01 ~ 2023-03-31
160,000 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-1,424,000 GBP2022-04-01 ~ 2023-03-31
-1,396,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,975,000 GBP2023-03-31
8,652,000 GBP2022-03-31
Motor vehicles
1,676,000 GBP2023-03-31
1,676,000 GBP2022-03-31
Other
3,882,000 GBP2023-03-31
2,473,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
14,702,000 GBP2023-03-31
12,962,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,125,000 GBP2022-03-31
Motor vehicles
1,189,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,105,000 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
716,000 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Owned/Freehold
182,000 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
1,963,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,841,000 GBP2023-03-31
Motor vehicles
1,371,000 GBP2023-03-31
Other
1,705,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,068,000 GBP2023-03-31
Property, Plant & Equipment
Plant and equipment
1,134,000 GBP2023-03-31
1,527,000 GBP2022-03-31
Motor vehicles
305,000 GBP2023-03-31
487,000 GBP2022-03-31
Other
2,177,000 GBP2023-03-31
1,828,000 GBP2022-03-31
Plant and equipment, Under hire purchased contracts or finance leases
11,000 GBP2023-03-31
204,000 GBP2022-03-31
Motor vehicles, Under hire purchased contracts or finance leases
282,000 GBP2023-03-31
394,000 GBP2022-03-31
Under hire purchased contracts or finance leases
293,000 GBP2023-03-31
598,000 GBP2022-03-31
Raw materials and consumables
106,000 GBP2023-03-31
82,000 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,657,000 GBP2023-03-31
1,157,000 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
14,000 GBP2022-03-31
Other Debtors
Current
172,000 GBP2023-03-31
676,000 GBP2022-03-31
Cash and Cash Equivalents
662,000 GBP2023-03-31
118,000 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,056,000 GBP2023-03-31
1,347,000 GBP2022-03-31
Amounts owed to group undertakings
Current
22,291,000 GBP2023-03-31
14,405,000 GBP2022-03-31
Taxation/Social Security Payable
Current
446,000 GBP2023-03-31
132,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
113,000 GBP2023-03-31
305,000 GBP2022-03-31
Other Creditors
Current
558,000 GBP2023-03-31
15,000 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
899,000 GBP2023-03-31
1,194,000 GBP2022-03-31
Creditors
Current
25,363,000 GBP2023-03-31
17,398,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
113,000 GBP2022-03-31
Creditors
Non-current
113,000 GBP2022-03-31
Minimum gross finance lease payments owing
113,000 GBP2023-03-31
418,000 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-03-31
1,000 shares2022-03-31
Par Value of Share
Class 1 ordinary share
02022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
526,000 GBP2023-03-31
526,000 GBP2022-03-31
Between one and five year
1,056,000 GBP2023-03-31
1,506,000 GBP2022-03-31
More than five year
77,000 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,582,000 GBP2023-03-31
2,109,000 GBP2022-03-31