ULTIMATE OFFICE SOLUTIONS LTD. - 2014-10-01
(expand)Cost of Sales
-17,249,134 GBP2023-04-01 ~ 2024-03-31
-19,431,472 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,392,345 GBP2023-04-01 ~ 2024-03-31
3,819,381 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,185,798 GBP2023-04-01 ~ 2024-03-31
-3,517,710 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,228,356 GBP2023-04-01 ~ 2024-03-31
326,936 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
33,083 GBP2023-04-01 ~ 2024-03-31
11,719 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,289,875 GBP2023-04-01 ~ 2024-03-31
271,993 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,133,863 GBP2023-04-01 ~ 2024-03-31
193,485 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,133,863 GBP2023-04-01 ~ 2024-03-31
193,485 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
285,364 GBP2024-03-31
1,720,669 GBP2023-03-31
Total Inventories
57,702 GBP2024-03-31
158,795 GBP2023-03-31
Debtors
2,429,835 GBP2024-03-31
2,986,917 GBP2023-03-31
Cash at bank and in hand
2,503,439 GBP2024-03-31
2,654,389 GBP2023-03-31
Current Assets
4,990,976 GBP2024-03-31
5,800,101 GBP2023-03-31
Net Current Assets/Liabilities
1,045,315 GBP2024-03-31
1,472,206 GBP2023-03-31
Total Assets Less Current Liabilities
1,330,679 GBP2024-03-31
3,192,875 GBP2023-03-31
Net Assets/Liabilities
1,267,388 GBP2024-03-31
2,308,584 GBP2023-03-31
Equity
Called up share capital
103 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Share premium
89,280 GBP2024-03-31
80,000 GBP2023-03-31
80,000 GBP2022-03-31
Retained earnings (accumulated losses)
1,178,005 GBP2024-03-31
2,219,201 GBP2023-03-31
2,345,499 GBP2022-03-31
Equity
1,267,388 GBP2024-03-31
2,308,584 GBP2023-03-31
2,425,599 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,184,342 GBP2023-04-01 ~ 2024-03-31
-310,500 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-2,184,342 GBP2023-04-01 ~ 2024-03-31
-310,500 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,143,146 GBP2023-04-01 ~ 2024-03-31
184,202 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
3 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
9,283 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,875,921 GBP2023-04-01 ~ 2024-03-31
1,725,624 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
249,841 GBP2023-04-01 ~ 2024-03-31
215,393 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,485 GBP2023-04-01 ~ 2024-03-31
252,336 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,187,247 GBP2023-04-01 ~ 2024-03-31
2,193,353 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
392023-04-01 ~ 2024-03-31
392022-04-01 ~ 2023-03-31
Director Remuneration
469,739 GBP2023-04-01 ~ 2024-03-31
145,028 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
74,088 GBP2023-04-01 ~ 2024-03-31
87,826 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
19,000 GBP2023-04-01 ~ 2024-03-31
19,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
214,893 GBP2023-04-01 ~ 2024-03-31
125,733 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
322,469 GBP2023-04-01 ~ 2024-03-31
51,679 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
2,184,342 GBP2023-04-01 ~ 2024-03-31
310,500 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,457,849 GBP2023-03-31
Plant and equipment
12,167 GBP2024-03-31
11,809 GBP2023-03-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,457,849 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
57,586 GBP2023-03-31
Plant and equipment
7,972 GBP2024-03-31
7,254 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
718 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-57,586 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
4,195 GBP2024-03-31
4,555 GBP2023-03-31
Land and buildings
1,400,263 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
217,235 GBP2024-03-31
217,921 GBP2023-03-31
Motor vehicles
156,057 GBP2024-03-31
156,057 GBP2023-03-31
Computers
161,359 GBP2024-03-31
128,704 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
557,094 GBP2024-03-31
1,972,340 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-7,282 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-1,465,131 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
65,388 GBP2024-03-31
39,988 GBP2023-03-31
Motor vehicles
95,694 GBP2024-03-31
75,574 GBP2023-03-31
Computers
102,676 GBP2024-03-31
71,269 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
271,730 GBP2024-03-31
251,671 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,049 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
20,120 GBP2023-04-01 ~ 2024-03-31
Computers
31,407 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,294 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,649 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-60,235 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
151,847 GBP2024-03-31
177,933 GBP2023-03-31
Motor vehicles
60,363 GBP2024-03-31
80,483 GBP2023-03-31
Computers
58,683 GBP2024-03-31
57,435 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
6,250 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
3,151 GBP2024-03-31
2,604 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
547 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
5,659 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
6,206 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
3,099 GBP2024-03-31
3,646 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
16,978 GBP2024-03-31
22,637 GBP2023-03-31
Under hire purchased contracts or finance leases
20,077 GBP2024-03-31
26,283 GBP2023-03-31
Merchandise
22,722 GBP2024-03-31
13,518 GBP2023-03-31
Value of work in progress
34,980 GBP2024-03-31
145,277 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,810,519 GBP2024-03-31
1,820,146 GBP2023-03-31
Other Debtors
Current
503,502 GBP2024-03-31
356,146 GBP2023-03-31
Prepayments
Current
82,540 GBP2024-03-31
64,319 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,429,835 GBP2024-03-31
2,986,917 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
58,022 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
22,442 GBP2024-03-31
7,532 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,214,189 GBP2024-03-31
2,985,222 GBP2023-03-31
Corporation Tax Payable
Current
214,926 GBP2024-03-31
125,733 GBP2023-03-31
Other Taxation & Social Security Payable
Current
92,094 GBP2024-03-31
95,374 GBP2023-03-31
Other Creditors
Current
280,175 GBP2024-03-31
311,625 GBP2023-03-31
Accrued Liabilities
Current
438,374 GBP2024-03-31
264,402 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
739,677 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
22,442 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
58,022 GBP2023-03-31
Non-current, Between one and two years
71,449 GBP2023-03-31
Non-current, Between two and five year
668,228 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
22,442 GBP2023-03-31
hire purchase agreements
22,442 GBP2024-03-31
29,974 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,332 GBP2024-03-31
66,567 GBP2023-03-31
Between one and five year
658,638 GBP2024-03-31
168,336 GBP2023-03-31
More than five year
501,500 GBP2024-03-31
21,600 GBP2023-03-31
All periods
1,370,470 GBP2024-03-31
256,503 GBP2023-03-31
Bank Borrowings
Secured
797,699 GBP2023-03-31
Total Borrowings
Secured
22,442 GBP2024-03-31
827,673 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
63,291 GBP2024-03-31
122,172 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,133,863 GBP2023-04-01 ~ 2024-03-31