96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
23,486,167 GBP2023-10-01 ~ 2024-09-30
20,749,313 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
16,485,022 GBP2023-10-01 ~ 2024-09-30
14,021,013 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
7,001,145 GBP2023-10-01 ~ 2024-09-30
6,728,300 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
6,507,658 GBP2023-10-01 ~ 2024-09-30
6,088,816 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
493,487 GBP2023-10-01 ~ 2024-09-30
639,484 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,459 GBP2023-10-01 ~ 2024-09-30
25,445 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
246,417 GBP2023-10-01 ~ 2024-09-30
161,996 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
253,529 GBP2023-10-01 ~ 2024-09-30
502,933 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-199,340 GBP2023-10-01 ~ 2024-09-30
-85,682 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
452,869 GBP2023-10-01 ~ 2024-09-30
588,615 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
452,869 GBP2023-10-01 ~ 2024-09-30
588,615 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
15,005 GBP2024-09-30
16,895 GBP2023-09-30
Property, Plant & Equipment
834,382 GBP2024-09-30
947,375 GBP2023-09-30
Fixed Assets
849,387 GBP2024-09-30
964,270 GBP2023-09-30
Total Inventories
2,735,054 GBP2024-09-30
2,853,891 GBP2023-09-30
Debtors
4,984,774 GBP2024-09-30
3,763,172 GBP2023-09-30
Cash at bank and in hand
534,234 GBP2024-09-30
263,861 GBP2023-09-30
Current Assets
8,254,062 GBP2024-09-30
6,880,924 GBP2023-09-30
Creditors
Current
7,441,154 GBP2024-09-30
5,975,885 GBP2023-09-30
Net Current Assets/Liabilities
812,908 GBP2024-09-30
905,039 GBP2023-09-30
Total Assets Less Current Liabilities
1,662,295 GBP2024-09-30
1,869,309 GBP2023-09-30
Creditors
Non-current
-84,975 GBP2024-09-30
-124,894 GBP2023-09-30
Net Assets/Liabilities
1,481,518 GBP2024-09-30
1,664,319 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Retained earnings (accumulated losses)
1,481,418 GBP2024-09-30
1,664,219 GBP2023-09-30
1,765,104 GBP2022-09-30
Equity
1,481,518 GBP2024-09-30
1,664,319 GBP2023-09-30
1,765,204 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-635,670 GBP2023-10-01 ~ 2024-09-30
-689,500 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-635,670 GBP2023-10-01 ~ 2024-09-30
-689,500 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
452,869 GBP2023-10-01 ~ 2024-09-30
588,615 GBP2022-10-01 ~ 2023-09-30
Bank Overdrafts
-3,012,123 GBP2024-09-30
-2,327,243 GBP2023-09-30
-1,895,240 GBP2022-09-30
Wages/Salaries
3,641,119 GBP2023-10-01 ~ 2024-09-30
3,851,663 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
408,718 GBP2023-10-01 ~ 2024-09-30
488,670 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
426,667 GBP2023-10-01 ~ 2024-09-30
248,819 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,476,504 GBP2023-10-01 ~ 2024-09-30
4,589,152 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
792023-10-01 ~ 2024-09-30
712022-10-01 ~ 2023-09-30
Director Remuneration
570,321 GBP2023-10-01 ~ 2024-09-30
1,266,438 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
147,191 GBP2023-10-01 ~ 2024-09-30
171,567 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,000 GBP2023-10-01 ~ 2024-09-30
12,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
-111,893 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
63,382 GBP2023-10-01 ~ 2024-09-30
125,733 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
18,895 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,890 GBP2024-09-30
2,000 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,890 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
15,005 GBP2024-09-30
16,895 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
811,108 GBP2024-09-30
762,935 GBP2023-09-30
Furniture and fittings
544,136 GBP2024-09-30
541,936 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
548,905 GBP2024-09-30
474,968 GBP2023-09-30
Furniture and fittings
417,414 GBP2024-09-30
395,083 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
73,937 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
22,331 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
262,203 GBP2024-09-30
287,967 GBP2023-09-30
Furniture and fittings
126,722 GBP2024-09-30
146,853 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
690,793 GBP2024-09-30
738,365 GBP2023-09-30
Computers
154,227 GBP2024-09-30
138,339 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,229,349 GBP2024-09-30
2,210,660 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-138,094 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-138,094 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
335,442 GBP2024-09-30
318,338 GBP2023-09-30
Computers
81,013 GBP2024-09-30
65,763 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,394,967 GBP2024-09-30
1,263,285 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
123,789 GBP2023-10-01 ~ 2024-09-30
Computers
15,250 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
238,367 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-106,685 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,685 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles
355,351 GBP2024-09-30
420,027 GBP2023-09-30
Computers
73,214 GBP2024-09-30
72,576 GBP2023-09-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
87,823 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
91,176 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
273,240 GBP2024-09-30
Under hire purchased contracts or finance leases, Motor vehicles
338,393 GBP2023-09-30
Merchandise
2,735,054 GBP2024-09-30
2,853,891 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,877,958 GBP2024-09-30
3,012,590 GBP2023-09-30
Other Debtors
Current
340,647 GBP2024-09-30
254,720 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
118,275 GBP2024-09-30
111,893 GBP2023-09-30
Prepayments
Current
388,668 GBP2024-09-30
380,226 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
4,769,728 GBP2024-09-30
Amounts falling due within one year, Current
3,763,172 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
3,416,100 GBP2024-09-30
2,437,243 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
83,151 GBP2024-09-30
92,442 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,485,547 GBP2024-09-30
2,877,328 GBP2023-09-30
Other Taxation & Social Security Payable
Current
82,954 GBP2024-09-30
159,933 GBP2023-09-30
Other Creditors
Current
11,657 GBP2024-09-30
13,660 GBP2023-09-30
Accrued Liabilities
Current
110,231 GBP2024-09-30
107,654 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
84,975 GBP2024-09-30
124,894 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
403,977 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
3,416,100 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
92,442 GBP2023-09-30
Between one and five year, hire purchase agreements
124,894 GBP2023-09-30
hire purchase agreements
168,126 GBP2024-09-30
217,336 GBP2023-09-30
Bank Borrowings
Secured
403,977 GBP2024-09-30
110,000 GBP2023-09-30
Total Borrowings
Secured
3,584,226 GBP2024-09-30
2,654,578 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
95,802 GBP2024-09-30
80,096 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
452,869 GBP2023-10-01 ~ 2024-09-30