82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
14,040,070 GBP2023-04-01 ~ 2024-03-31
12,828,273 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-11,195,545 GBP2023-04-01 ~ 2024-03-31
-9,946,678 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,844,525 GBP2023-04-01 ~ 2024-03-31
2,881,595 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,681,358 GBP2023-04-01 ~ 2024-03-31
-2,440,752 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
208,912 GBP2023-04-01 ~ 2024-03-31
568,491 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
357 GBP2023-04-01 ~ 2024-03-31
194 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
98,662 GBP2023-04-01 ~ 2024-03-31
480,902 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
85,362 GBP2023-04-01 ~ 2024-03-31
394,468 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
464,850 GBP2024-03-31
428,588 GBP2023-03-31
Property, Plant & Equipment
246,732 GBP2024-03-31
364,051 GBP2023-03-31
Total Inventories
2,479,150 GBP2024-03-31
2,670,090 GBP2023-03-31
Debtors
2,992,994 GBP2024-03-31
2,868,724 GBP2023-03-31
Cash at bank and in hand
31,756 GBP2024-03-31
19 GBP2023-03-31
Current Assets
5,503,900 GBP2024-03-31
5,538,833 GBP2023-03-31
Net Current Assets/Liabilities
736,563 GBP2024-03-31
815,693 GBP2023-03-31
Total Assets Less Current Liabilities
983,295 GBP2024-03-31
1,179,744 GBP2023-03-31
Net Assets/Liabilities
565,850 GBP2024-03-31
529,588 GBP2023-03-31
Equity
Called up share capital
2,000 GBP2024-03-31
2,000 GBP2023-03-31
Share premium
99,000 GBP2024-03-31
99,000 GBP2023-03-31
Equity
565,850 GBP2024-03-31
529,588 GBP2023-03-31
Bank Overdrafts
-137,589 GBP2023-03-31
Wages/Salaries
934,518 GBP2023-04-01 ~ 2024-03-31
884,707 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
101,551 GBP2023-04-01 ~ 2024-03-31
96,777 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,553 GBP2023-04-01 ~ 2024-03-31
15,204 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,050,622 GBP2023-04-01 ~ 2024-03-31
996,688 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
202023-04-01 ~ 2024-03-31
202022-04-01 ~ 2023-03-31
Director Remuneration
142,737 GBP2023-04-01 ~ 2024-03-31
22,720 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
42,630 GBP2023-04-01 ~ 2024-03-31
8,933 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
24,666 GBP2023-04-01 ~ 2024-03-31
91,371 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
49,100 GBP2023-04-01 ~ 2024-03-31
342,600 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
157,872 GBP2024-03-31
177,538 GBP2023-03-31
Motor vehicles
280,209 GBP2024-03-31
280,209 GBP2023-03-31
Computers
14,199 GBP2024-03-31
23,037 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
452,280 GBP2024-03-31
480,784 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-22,586 GBP2023-04-01 ~ 2024-03-31
Computers
-11,593 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-34,179 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
115,104 GBP2024-03-31
86,752 GBP2023-03-31
Motor vehicles
83,930 GBP2024-03-31
18,503 GBP2023-03-31
Computers
6,514 GBP2024-03-31
11,478 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
205,548 GBP2024-03-31
116,733 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
50,938 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
65,427 GBP2023-04-01 ~ 2024-03-31
Computers
6,266 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,631 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-22,586 GBP2023-04-01 ~ 2024-03-31
Computers
-11,230 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-33,816 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
42,768 GBP2024-03-31
90,786 GBP2023-03-31
Motor vehicles
196,279 GBP2024-03-31
261,706 GBP2023-03-31
Computers
7,685 GBP2024-03-31
11,559 GBP2023-03-31
Merchandise
2,479,150 GBP2024-03-31
2,670,090 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,685,803 GBP2024-03-31
2,471,464 GBP2023-03-31
Other Debtors
Current
307,191 GBP2024-03-31
347,260 GBP2023-03-31
Prepayments/Accrued Income
Current
50,000 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,992,994 GBP2024-03-31
2,868,724 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
176,349 GBP2024-03-31
343,932 GBP2023-03-31
Other Remaining Borrowings
Current
597,719 GBP2024-03-31
123,337 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
52,061 GBP2024-03-31
60,675 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,274,067 GBP2024-03-31
1,704,410 GBP2023-03-31
Corporation Tax Payable
Current
42,630 GBP2024-03-31
8,933 GBP2023-03-31
Other Taxation & Social Security Payable
Current
25,745 GBP2024-03-31
24,994 GBP2023-03-31
Other Creditors
Current
2,353,030 GBP2024-03-31
2,115,279 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
24,359 GBP2024-03-31
21,136 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
167,598 GBP2024-03-31
318,918 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
188,164 GBP2024-03-31
240,225 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
176,349 GBP2024-03-31
206,343 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
774,068 GBP2024-03-31
467,269 GBP2023-03-31
Bank Borrowings
Non-current, Between two and five year
167,598 GBP2024-03-31
318,918 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
188,164 GBP2024-03-31
240,225 GBP2023-03-31
hire purchase agreements
240,225 GBP2024-03-31
300,900 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
456,098 GBP2024-03-31
407,102 GBP2023-03-31
Between one and five year
1,508,380 GBP2024-03-31
1,485,340 GBP2023-03-31
More than five year
1,201,281 GBP2024-03-31
1,439,574 GBP2023-03-31
All periods
3,165,759 GBP2024-03-31
3,332,016 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,683 GBP2024-03-31
91,013 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
Class 2 ordinary share
500 shares2024-03-31
Class 3 ordinary share
500 shares2024-03-31