82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
2202021-01-01 ~ 2021-12-31
2312020-01-01 ~ 2020-12-31
Profit/Loss
354,537 GBP2021-01-01 ~ 2021-12-31
401,338 GBP2020-01-01 ~ 2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
26,709 GBP2020-12-31
Turnover/Revenue
14,502,981 GBP2021-01-01 ~ 2021-12-31
16,521,804 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-9,663,080 GBP2021-01-01 ~ 2021-12-31
-11,051,818 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,839,901 GBP2021-01-01 ~ 2021-12-31
5,469,986 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-4,384,199 GBP2021-01-01 ~ 2021-12-31
-4,968,602 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
455,702 GBP2021-01-01 ~ 2021-12-31
501,384 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
98 GBP2021-01-01 ~ 2021-12-31
419 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
455,800 GBP2021-01-01 ~ 2021-12-31
501,803 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
354,537 GBP2021-01-01 ~ 2021-12-31
401,338 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
188,634 GBP2021-12-31
451,437 GBP2020-12-31
Total Inventories
257,315 GBP2021-12-31
350,220 GBP2020-12-31
Debtors
3,062,963 GBP2021-12-31
2,373,880 GBP2020-12-31
Cash at bank and in hand
1,483,008 GBP2021-12-31
1,381,195 GBP2020-12-31
Current Assets
4,803,286 GBP2021-12-31
4,105,295 GBP2020-12-31
Creditors
Amounts falling due within one year
2,415,287 GBP2021-12-31
2,307,927 GBP2020-12-31
Net Current Assets/Liabilities
2,387,999 GBP2021-12-31
1,797,368 GBP2020-12-31
Total Assets Less Current Liabilities
2,576,633 GBP2021-12-31
2,248,805 GBP2020-12-31
Net Assets/Liabilities
2,576,633 GBP2021-12-31
2,222,096 GBP2020-12-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-12-31
100 GBP2019-12-31
Retained earnings (accumulated losses)
2,576,533 GBP2021-12-31
2,221,996 GBP2020-12-31
2,820,658 GBP2019-12-31
Equity
2,576,633 GBP2021-12-31
2,222,096 GBP2020-12-31
Restated amount
2,222,096 GBP2020-12-31
2,820,758 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
354,537 GBP2021-01-01 ~ 2021-12-31
401,338 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
354,537 GBP2021-01-01 ~ 2021-12-31
401,338 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.332021-01-01 ~ 2021-12-31
Furniture and fittings
0.252021-01-01 ~ 2021-12-31
Office equipment
0.502021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
318,606 GBP2021-01-01 ~ 2021-12-31
325,511 GBP2020-01-01 ~ 2020-12-31
Average number of employees in administration and support functions
282021-01-01 ~ 2021-12-31
292020-01-01 ~ 2020-12-31
Wages/Salaries
6,428,891 GBP2021-01-01 ~ 2021-12-31
7,133,076 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
375,576 GBP2021-01-01 ~ 2021-12-31
379,030 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,258 GBP2021-01-01 ~ 2021-12-31
87,663 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
6,884,725 GBP2021-01-01 ~ 2021-12-31
7,599,769 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-26,709 GBP2021-01-01 ~ 2021-12-31
3,592 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
86,602 GBP2021-01-01 ~ 2021-12-31
95,343 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
All ordinary shares
1,000,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
11,463 GBP2021-12-31
11,463 GBP2020-12-31
Plant and equipment
2,053,113 GBP2021-12-31
2,049,254 GBP2020-12-31
Furniture and fittings
290,375 GBP2021-12-31
283,091 GBP2020-12-31
Office equipment
360,576 GBP2021-12-31
315,916 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,715,527 GBP2021-12-31
2,659,724 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
11,463 GBP2021-12-31
11,463 GBP2020-12-31
Plant and equipment
1,926,758 GBP2021-12-31
1,714,180 GBP2020-12-31
Furniture and fittings
275,637 GBP2021-12-31
262,519 GBP2020-12-31
Office equipment
313,035 GBP2021-12-31
220,125 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,526,893 GBP2021-12-31
2,208,287 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
212,578 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
13,118 GBP2021-01-01 ~ 2021-12-31
Office equipment
92,910 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
318,606 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
126,355 GBP2021-12-31
335,074 GBP2020-12-31
Furniture and fittings
14,738 GBP2021-12-31
20,572 GBP2020-12-31
Office equipment
47,541 GBP2021-12-31
95,791 GBP2020-12-31
Under hire purchased contracts or finance leases, Plant and equipment
52,408 GBP2020-12-31
Raw Materials
257,315 GBP2021-12-31
350,220 GBP2020-12-31
Trade Debtors/Trade Receivables
1,700,441 GBP2021-12-31
1,310,191 GBP2020-12-31
Prepayments/Accrued Income
297,437 GBP2021-12-31
262,494 GBP2020-12-31
Other Debtors
575,980 GBP2021-12-31
679,097 GBP2020-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,862,805 GBP2021-12-31
1,827,622 GBP2020-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
245,344 GBP2021-12-31
204,244 GBP2020-12-31
Corporation Tax Payable
Amounts falling due within one year
127,974 GBP2021-12-31
80,553 GBP2020-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
89,862 GBP2021-12-31
83,518 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
27,794 GBP2020-12-31
Other Creditors
Amounts falling due within one year
89,302 GBP2021-12-31
84,196 GBP2020-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
27,794 GBP2020-12-31
Deferred Tax Liabilities
26,709 GBP2020-12-31
Par Value of Share
Class 1 ordinary share
1 shares2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-12-31
100 shares2020-12-31