82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
25,493,883 GBP2023-01-01 ~ 2023-12-31
21,756,279 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
22,494,587 GBP2023-01-01 ~ 2023-12-31
19,019,101 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,999,296 GBP2023-01-01 ~ 2023-12-31
2,737,178 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,934,027 GBP2023-01-01 ~ 2023-12-31
1,574,301 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,079,024 GBP2023-01-01 ~ 2023-12-31
1,162,877 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
38 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
129,690 GBP2023-01-01 ~ 2023-12-31
162,742 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
949,334 GBP2023-01-01 ~ 2023-12-31
1,000,173 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
228,645 GBP2023-01-01 ~ 2023-12-31
209,534 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
720,689 GBP2023-01-01 ~ 2023-12-31
790,639 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
720,689 GBP2023-01-01 ~ 2023-12-31
790,639 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,425 GBP2023-12-31
3,677 GBP2022-12-31
Property, Plant & Equipment
424,451 GBP2023-12-31
78,290 GBP2022-12-31
Fixed Assets
427,876 GBP2023-12-31
81,967 GBP2022-12-31
Total Inventories
2,456,186 GBP2023-12-31
2,553,203 GBP2022-12-31
Debtors
5,684,967 GBP2023-12-31
5,999,396 GBP2022-12-31
Cash at bank and in hand
29,811 GBP2023-12-31
461,152 GBP2022-12-31
Current Assets
8,170,964 GBP2023-12-31
9,013,751 GBP2022-12-31
Creditors
Current
5,161,297 GBP2023-12-31
6,386,012 GBP2022-12-31
Net Current Assets/Liabilities
3,009,667 GBP2023-12-31
2,627,739 GBP2022-12-31
Total Assets Less Current Liabilities
3,437,543 GBP2023-12-31
2,709,706 GBP2022-12-31
Net Assets/Liabilities
3,343,220 GBP2023-12-31
2,622,531 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,343,120 GBP2023-12-31
2,622,431 GBP2022-12-31
1,831,792 GBP2021-12-31
Equity
3,343,220 GBP2023-12-31
2,622,531 GBP2022-12-31
1,831,892 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
720,689 GBP2023-01-01 ~ 2023-12-31
790,639 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,247,827 GBP2023-01-01 ~ 2023-12-31
3,485,988 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
498,656 GBP2023-01-01 ~ 2023-12-31
414,232 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,418 GBP2023-01-01 ~ 2023-12-31
66,372 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,825,901 GBP2023-01-01 ~ 2023-12-31
3,966,592 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
852023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Director Remuneration
238,850 GBP2023-01-01 ~ 2023-12-31
378,990 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,005 GBP2023-01-01 ~ 2023-12-31
31,772 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,000 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
183,565 GBP2023-01-01 ~ 2023-12-31
216,136 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
223,283 GBP2023-01-01 ~ 2023-12-31
190,033 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
5,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,575 GBP2023-12-31
1,323 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
252 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
3,425 GBP2023-12-31
3,677 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
26,584 GBP2023-12-31
8,784 GBP2022-12-31
Motor vehicles
334,678 GBP2023-12-31
200,808 GBP2022-12-31
Computers
229,870 GBP2023-12-31
174,879 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
797,359 GBP2023-12-31
408,882 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-27,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-27,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,075 GBP2023-12-31
8,778 GBP2022-12-31
Motor vehicles
178,793 GBP2023-12-31
167,633 GBP2022-12-31
Computers
160,374 GBP2023-12-31
132,513 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
372,908 GBP2023-12-31
330,592 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
297 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
38,458 GBP2023-01-01 ~ 2023-12-31
Computers
27,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,614 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-27,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
17,509 GBP2023-12-31
6 GBP2022-12-31
Motor vehicles
155,885 GBP2023-12-31
33,175 GBP2022-12-31
Computers
69,496 GBP2023-12-31
42,366 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
17,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
17,800 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
297 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
18,312 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
18,609 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
297 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
17,503 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
14,854 GBP2023-12-31
33,169 GBP2022-12-31
Under hire purchased contracts or finance leases
32,357 GBP2023-12-31
33,169 GBP2022-12-31
Merchandise
2,456,186 GBP2023-12-31
2,553,203 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,063,964 GBP2023-12-31
3,713,424 GBP2022-12-31
Other Debtors
Current
15,881 GBP2023-12-31
8,262 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
126,721 GBP2023-12-31
Prepayments
Current
2,478,401 GBP2023-12-31
2,277,710 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,684,967 GBP2023-12-31
5,999,396 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,237,823 GBP2023-12-31
3,967,858 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,013 GBP2023-12-31
14,768 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,629,766 GBP2023-12-31
927,864 GBP2022-12-31
Corporation Tax Payable
Current
325,870 GBP2023-12-31
263,080 GBP2022-12-31
Other Taxation & Social Security Payable
Current
140,464 GBP2023-12-31
113,488 GBP2022-12-31
Other Creditors
Current
30,467 GBP2023-12-31
22,821 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
576,467 GBP2023-12-31
674,067 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,669 GBP2023-12-31
21,016 GBP2022-12-31
Between one and five year, hire purchase agreements
13,669 GBP2023-12-31
21,016 GBP2022-12-31
hire purchase agreements
26,682 GBP2023-12-31
35,784 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
335,180 GBP2023-12-31
156,673 GBP2022-12-31
Between one and five year
1,055,360 GBP2023-12-31
233,155 GBP2022-12-31
All periods
1,390,540 GBP2023-12-31
389,828 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,654 GBP2023-12-31
8,574 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
720,689 GBP2023-01-01 ~ 2023-12-31