82990 - Other Business Support Service Activities N.e.c.
Cost of Sales
-19,336,310 GBP2023-01-01 ~ 2023-12-31
-12,333,175 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,922,164 GBP2023-01-01 ~ 2023-12-31
-1,755,635 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,140 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,292,017 GBP2023-01-01 ~ 2023-12-31
1,796,805 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,043,954 GBP2023-01-01 ~ 2023-12-31
1,443,955 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
9,193,156 GBP2023-12-31
5,660,702 GBP2022-12-31
5,020,747 GBP2021-12-31
Dividends Paid
-511,500 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-804,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
76,193 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
124,077 GBP2023-12-31
98,387 GBP2022-12-31
Fixed Assets
200,270 GBP2023-12-31
98,387 GBP2022-12-31
Debtors
3,006,460 GBP2023-12-31
1,905,034 GBP2022-12-31
Cash at bank and in hand
3,990,478 GBP2023-12-31
494 GBP2022-12-31
Current Assets
13,339,846 GBP2023-12-31
8,306,542 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,318,615 GBP2023-12-31
-2,723,333 GBP2022-12-31
Net Current Assets/Liabilities
9,021,231 GBP2023-12-31
5,583,209 GBP2022-12-31
Total Assets Less Current Liabilities
9,221,501 GBP2023-12-31
5,681,596 GBP2022-12-31
Net Assets/Liabilities
9,193,356 GBP2023-12-31
5,660,902 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
Equity
9,193,356 GBP2023-12-31
5,660,902 GBP2022-12-31
Audit Fees/Expenses
17,650 GBP2023-01-01 ~ 2023-12-31
10,110 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
452023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Wages/Salaries
1,611,279 GBP2023-01-01 ~ 2023-12-31
1,197,281 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,526 GBP2023-01-01 ~ 2023-12-31
21,523 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,809,819 GBP2023-01-01 ~ 2023-12-31
1,338,507 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
24,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,010 GBP2023-01-01 ~ 2023-12-31
5,469 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
78,820 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,627 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
2,627 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
78,459 GBP2023-12-31
78,459 GBP2022-12-31
Plant and equipment
206,296 GBP2023-12-31
181,804 GBP2022-12-31
Motor vehicles
55,500 GBP2023-12-31
14,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
340,255 GBP2023-12-31
274,263 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
43,949 GBP2023-12-31
31,547 GBP2022-12-31
Plant and equipment
155,497 GBP2023-12-31
134,757 GBP2022-12-31
Motor vehicles
16,732 GBP2023-12-31
9,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
216,178 GBP2023-12-31
175,876 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
12,402 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
20,740 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,302 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
34,510 GBP2023-12-31
46,912 GBP2022-12-31
Plant and equipment
50,799 GBP2023-12-31
47,047 GBP2022-12-31
Motor vehicles
38,768 GBP2023-12-31
4,428 GBP2022-12-31
Finished Goods/Goods for Resale
6,342,908 GBP2023-12-31
6,401,014 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,412,589 GBP2023-12-31
1,762,112 GBP2022-12-31
Other Debtors
Current
1,386,521 GBP2023-12-31
19,562 GBP2022-12-31
Prepayments/Accrued Income
Current
207,350 GBP2023-12-31
123,360 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,006,460 GBP2023-12-31
1,905,034 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
546,734 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,678,870 GBP2023-12-31
769,971 GBP2022-12-31
Amounts owed to group undertakings
Current
512,155 GBP2023-12-31
76,423 GBP2022-12-31
Corporation Tax Payable
Current
251,702 GBP2023-12-31
22,883 GBP2022-12-31
Other Taxation & Social Security Payable
Current
483,414 GBP2023-12-31
524,689 GBP2022-12-31
Other Creditors
Current
62,221 GBP2023-12-31
243,548 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,330,253 GBP2023-12-31
539,085 GBP2022-12-31
Creditors
Current
4,318,615 GBP2023-12-31
2,723,333 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
546,734 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
546,734 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
477,719 GBP2023-12-31
487,225 GBP2022-12-31
Between two and five year
530,843 GBP2023-12-31
988,889 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,008,562 GBP2023-12-31
1,476,114 GBP2022-12-31