96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
1,079,803 GBP2023-01-01 ~ 2023-12-31
1,896,280 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-365,215 GBP2023-01-01 ~ 2023-12-31
-982,175 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
714,588 GBP2023-01-01 ~ 2023-12-31
914,105 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-16,635 GBP2023-01-01 ~ 2023-12-31
-14,826 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-594,906 GBP2023-01-01 ~ 2023-12-31
-717,930 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
103,870 GBP2023-01-01 ~ 2023-12-31
183,139 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,895 GBP2023-01-01 ~ 2023-12-31
13,676 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
125,765 GBP2023-01-01 ~ 2023-12-31
196,815 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
97,080 GBP2023-01-01 ~ 2023-12-31
160,150 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
97,080 GBP2023-01-01 ~ 2023-12-31
160,150 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
20,048 GBP2023-12-31
27,128 GBP2022-12-31
Property, Plant & Equipment
72,122 GBP2023-12-31
85,418 GBP2022-12-31
Fixed Assets
92,170 GBP2023-12-31
112,546 GBP2022-12-31
Total Inventories
87,173 GBP2023-12-31
54,963 GBP2022-12-31
Debtors
588,616 GBP2023-12-31
756,655 GBP2022-12-31
Cash at bank and in hand
83,608 GBP2023-12-31
235,516 GBP2022-12-31
Current Assets
759,397 GBP2023-12-31
1,047,134 GBP2022-12-31
Creditors
Current
433,698 GBP2023-12-31
679,538 GBP2022-12-31
Net Current Assets/Liabilities
325,699 GBP2023-12-31
367,596 GBP2022-12-31
Total Assets Less Current Liabilities
417,869 GBP2023-12-31
480,142 GBP2022-12-31
Net Assets/Liabilities
417,869 GBP2023-12-31
479,789 GBP2022-12-31
Equity
Called up share capital
300,000 GBP2023-12-31
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Retained earnings (accumulated losses)
117,869 GBP2023-12-31
179,789 GBP2022-12-31
310,639 GBP2021-12-31
Equity
417,869 GBP2023-12-31
479,789 GBP2022-12-31
610,639 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-159,000 GBP2023-01-01 ~ 2023-12-31
-291,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-159,000 GBP2023-01-01 ~ 2023-12-31
-291,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
97,080 GBP2023-01-01 ~ 2023-12-31
160,150 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
327,754 GBP2023-01-01 ~ 2023-12-31
312,550 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
30,822 GBP2023-01-01 ~ 2023-12-31
36,353 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
8,370 GBP2023-01-01 ~ 2023-12-31
8,094 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
366,946 GBP2023-01-01 ~ 2023-12-31
356,997 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
112023-01-01 ~ 2023-12-31
82022-01-01 ~ 2022-12-31
Director Remuneration
2,060 GBP2023-01-01 ~ 2023-12-31
2,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,843 GBP2023-01-01 ~ 2023-12-31
15,045 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,030 GBP2023-01-01 ~ 2023-12-31
6,254 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
32,488 GBP2023-01-01 ~ 2023-12-31
38,927 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
29,555 GBP2023-01-01 ~ 2023-12-31
37,395 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
100,400 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
9,353 GBP2022-12-31
Intangible Assets - Gross Cost
109,753 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
82,411 GBP2023-12-31
77,391 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
7,294 GBP2023-12-31
5,234 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
89,705 GBP2023-12-31
82,625 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
5,020 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
2,060 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,080 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
17,989 GBP2023-12-31
23,009 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
2,059 GBP2023-12-31
4,119 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
51,694 GBP2023-12-31
62,379 GBP2022-12-31
Furniture and fittings
136,508 GBP2023-12-31
136,508 GBP2022-12-31
Motor vehicles
25,893 GBP2023-12-31
19,226 GBP2022-12-31
Computers
53,457 GBP2023-12-31
53,457 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
267,552 GBP2023-12-31
271,570 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-27,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-27,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
72,782 GBP2023-12-31
72,788 GBP2022-12-31
Furniture and fittings
48,292 GBP2023-12-31
42,779 GBP2022-12-31
Motor vehicles
21,448 GBP2023-12-31
19,226 GBP2022-12-31
Computers
52,908 GBP2023-12-31
51,359 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
195,430 GBP2023-12-31
186,152 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,559 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
5,513 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,222 GBP2023-01-01 ~ 2023-12-31
Computers
1,549 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,843 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,565 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,565 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
-21,088 GBP2023-12-31
-10,409 GBP2022-12-31
Furniture and fittings
88,216 GBP2023-12-31
93,729 GBP2022-12-31
Motor vehicles
4,445 GBP2023-12-31
Computers
549 GBP2023-12-31
2,098 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
206,111 GBP2023-12-31
198,787 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
343,512 GBP2023-12-31
484,912 GBP2022-12-31
Other Debtors
Current
3,767 GBP2023-12-31
4,829 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
3,450 GBP2023-12-31
Prepayments/Accrued Income
Current
31,776 GBP2023-12-31
68,127 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
588,616 GBP2023-12-31
756,655 GBP2022-12-31
Trade Creditors/Trade Payables
Current
95,392 GBP2023-12-31
221,225 GBP2022-12-31
Corporation Tax Payable
Current
-355 GBP2023-12-31
14,229 GBP2022-12-31
Other Taxation & Social Security Payable
Current
9,493 GBP2023-12-31
9,900 GBP2022-12-31
Other Creditors
Current
283,221 GBP2023-12-31
362,179 GBP2022-12-31
Accrued Liabilities
Current
10,479 GBP2023-12-31
9,192 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,262 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-3,450 GBP2023-12-31
353 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
97,080 GBP2023-01-01 ~ 2023-12-31