82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-12-01 ~ 2023-11-30
Class 2 ordinary share
12022-12-01 ~ 2023-11-30
Class 3 ordinary share
12022-12-01 ~ 2023-11-30
Turnover/Revenue
16,221,881 GBP2022-12-01 ~ 2023-11-30
15,206,141 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
13,524,132 GBP2022-12-01 ~ 2023-11-30
12,349,577 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
2,697,749 GBP2022-12-01 ~ 2023-11-30
2,856,564 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
2,279,362 GBP2022-12-01 ~ 2023-11-30
2,206,169 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
418,387 GBP2022-12-01 ~ 2023-11-30
651,244 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
4,299 GBP2022-12-01 ~ 2023-11-30
2,220 GBP2021-12-01 ~ 2022-11-30
Interest Payable/Similar Charges (Finance Costs)
15,639 GBP2022-12-01 ~ 2023-11-30
15,425 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
407,047 GBP2022-12-01 ~ 2023-11-30
638,039 GBP2021-12-01 ~ 2022-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
105,284 GBP2022-12-01 ~ 2023-11-30
118,051 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
301,763 GBP2022-12-01 ~ 2023-11-30
519,988 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
301,763 GBP2022-12-01 ~ 2023-11-30
519,988 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
247,566 GBP2023-11-30
198,962 GBP2022-11-30
Total Inventories
5,104,627 GBP2023-11-30
2,330,656 GBP2022-11-30
Debtors
400,789 GBP2023-11-30
186,815 GBP2022-11-30
Cash at bank and in hand
852,931 GBP2023-11-30
925,634 GBP2022-11-30
Current Assets
6,358,347 GBP2023-11-30
3,443,105 GBP2022-11-30
Creditors
Current
5,029,089 GBP2023-11-30
2,023,946 GBP2022-11-30
Net Current Assets/Liabilities
1,329,258 GBP2023-11-30
1,419,159 GBP2022-11-30
Total Assets Less Current Liabilities
1,576,824 GBP2023-11-30
1,618,121 GBP2022-11-30
Net Assets/Liabilities
1,238,569 GBP2023-11-30
1,196,806 GBP2022-11-30
Bank Overdrafts
-6,680 GBP2023-11-30
-8,913 GBP2022-11-30
-3,764 GBP2021-11-30
Wages/Salaries
1,183,174 GBP2022-12-01 ~ 2023-11-30
1,191,381 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
112,204 GBP2022-12-01 ~ 2023-11-30
114,957 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,196 GBP2022-12-01 ~ 2023-11-30
143,297 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
1,437,574 GBP2022-12-01 ~ 2023-11-30
1,449,635 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
512022-12-01 ~ 2023-11-30
522021-12-01 ~ 2022-11-30
Director Remuneration
40,000 GBP2022-12-01 ~ 2023-11-30
40,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,743 GBP2022-12-01 ~ 2023-11-30
29,982 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
8,500 GBP2022-12-01 ~ 2023-11-30
8,000 GBP2021-12-01 ~ 2022-11-30
Current Tax for the Period
80,434 GBP2022-12-01 ~ 2023-11-30
121,051 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
101,762 GBP2022-12-01 ~ 2023-11-30
121,227 GBP2021-12-01 ~ 2022-11-30
Dividends Paid on Shares
260,000 GBP2022-12-01 ~ 2023-11-30
360,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
380,846 GBP2023-11-30
375,216 GBP2022-11-30
Motor vehicles
307,642 GBP2023-11-30
222,484 GBP2022-11-30
Computers
119,735 GBP2023-11-30
111,170 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
808,223 GBP2023-11-30
708,870 GBP2022-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-23,154 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Disposals
-23,154 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
328,587 GBP2023-11-30
310,755 GBP2022-11-30
Motor vehicles
136,819 GBP2023-11-30
112,063 GBP2022-11-30
Computers
95,251 GBP2023-11-30
87,090 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
560,657 GBP2023-11-30
509,908 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,832 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
40,889 GBP2022-12-01 ~ 2023-11-30
Computers
8,161 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,882 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,133 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,133 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Plant and equipment
52,259 GBP2023-11-30
64,461 GBP2022-11-30
Motor vehicles
170,823 GBP2023-11-30
110,421 GBP2022-11-30
Computers
24,484 GBP2023-11-30
24,080 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
37,139 GBP2022-12-01 ~ 2023-11-30
Under hire purchased contracts or finance leases
37,139 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
147,865 GBP2023-11-30
104,734 GBP2022-11-30
Under hire purchased contracts or finance leases
147,865 GBP2023-11-30
108,923 GBP2022-11-30
Merchandise
3,028,608 GBP2023-11-30
1,619,920 GBP2022-11-30
Raw Materials
135,060 GBP2023-11-30
144,926 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
77,970 GBP2023-11-30
96,324 GBP2022-11-30
Amount of corporation tax that is recoverable
Current
181,672 GBP2023-11-30
Prepayments/Accrued Income
Current
23,668 GBP2023-11-30
20,626 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
400,789 GBP2023-11-30
186,815 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
106,680 GBP2023-11-30
108,913 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
42,616 GBP2023-11-30
37,653 GBP2022-11-30
Trade Creditors/Trade Payables
Current
501,451 GBP2023-11-30
330,507 GBP2022-11-30
Corporation Tax Payable
Current
80,434 GBP2023-11-30
121,051 GBP2022-11-30
Other Taxation & Social Security Payable
Current
26,752 GBP2023-11-30
121,509 GBP2022-11-30
Other Creditors
Current
4,500 GBP2023-11-30
Accrued Liabilities/Deferred Income
Current
31,052 GBP2023-11-30
55,940 GBP2022-11-30
Bank Borrowings/Overdrafts
Non-current
200,000 GBP2023-11-30
320,000 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Non-current
77,405 GBP2023-11-30
65,315 GBP2022-11-30
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-11-30
100,000 GBP2022-11-30
Total Borrowings
Current, Amounts falling due within one year
106,680 GBP2023-11-30
108,913 GBP2022-11-30
Bank Borrowings
Non-current, Between one and two years
100,000 GBP2023-11-30
100,000 GBP2022-11-30
Non-current, Between two and five year
100,000 GBP2023-11-30
220,000 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
77,405 GBP2023-11-30
65,315 GBP2022-11-30
hire purchase agreements
120,021 GBP2023-11-30
102,968 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,000 GBP2023-11-30
45,000 GBP2022-11-30
Between one and five year
35,423 GBP2023-11-30
More than five year
770,000 GBP2023-11-30
880,000 GBP2022-11-30
All periods
850,423 GBP2023-11-30
925,000 GBP2022-11-30
Bank Borrowings
Secured
300,000 GBP2023-11-30
420,000 GBP2022-11-30
Total Borrowings
Secured
4,645,227 GBP2023-11-30
1,743,882 GBP2022-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,850 GBP2023-11-30
36,000 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2023-11-30
Class 2 ordinary share
4,000 shares2023-11-30
Class 3 ordinary share
1,000 shares2023-11-30