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
13,241,085 GBP2023-01-01 ~ 2023-12-31
11,586,567 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,275,991 GBP2023-01-01 ~ 2023-12-31
-6,424,628 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,965,094 GBP2023-01-01 ~ 2023-12-31
5,161,939 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,653,178 GBP2023-01-01 ~ 2023-12-31
-3,875,740 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
304,849 GBP2023-01-01 ~ 2023-12-31
1,289,799 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
111 GBP2023-01-01 ~ 2023-12-31
1,960 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
104,666 GBP2023-01-01 ~ 2023-12-31
1,267,756 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
63,017 GBP2023-01-01 ~ 2023-12-31
1,008,900 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
63,017 GBP2023-01-01 ~ 2023-12-31
1,008,900 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
22,400 GBP2022-12-31
Property, Plant & Equipment
947,941 GBP2023-12-31
944,694 GBP2022-12-31
Fixed Assets - Investments
5,498 GBP2023-12-31
826 GBP2022-12-31
Fixed Assets
953,439 GBP2023-12-31
967,920 GBP2022-12-31
Total Inventories
4,522,642 GBP2023-12-31
2,968,548 GBP2022-12-31
Debtors
1,567,302 GBP2023-12-31
1,952,403 GBP2022-12-31
Cash at bank and in hand
1,390,323 GBP2023-12-31
1,250,360 GBP2022-12-31
Current Assets
7,480,267 GBP2023-12-31
6,171,311 GBP2022-12-31
Creditors
Current
5,494,853 GBP2023-12-31
3,844,549 GBP2022-12-31
Net Current Assets/Liabilities
1,985,414 GBP2023-12-31
2,326,762 GBP2022-12-31
Total Assets Less Current Liabilities
2,938,853 GBP2023-12-31
3,294,682 GBP2022-12-31
Net Assets/Liabilities
2,497,545 GBP2023-12-31
2,834,528 GBP2022-12-31
Equity
Called up share capital
400 GBP2023-12-31
400 GBP2022-12-31
400 GBP2021-12-31
Retained earnings (accumulated losses)
2,497,145 GBP2023-12-31
2,834,128 GBP2022-12-31
2,151,228 GBP2021-12-31
Equity
2,497,545 GBP2023-12-31
2,834,528 GBP2022-12-31
2,151,628 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
-326,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-400,000 GBP2023-01-01 ~ 2023-12-31
-326,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
63,017 GBP2023-01-01 ~ 2023-12-31
1,008,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
745,390 GBP2023-01-01 ~ 2023-12-31
565,071 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
62,929 GBP2023-01-01 ~ 2023-12-31
48,653 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,998 GBP2023-01-01 ~ 2023-12-31
9,693 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
826,317 GBP2023-01-01 ~ 2023-12-31
623,417 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
212022-01-01 ~ 2022-12-31
Director Remuneration
12,770 GBP2023-01-01 ~ 2023-12-31
11,637 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
90,067 GBP2023-01-01 ~ 2023-12-31
83,052 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
31,829 GBP2023-01-01 ~ 2023-12-31
235,021 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
24,617 GBP2023-01-01 ~ 2023-12-31
240,874 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
22,400 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
760,242 GBP2023-12-31
759,570 GBP2022-12-31
Plant and equipment
324,337 GBP2023-12-31
320,212 GBP2022-12-31
Furniture and fittings
166,869 GBP2023-12-31
132,974 GBP2022-12-31
Computers
114,029 GBP2023-12-31
92,596 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,365,477 GBP2023-12-31
1,305,352 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-34,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-34,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
22,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
104,978 GBP2023-12-31
67,006 GBP2022-12-31
Plant and equipment
212,099 GBP2023-12-31
192,595 GBP2022-12-31
Furniture and fittings
56,170 GBP2023-12-31
39,263 GBP2022-12-31
Computers
44,289 GBP2023-12-31
61,794 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
417,536 GBP2023-12-31
360,658 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,008 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
19,504 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,871 GBP2023-01-01 ~ 2023-12-31
Computers
16,925 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
91,308 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-34,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
655,264 GBP2023-12-31
692,564 GBP2022-12-31
Plant and equipment
112,238 GBP2023-12-31
127,617 GBP2022-12-31
Furniture and fittings
110,699 GBP2023-12-31
93,711 GBP2022-12-31
Computers
69,740 GBP2023-12-31
30,802 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
5,498 GBP2023-12-31
826 GBP2022-12-31
Additions to investments
4,713 GBP2023-12-31
Investments in Group Undertakings
5,498 GBP2023-12-31
826 GBP2022-12-31
Merchandise
4,522,642 GBP2023-12-31
2,968,548 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,116,382 GBP2023-12-31
1,737,050 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
82,392 GBP2023-12-31
94,679 GBP2022-12-31
Other Debtors
Current
226,435 GBP2023-12-31
10,950 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
12,153 GBP2023-12-31
21,032 GBP2022-12-31
Prepayments/Accrued Income
Current
37,835 GBP2023-12-31
5,587 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,567,302 GBP2023-12-31
1,952,403 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
23,855 GBP2023-12-31
22,581 GBP2022-12-31
Other Remaining Borrowings
Current
271,575 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,646 GBP2023-12-31
2,418 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,014,901 GBP2023-12-31
1,152,262 GBP2022-12-31
Amounts owed to group undertakings
Current
81,786 GBP2022-12-31
Corporation Tax Payable
Current
315,761 GBP2023-12-31
483,215 GBP2022-12-31
Other Taxation & Social Security Payable
Current
34,533 GBP2023-12-31
14,622 GBP2022-12-31
Other Creditors
Current
1,730,111 GBP2023-12-31
2,082,218 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,101,471 GBP2023-12-31
5,447 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
358,006 GBP2023-12-31
383,395 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,503 GBP2023-12-31
4,780 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
23,855 GBP2023-12-31
22,581 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
295,430 GBP2023-12-31
22,581 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
25,130 GBP2023-12-31
23,855 GBP2022-12-31
Non-current, Between two and five year
332,876 GBP2023-12-31
359,540 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,503 GBP2023-12-31
4,780 GBP2022-12-31
hire purchase agreements
4,149 GBP2023-12-31
7,198 GBP2022-12-31
Bank Borrowings
Secured
381,861 GBP2023-12-31
405,976 GBP2022-12-31
Total Borrowings
Secured
3,331,068 GBP2023-12-31
2,482,264 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
81,799 GBP2023-12-31
71,979 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
63,017 GBP2023-01-01 ~ 2023-12-31