82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
302024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Turnover/Revenue
11,933,380 GBP2024-01-01 ~ 2024-12-31
19,205,579 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,562,878 GBP2024-01-01 ~ 2024-12-31
-9,699,175 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,370,502 GBP2024-01-01 ~ 2024-12-31
9,506,404 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,963,378 GBP2024-01-01 ~ 2024-12-31
-4,958,744 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,407,124 GBP2024-01-01 ~ 2024-12-31
4,547,660 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,138 GBP2024-01-01 ~ 2024-12-31
58,644 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,435,301 GBP2024-01-01 ~ 2024-12-31
4,564,766 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,063,624 GBP2024-01-01 ~ 2024-12-31
3,485,173 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
172,290 GBP2024-12-31
124,962 GBP2023-12-31
Property, Plant & Equipment
38,539 GBP2024-12-31
42,497 GBP2023-12-31
Fixed Assets
210,829 GBP2024-12-31
167,459 GBP2023-12-31
Total Inventories
4,026,386 GBP2024-12-31
4,721,611 GBP2023-12-31
Debtors
Current
1,153,013 GBP2024-12-31
2,016,701 GBP2023-12-31
Cash at bank and in hand
2,085,514 GBP2024-12-31
1,798,088 GBP2023-12-31
Current Assets
7,264,913 GBP2024-12-31
8,536,400 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,790,367 GBP2024-12-31
-2,699,669 GBP2023-12-31
Net Current Assets/Liabilities
5,474,546 GBP2024-12-31
5,836,731 GBP2023-12-31
Total Assets Less Current Liabilities
5,685,375 GBP2024-12-31
6,004,190 GBP2023-12-31
Net Assets/Liabilities
5,668,190 GBP2024-12-31
5,993,566 GBP2023-12-31
Equity
Called up share capital
1,417 GBP2024-12-31
1,417 GBP2023-12-31
1,417 GBP2023-01-01
Share premium
1,250,000 GBP2024-12-31
1,250,000 GBP2023-12-31
1,250,000 GBP2023-01-01
Capital redemption reserve
2,632 GBP2024-12-31
2,632 GBP2023-12-31
2,632 GBP2023-01-01
Retained earnings (accumulated losses)
4,414,141 GBP2024-12-31
4,739,517 GBP2023-12-31
4,029,344 GBP2023-01-01
Equity
5,668,190 GBP2024-12-31
5,993,566 GBP2023-12-31
5,283,393 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,063,624 GBP2024-01-01 ~ 2024-12-31
3,485,173 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,389,000 GBP2024-01-01 ~ 2024-12-31
-2,775,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,389,000 GBP2024-01-01 ~ 2024-12-31
-2,775,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Wages/Salaries
1,321,237 GBP2024-01-01 ~ 2024-12-31
1,536,198 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
124,926 GBP2024-01-01 ~ 2024-12-31
140,715 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,479,339 GBP2024-01-01 ~ 2024-12-31
1,725,444 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
105,188 GBP2024-01-01 ~ 2024-12-31
101,703 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,561 GBP2024-01-01 ~ 2024-12-31
-3,308 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
358,825 GBP2024-01-01 ~ 2024-12-31
1,141,191 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,389,000 GBP2024-01-01 ~ 2024-12-31
2,775,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
300,925 GBP2024-12-31
222,730 GBP2023-12-31
Intangible Assets - Gross Cost
311,275 GBP2024-12-31
222,730 GBP2023-12-31
Computer software
10,350 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
136,915 GBP2024-12-31
97,768 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
138,985 GBP2024-12-31
97,768 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
41,217 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
164,010 GBP2024-12-31
124,962 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
121,998 GBP2024-12-31
116,188 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
140,218 GBP2024-12-31
130,573 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
87,739 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
88,076 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,992 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
13,603 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
95,731 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
101,679 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
26,267 GBP2024-12-31
28,449 GBP2023-12-31
Raw materials and consumables
464,449 GBP2024-12-31
386,866 GBP2023-12-31
Finished Goods/Goods for Resale
3,561,937 GBP2024-12-31
4,334,745 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
429,427 GBP2024-12-31
973,583 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
397,368 GBP2024-12-31
397,368 GBP2023-12-31
Other Debtors
Current
51,932 GBP2024-12-31
65,019 GBP2023-12-31
Prepayments/Accrued Income
Current
274,286 GBP2024-12-31
580,731 GBP2023-12-31
Cash and Cash Equivalents
2,085,514 GBP2024-12-31
1,798,088 GBP2023-12-31
Bank Borrowings
Current
25,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
752,187 GBP2024-12-31
789,113 GBP2023-12-31
Amounts owed to group undertakings
Current
2,632 GBP2024-12-31
2,632 GBP2023-12-31
Corporation Tax Payable
Current
711,617 GBP2024-12-31
1,408,773 GBP2023-12-31
Taxation/Social Security Payable
Current
61,138 GBP2024-12-31
74,173 GBP2023-12-31
Other Creditors
Current
7,995 GBP2024-12-31
7,419 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
254,798 GBP2024-12-31
392,559 GBP2023-12-31
Creditors
Current
1,790,367 GBP2024-12-31
2,699,669 GBP2023-12-31
Net Deferred Tax Liability/Asset
-17,185 GBP2024-12-31
-10,624 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,561 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-17,185 GBP2024-12-31
-10,624 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,417 shares2024-12-31
1,417 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,461 GBP2024-12-31
43,461 GBP2023-12-31
Between one and five year
97,787 GBP2024-12-31
141,248 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
141,248 GBP2024-12-31
184,709 GBP2023-12-31