82990 - Other Business Support Service Activities N.e.c.
(expand)Profit/Loss
480,840 GBP2024-01-01 ~ 2024-12-31
735,113 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
132,853 GBP2024-12-31
133,607 GBP2023-12-31
Property, Plant & Equipment
192,912 GBP2024-12-31
61,694 GBP2023-12-31
Fixed Assets - Investments
300 GBP2024-12-31
300 GBP2023-12-31
Fixed Assets
326,065 GBP2024-12-31
195,601 GBP2023-12-31
Total Inventories
1,317,439 GBP2024-12-31
1,282,956 GBP2023-12-31
Debtors
Non-current
5,603,577 GBP2024-12-31
5,670,881 GBP2023-12-31
Current
1,109,704 GBP2024-12-31
1,106,556 GBP2023-12-31
Cash at bank and in hand
522,511 GBP2024-12-31
419,194 GBP2023-12-31
Current Assets
8,553,231 GBP2024-12-31
8,479,587 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,639,062 GBP2024-12-31
-3,661,020 GBP2023-12-31
Net Current Assets/Liabilities
5,914,169 GBP2024-12-31
4,818,567 GBP2023-12-31
Total Assets Less Current Liabilities
6,240,234 GBP2024-12-31
5,014,168 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-711,155 GBP2024-12-31
Net Assets/Liabilities
5,486,580 GBP2024-12-31
5,005,740 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Retained earnings (accumulated losses)
5,476,580 GBP2024-12-31
4,995,740 GBP2023-12-31
4,260,627 GBP2023-01-01
Equity
5,486,580 GBP2024-12-31
5,005,740 GBP2023-12-31
4,270,627 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
480,840 GBP2024-01-01 ~ 2024-12-31
735,113 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
480,840 GBP2024-01-01 ~ 2024-12-31
735,113 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
480,840 GBP2024-01-01 ~ 2024-12-31
735,113 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,000 GBP2024-01-01 ~ 2024-12-31
19,130 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
841,734 GBP2024-01-01 ~ 2024-12-31
860,328 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
76,151 GBP2024-01-01 ~ 2024-12-31
82,448 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
948,325 GBP2024-01-01 ~ 2024-12-31
976,528 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
69,461 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,071 GBP2024-01-01 ~ 2024-12-31
-10,736 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
160,490 GBP2024-01-01 ~ 2024-12-31
222,680 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
319,498 GBP2024-12-31
274,298 GBP2023-12-31
Computer software
516,840 GBP2024-12-31
501,744 GBP2023-12-31
Intangible Assets - Gross Cost
860,263 GBP2024-12-31
788,997 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
231,066 GBP2024-12-31
186,951 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
727,410 GBP2024-12-31
655,390 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
72,020 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
88,432 GBP2024-12-31
87,347 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
278,419 GBP2024-12-31
57,389 GBP2023-12-31
Motor vehicles
22,112 GBP2024-12-31
33,776 GBP2023-12-31
Furniture and fittings
145,863 GBP2024-12-31
255,293 GBP2023-12-31
Computers
199,411 GBP2024-12-31
378,172 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
779,149 GBP2024-12-31
856,914 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-112 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-14,164 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-131,042 GBP2024-01-01 ~ 2024-12-31
Computers
-113,356 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-258,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
57,340 GBP2023-12-31
Motor vehicles
22,943 GBP2023-12-31
Furniture and fittings
223,551 GBP2023-12-31
Computers
366,858 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
795,220 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,890 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
12,426 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
49,691 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-112 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-14,164 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-131,042 GBP2024-01-01 ~ 2024-12-31
Computers
-113,356 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-258,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
163,625 GBP2024-12-31
Motor vehicles
14,047 GBP2024-12-31
Furniture and fittings
111,573 GBP2024-12-31
Computers
170,421 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,237 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
114,794 GBP2024-12-31
49 GBP2023-12-31
Motor vehicles
8,065 GBP2024-12-31
10,833 GBP2023-12-31
Furniture and fittings
34,290 GBP2024-12-31
31,742 GBP2023-12-31
Computers
28,990 GBP2024-12-31
11,314 GBP2023-12-31
Investments in Subsidiaries
300 GBP2024-12-31
300 GBP2023-12-31
Raw materials and consumables
1,317,439 GBP2024-12-31
1,270,822 GBP2023-12-31
Value of work in progress
12,134 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
816,799 GBP2024-12-31
930,236 GBP2023-12-31
Other Debtors
Current
46,761 GBP2024-12-31
860 GBP2023-12-31
Prepayments/Accrued Income
Current
246,144 GBP2024-12-31
175,460 GBP2023-12-31
Bank Borrowings
Current
634,537 GBP2024-12-31
1,931,513 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,761,275 GBP2024-12-31
1,474,576 GBP2023-12-31
Corporation Tax Payable
Current
18,075 GBP2023-12-31
Taxation/Social Security Payable
Current
100,763 GBP2024-12-31
153,526 GBP2023-12-31
Other Creditors
Current
71,030 GBP2024-12-31
25,972 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
64,814 GBP2024-12-31
56,288 GBP2023-12-31
Creditors
Current
2,639,062 GBP2024-12-31
3,661,020 GBP2023-12-31
Bank Borrowings
Non-current
555,255 GBP2024-12-31
Amounts owed to group undertakings
Non-current
155,900 GBP2024-12-31
Creditors
Non-current
711,155 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
634,537 GBP2024-12-31
1,931,513 GBP2023-12-31
Non-current, Between one and two years
555,255 GBP2024-12-31
Total Borrowings
1,189,792 GBP2024-12-31
1,931,513 GBP2023-12-31
Net Deferred Tax Liability/Asset
-42,499 GBP2024-12-31
-8,428 GBP2023-12-31
-19,164 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,071 GBP2024-01-01 ~ 2024-12-31
10,736 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-43,935 GBP2024-12-31
-10,529 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,900 shares2024-12-31
9,900 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,799 GBP2024-12-31
82,985 GBP2023-12-31
Between one and five year
235,935 GBP2024-12-31
189,564 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
380,734 GBP2024-12-31
272,549 GBP2023-12-31