82990 - Other Business Support Service Activities N.e.c.
(expand)Operating Profit/Loss
1,145,803 GBP2023-01-01 ~ 2023-12-31
1,709,524 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
137 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
946,767 GBP2023-01-01 ~ 2023-12-31
1,600,256 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
735,113 GBP2023-01-01 ~ 2023-12-31
1,292,162 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
133,607 GBP2023-12-31
184,595 GBP2022-12-31
Property, Plant & Equipment
61,694 GBP2023-12-31
94,366 GBP2022-12-31
Fixed Assets - Investments
300 GBP2023-12-31
40,300 GBP2022-12-31
Fixed Assets
195,601 GBP2023-12-31
319,261 GBP2022-12-31
Total Inventories
1,282,956 GBP2023-12-31
1,056,633 GBP2022-12-31
Debtors
Non-current
5,670,881 GBP2023-12-31
5,763,861 GBP2022-12-31
Current
1,106,556 GBP2023-12-31
940,836 GBP2022-12-31
Cash at bank and in hand
419,194 GBP2023-12-31
780,682 GBP2022-12-31
Current Assets
8,479,587 GBP2023-12-31
8,542,012 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,661,020 GBP2023-12-31
-2,554,436 GBP2022-12-31
Net Current Assets/Liabilities
4,818,567 GBP2023-12-31
5,987,576 GBP2022-12-31
Total Assets Less Current Liabilities
5,014,168 GBP2023-12-31
6,306,837 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,017,046 GBP2022-12-31
Net Assets/Liabilities
5,005,740 GBP2023-12-31
4,270,627 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,995,740 GBP2023-12-31
4,260,627 GBP2022-12-31
2,968,465 GBP2022-01-01
Equity
5,005,740 GBP2023-12-31
4,270,627 GBP2022-12-31
2,978,465 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
735,113 GBP2023-01-01 ~ 2023-12-31
1,292,162 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
735,113 GBP2023-01-01 ~ 2023-12-31
1,292,162 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
735,113 GBP2023-01-01 ~ 2023-12-31
1,292,162 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,130 GBP2023-01-01 ~ 2023-12-31
21,175 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
860,328 GBP2023-01-01 ~ 2023-12-31
930,923 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
82,448 GBP2023-01-01 ~ 2023-12-31
87,123 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
976,528 GBP2023-01-01 ~ 2023-12-31
1,053,136 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
69,461 GBP2023-01-01 ~ 2023-12-31
161,375 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,736 GBP2023-01-01 ~ 2023-12-31
-5,099 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
222,680 GBP2023-01-01 ~ 2023-12-31
304,049 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
274,298 GBP2023-12-31
262,658 GBP2022-12-31
Computer software
501,744 GBP2023-12-31
490,781 GBP2022-12-31
Intangible Assets - Gross Cost
788,997 GBP2023-12-31
764,144 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
186,951 GBP2023-12-31
136,669 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
655,390 GBP2023-12-31
579,549 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
79,768 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
87,347 GBP2023-12-31
125,989 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
57,389 GBP2023-12-31
57,389 GBP2022-12-31
Motor vehicles
33,776 GBP2023-12-31
22,585 GBP2022-12-31
Furniture and fittings
255,293 GBP2023-12-31
250,347 GBP2022-12-31
Computers
378,172 GBP2023-12-31
368,217 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
856,914 GBP2023-12-31
823,563 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-5,280 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-5,280 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
38,372 GBP2022-12-31
Motor vehicles
18,040 GBP2022-12-31
Furniture and fittings
209,566 GBP2022-12-31
Computers
341,609 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
729,197 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
18,968 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
4,903 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
15,305 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
25,249 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
67,343 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
795,220 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
49 GBP2023-12-31
19,017 GBP2022-12-31
Motor vehicles
10,833 GBP2023-12-31
4,545 GBP2022-12-31
Furniture and fittings
31,742 GBP2023-12-31
40,781 GBP2022-12-31
Computers
11,314 GBP2023-12-31
26,608 GBP2022-12-31
Investments in Subsidiaries
300 GBP2023-12-31
40,300 GBP2022-12-31
Raw materials and consumables
1,270,822 GBP2023-12-31
1,056,633 GBP2022-12-31
Value of work in progress
12,134 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
930,236 GBP2023-12-31
808,391 GBP2022-12-31
Other Debtors
Current
860 GBP2023-12-31
911 GBP2022-12-31
Prepayments/Accrued Income
Current
175,460 GBP2023-12-31
127,757 GBP2022-12-31
Bank Borrowings
Current
1,931,513 GBP2023-12-31
658,126 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,474,576 GBP2023-12-31
1,342,143 GBP2022-12-31
Corporation Tax Payable
Current
18,075 GBP2023-12-31
171,529 GBP2022-12-31
Taxation/Social Security Payable
Current
153,526 GBP2023-12-31
194,121 GBP2022-12-31
Other Creditors
Current
25,972 GBP2023-12-31
66,886 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
56,288 GBP2023-12-31
121,631 GBP2022-12-31
Creditors
Current
3,661,020 GBP2023-12-31
2,554,436 GBP2022-12-31
Bank Borrowings
Non-current
1,977,059 GBP2022-12-31
Amounts owed to group undertakings
Non-current
39,987 GBP2022-12-31
Creditors
Non-current
2,017,046 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,931,513 GBP2023-12-31
658,126 GBP2022-12-31
Non-current, Between one and two years
700,740 GBP2022-12-31
Non-current, Between two and five year
1,276,319 GBP2022-12-31
Total Borrowings
1,931,513 GBP2023-12-31
2,635,185 GBP2022-12-31
Net Deferred Tax Liability/Asset
-8,428 GBP2023-12-31
-19,164 GBP2022-12-31
-24,263 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,736 GBP2023-01-01 ~ 2023-12-31
5,099 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-10,529 GBP2023-12-31
-20,468 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,900 shares2023-12-31
9,900 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,985 GBP2023-12-31
88,601 GBP2022-12-31
Between one and five year
189,564 GBP2023-12-31
222,126 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
272,549 GBP2023-12-31
310,727 GBP2022-12-31