82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
13,348,265 GBP2022-04-01 ~ 2023-03-31
16,073,137 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
8,833,443 GBP2022-04-01 ~ 2023-03-31
9,116,928 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
4,514,822 GBP2022-04-01 ~ 2023-03-31
6,956,209 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
5,673,568 GBP2022-04-01 ~ 2023-03-31
5,797,878 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-1,158,746 GBP2022-04-01 ~ 2023-03-31
1,166,435 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
162,241 GBP2022-04-01 ~ 2023-03-31
58,753 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,320,987 GBP2022-04-01 ~ 2023-03-31
1,107,682 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
101,255 GBP2022-04-01 ~ 2023-03-31
-7,702 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-1,422,242 GBP2022-04-01 ~ 2023-03-31
1,115,384 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-1,422,242 GBP2022-04-01 ~ 2023-03-31
1,115,384 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,038,469 GBP2023-03-31
1,043,484 GBP2022-03-31
Total Inventories
4,008,135 GBP2023-03-31
4,757,306 GBP2022-03-31
Debtors
1,488,895 GBP2023-03-31
2,767,003 GBP2022-03-31
Cash at bank and in hand
3,603 GBP2023-03-31
256,386 GBP2022-03-31
Current Assets
5,500,633 GBP2023-03-31
7,780,695 GBP2022-03-31
Creditors
Current
5,484,906 GBP2023-03-31
5,831,105 GBP2022-03-31
Net Current Assets/Liabilities
15,727 GBP2023-03-31
1,949,590 GBP2022-03-31
Total Assets Less Current Liabilities
1,054,196 GBP2023-03-31
2,993,074 GBP2022-03-31
Creditors
Non-current
1,108,734 GBP2023-03-31
1,625,370 GBP2022-03-31
Net Assets/Liabilities
-54,538 GBP2023-03-31
1,367,704 GBP2022-03-31
Equity
Called up share capital
600 GBP2023-03-31
600 GBP2022-03-31
600 GBP2021-03-31
Retained earnings (accumulated losses)
-55,138 GBP2023-03-31
1,367,104 GBP2022-03-31
401,720 GBP2021-03-31
Equity
-54,538 GBP2023-03-31
1,367,704 GBP2022-03-31
402,320 GBP2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-150,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,422,242 GBP2022-04-01 ~ 2023-03-31
1,115,384 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
3,004,596 GBP2022-04-01 ~ 2023-03-31
3,052,198 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
327,138 GBP2022-04-01 ~ 2023-03-31
309,484 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,206 GBP2022-04-01 ~ 2023-03-31
50,754 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,381,940 GBP2022-04-01 ~ 2023-03-31
3,412,436 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
932022-04-01 ~ 2023-03-31
1012021-04-01 ~ 2022-03-31
Director Remuneration
465,737 GBP2022-04-01 ~ 2023-03-31
468,613 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,016 GBP2022-04-01 ~ 2023-03-31
78,613 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
18,750 GBP2022-04-01 ~ 2023-03-31
25,000 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-330,247 GBP2022-04-01 ~ 2023-03-31
210,460 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
424,401 GBP2023-03-31
424,401 GBP2022-03-31
Furniture and fittings
28,147 GBP2023-03-31
28,147 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,189 GBP2023-03-31
32,357 GBP2022-03-31
Furniture and fittings
19,245 GBP2023-03-31
16,277 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
17,832 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
2,968 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
374,212 GBP2023-03-31
392,044 GBP2022-03-31
Furniture and fittings
8,902 GBP2023-03-31
11,870 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
789,036 GBP2023-03-31
666,786 GBP2022-03-31
Computers
87,426 GBP2023-03-31
86,494 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,494,094 GBP2023-03-31
1,370,912 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-30,370 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-30,370 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
288,724 GBP2023-03-31
212,153 GBP2022-03-31
Computers
65,226 GBP2023-03-31
43,193 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
455,625 GBP2023-03-31
327,428 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
88,291 GBP2022-04-01 ~ 2023-03-31
Computers
22,033 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,917 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,720 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,720 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles
500,312 GBP2023-03-31
454,633 GBP2022-03-31
Computers
22,200 GBP2023-03-31
43,301 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
56,098 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
59,901 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
317,890 GBP2023-03-31
322,655 GBP2022-03-31
Under hire purchased contracts or finance leases
399,711 GBP2023-03-31
408,279 GBP2022-03-31
Merchandise
4,008,135 GBP2023-03-31
4,757,306 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
483,139 GBP2023-03-31
585,457 GBP2022-03-31
Other Debtors
Current
617,172 GBP2023-03-31
852,614 GBP2022-03-31
Debtors - Deferred Tax Asset
Current
101,255 GBP2022-03-31
Prepayments/Accrued Income
Current
141,208 GBP2023-03-31
417,386 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
1,488,895 GBP2023-03-31
2,767,003 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
1,778,730 GBP2023-03-31
1,742,616 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
103,351 GBP2023-03-31
66,880 GBP2022-03-31
Trade Creditors/Trade Payables
Current
2,066,834 GBP2023-03-31
2,966,430 GBP2022-03-31
Corporation Tax Payable
Current
23,027 GBP2023-03-31
70,728 GBP2022-03-31
Other Taxation & Social Security Payable
Current
77,622 GBP2023-03-31
79,960 GBP2022-03-31
Other Creditors
Current
675,358 GBP2023-03-31
529,274 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
282,181 GBP2023-03-31
189,955 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
775,000 GBP2023-03-31
1,388,475 GBP2022-03-31
Other Remaining Borrowings
Non-current
150,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
183,734 GBP2023-03-31
169,039 GBP2022-03-31
Trade Creditors/Trade Payables
Non-current
67,856 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
459,778 GBP2023-03-31
362,872 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
1,778,730 GBP2023-03-31
1,742,616 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
300,000 GBP2023-03-31
613,475 GBP2022-03-31
Non-current, Between two and five year
475,000 GBP2023-03-31
775,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
183,734 GBP2023-03-31
169,039 GBP2022-03-31
hire purchase agreements
287,085 GBP2023-03-31
235,919 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
788,404 GBP2023-03-31
809,952 GBP2022-03-31
Between one and five year
1,877,948 GBP2023-03-31
2,134,656 GBP2022-03-31
More than five year
1,060,274 GBP2023-03-31
392,889 GBP2022-03-31
All periods
3,726,626 GBP2023-03-31
3,337,497 GBP2022-03-31
Bank Overdrafts
Secured
1,318,952 GBP2023-03-31
1,379,744 GBP2022-03-31
Bank Borrowings
Secured
1,234,778 GBP2023-03-31
1,751,347 GBP2022-03-31
Total Borrowings
Secured
2,840,815 GBP2023-03-31
3,367,010 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-101,255 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,422,242 GBP2022-04-01 ~ 2023-03-31