82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
2,402,291 GBP2022-01-01 ~ 2022-12-31
2,251,936 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
1,780,278 GBP2022-01-01 ~ 2022-12-31
1,872,781 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
622,013 GBP2022-01-01 ~ 2022-12-31
379,155 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
660,674 GBP2022-01-01 ~ 2022-12-31
574,835 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-38,661 GBP2022-01-01 ~ 2022-12-31
-137,097 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
14 GBP2022-01-01 ~ 2022-12-31
254 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-38,675 GBP2022-01-01 ~ 2022-12-31
-137,351 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
5,648 GBP2022-01-01 ~ 2022-12-31
-16,703 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-44,323 GBP2022-01-01 ~ 2022-12-31
-120,648 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
4,728,056 GBP2022-12-31
4,772,379 GBP2021-12-31
4,893,027 GBP2020-12-31
Intangible Assets
577,848 GBP2022-12-31
693,266 GBP2021-12-31
Property, Plant & Equipment
353,561 GBP2022-12-31
459,344 GBP2021-12-31
Fixed Assets
931,409 GBP2022-12-31
1,152,610 GBP2021-12-31
Total Inventories
313,025 GBP2022-12-31
396,595 GBP2021-12-31
Debtors
4,979,882 GBP2022-12-31
4,862,534 GBP2021-12-31
Cash at bank and in hand
39,864 GBP2022-12-31
52,432 GBP2021-12-31
Current Assets
5,332,771 GBP2022-12-31
5,311,561 GBP2021-12-31
Creditors
Current
1,449,379 GBP2022-12-31
1,612,649 GBP2021-12-31
Net Current Assets/Liabilities
3,883,392 GBP2022-12-31
3,698,912 GBP2021-12-31
Total Assets Less Current Liabilities
4,814,801 GBP2022-12-31
4,851,522 GBP2021-12-31
Net Assets/Liabilities
4,778,056 GBP2022-12-31
4,822,379 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Equity
4,778,056 GBP2022-12-31
4,822,379 GBP2021-12-31
Wages/Salaries
491,569 GBP2022-01-01 ~ 2022-12-31
551,346 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
41,523 GBP2022-01-01 ~ 2022-12-31
52,304 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,905 GBP2022-01-01 ~ 2022-12-31
16,180 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
546,997 GBP2022-01-01 ~ 2022-12-31
619,830 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
192022-01-01 ~ 2022-12-31
202021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
119,653 GBP2022-01-01 ~ 2022-12-31
130,857 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
24,000 GBP2022-01-01 ~ 2022-12-31
24,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-1,954 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-7,348 GBP2022-01-01 ~ 2022-12-31
-26,097 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
880,846 GBP2021-12-31
Development expenditure
82,007 GBP2021-12-31
Intangible Assets - Gross Cost
962,853 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
330,654 GBP2022-12-31
242,569 GBP2021-12-31
Development expenditure
54,351 GBP2022-12-31
27,018 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
385,005 GBP2022-12-31
269,587 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
88,085 GBP2022-01-01 ~ 2022-12-31
Development expenditure
27,333 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
115,418 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
550,192 GBP2022-12-31
638,277 GBP2021-12-31
Development expenditure
27,656 GBP2022-12-31
54,989 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
886,646 GBP2022-12-31
872,776 GBP2021-12-31
Furniture and fittings
4,546 GBP2022-12-31
4,546 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
687,534 GBP2022-12-31
622,977 GBP2021-12-31
Furniture and fittings
3,693 GBP2022-12-31
2,841 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
64,557 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
852 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
199,112 GBP2022-12-31
249,799 GBP2021-12-31
Furniture and fittings
853 GBP2022-12-31
1,705 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
29,451 GBP2021-12-31
Computers
105,068 GBP2022-12-31
105,068 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,317,648 GBP2022-12-31
1,333,229 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-29,451 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-29,451 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
29,451 GBP2021-12-31
Computers
102,112 GBP2022-12-31
96,799 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
964,087 GBP2022-12-31
873,885 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
5,313 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,653 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-29,451 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,451 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Computers
2,956 GBP2022-12-31
8,269 GBP2021-12-31
Raw Materials
60,934 GBP2022-12-31
269,613 GBP2021-12-31
Value of work in progress
191,596 GBP2022-12-31
100,576 GBP2021-12-31
Finished Goods
60,495 GBP2022-12-31
26,406 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
982,237 GBP2022-12-31
1,042,351 GBP2021-12-31
Amounts owed by group undertakings and participating interests
3,889,711 GBP2022-12-31
3,705,254 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
26,392 GBP2022-12-31
24,438 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
47,188 GBP2022-12-31
62,854 GBP2021-12-31
Prepayments/Accrued Income
Current
34,354 GBP2022-12-31
27,637 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,979,882 GBP2022-12-31
4,862,534 GBP2021-12-31
Trade Creditors/Trade Payables
Current
701,229 GBP2022-12-31
830,525 GBP2021-12-31
Other Taxation & Social Security Payable
Current
8,969 GBP2022-12-31
11,221 GBP2021-12-31
Other Creditors
Current
84,442 GBP2022-12-31
206 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
99,672 GBP2022-12-31
218,058 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Between one and five year
400,000 GBP2022-12-31
400,000 GBP2021-12-31
More than five year
575,000 GBP2022-12-31
675,000 GBP2021-12-31
All periods
1,075,000 GBP2022-12-31
1,175,000 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,745 GBP2022-12-31
29,143 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-44,323 GBP2022-01-01 ~ 2022-12-31