82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
542024-01-01 ~ 2024-12-31
512023-01-01 ~ 2023-12-31
Turnover/Revenue
16,808,127 GBP2024-01-01 ~ 2024-12-31
17,886,477 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,522,928 GBP2024-01-01 ~ 2024-12-31
-11,686,390 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,285,199 GBP2024-01-01 ~ 2024-12-31
6,200,087 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,496,000 GBP2024-01-01 ~ 2024-12-31
-2,336,739 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,792,259 GBP2024-01-01 ~ 2024-12-31
3,917,111 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
45,242 GBP2024-01-01 ~ 2024-12-31
14,189 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,835,326 GBP2024-01-01 ~ 2024-12-31
3,923,936 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,160,097 GBP2024-01-01 ~ 2024-12-31
2,978,019 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
39,863 GBP2024-12-31
68,409 GBP2023-12-31
Property, Plant & Equipment
726,776 GBP2024-12-31
662,012 GBP2023-12-31
Fixed Assets
766,639 GBP2024-12-31
730,421 GBP2023-12-31
Total Inventories
1,790,448 GBP2024-12-31
1,686,872 GBP2023-12-31
Debtors
Current
3,870,999 GBP2024-12-31
5,588,033 GBP2023-12-31
Cash at bank and in hand
3,715,575 GBP2024-12-31
2,650,053 GBP2023-12-31
Current Assets
9,377,022 GBP2024-12-31
9,924,958 GBP2023-12-31
Net Current Assets/Liabilities
7,116,060 GBP2024-12-31
7,773,149 GBP2023-12-31
Total Assets Less Current Liabilities
7,882,699 GBP2024-12-31
8,503,570 GBP2023-12-31
Net Assets/Liabilities
7,801,000 GBP2024-12-31
8,358,110 GBP2023-12-31
Equity
Called up share capital
8 GBP2024-12-31
8 GBP2023-12-31
8 GBP2023-01-01
Retained earnings (accumulated losses)
7,800,992 GBP2024-12-31
8,358,102 GBP2023-12-31
5,660,289 GBP2023-01-01
Equity
7,801,000 GBP2024-12-31
8,358,110 GBP2023-12-31
5,660,297 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,160,097 GBP2024-01-01 ~ 2024-12-31
2,978,019 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,717,207 GBP2024-01-01 ~ 2024-12-31
-1,413,914 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,717,207 GBP2024-01-01 ~ 2024-12-31
-1,413,914 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
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
23,950 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,819,513 GBP2024-01-01 ~ 2024-12-31
1,520,555 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
168,854 GBP2024-01-01 ~ 2024-12-31
136,750 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,988,367 GBP2024-01-01 ~ 2024-12-31
1,657,305 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
103,164 GBP2024-01-01 ~ 2024-12-31
88,868 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,174 GBP2024-01-01 ~ 2024-12-31
9,495 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
708,832 GBP2024-01-01 ~ 2024-12-31
922,125 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,717,207 GBP2024-01-01 ~ 2024-12-31
1,413,914 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
286,000 GBP2024-12-31
286,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
246,137 GBP2024-12-31
217,591 GBP2023-12-31
Intangible Assets
Goodwill
39,863 GBP2024-12-31
68,409 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
605,159 GBP2024-12-31
509,870 GBP2023-12-31
Furniture and fittings
659,327 GBP2024-12-31
649,399 GBP2023-12-31
Computers
139,248 GBP2024-12-31
132,586 GBP2023-12-31
Other
107,106 GBP2024-12-31
104,173 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,603,752 GBP2024-12-31
1,396,028 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-34,626 GBP2024-01-01 ~ 2024-12-31
Computers
-2,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-36,741 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
184,973 GBP2023-12-31
Furniture and fittings
392,562 GBP2023-12-31
Computers
102,456 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
734,016 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
86,664 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
60,124 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
172,748 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-28,430 GBP2024-01-01 ~ 2024-12-31
Computers
-1,358 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,788 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
243,207 GBP2024-12-31
Furniture and fittings
452,686 GBP2024-12-31
Computers
112,562 GBP2024-12-31
Other
59,321 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
876,976 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
361,952 GBP2024-12-31
324,897 GBP2023-12-31
Furniture and fittings
206,641 GBP2024-12-31
256,837 GBP2023-12-31
Computers
26,686 GBP2024-12-31
30,130 GBP2023-12-31
Other
47,785 GBP2024-12-31
50,148 GBP2023-12-31
Finished Goods/Goods for Resale
1,790,448 GBP2024-12-31
1,686,872 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,943,065 GBP2024-12-31
3,588,722 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
611,193 GBP2024-12-31
1,540,880 GBP2023-12-31
Other Debtors
Current
68,582 GBP2024-12-31
316,885 GBP2023-12-31
Prepayments/Accrued Income
Current
248,159 GBP2024-12-31
141,546 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,060,553 GBP2024-12-31
855,647 GBP2023-12-31
Corporation Tax Payable
Current
351,750 GBP2024-12-31
411,751 GBP2023-12-31
Taxation/Social Security Payable
Current
290,786 GBP2024-12-31
313,507 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
44,694 GBP2024-12-31
62,285 GBP2023-12-31
Other Creditors
Current
177,189 GBP2024-12-31
25,153 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
335,990 GBP2024-12-31
483,466 GBP2023-12-31
Creditors
Current
2,260,962 GBP2024-12-31
2,151,809 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
44,693 GBP2023-12-31
Creditors
Non-current
44,693 GBP2023-12-31
Minimum gross finance lease payments owing
44,694 GBP2024-12-31
106,978 GBP2023-12-31
Net Deferred Tax Liability/Asset
-81,699 GBP2024-12-31
-100,767 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,068 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-125,106 GBP2024-12-31
-100,767 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 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
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
309,108 GBP2024-12-31
309,108 GBP2023-12-31
Between one and five year
656,119 GBP2024-12-31
965,227 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
965,227 GBP2024-12-31
1,274,335 GBP2023-12-31