82990 - Other Business Support Service Activities N.e.c.
(expand)Comprehensive Income/Expense
2,204,622 GBP2024-01-01 ~ 2024-12-31
1,297,725 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,472,950 GBP2024-12-31
1,968,721 GBP2023-12-31
Property, Plant & Equipment
685,995 GBP2024-12-31
1,577,537 GBP2023-12-31
Fixed Assets
2,158,945 GBP2024-12-31
3,546,258 GBP2023-12-31
Total Inventories
3,139,466 GBP2024-12-31
3,258,779 GBP2023-12-31
Debtors
14,573,654 GBP2024-12-31
11,750,844 GBP2023-12-31
Cash at bank and in hand
2,333,382 GBP2024-12-31
2,215,781 GBP2023-12-31
Current Assets
20,046,502 GBP2024-12-31
17,225,404 GBP2023-12-31
Creditors
Amounts falling due within one year
4,904,638 GBP2024-12-31
18,969,583 GBP2023-12-31
Net Current Assets/Liabilities
15,141,864 GBP2024-12-31
-1,744,179 GBP2023-12-31
Total Assets Less Current Liabilities
17,300,809 GBP2024-12-31
1,802,079 GBP2023-12-31
Creditors
Amounts falling due after one year
80,167 GBP2024-12-31
141,839 GBP2023-12-31
Net Assets/Liabilities
17,189,684 GBP2024-12-31
1,503,356 GBP2023-12-31
Equity
Called up share capital
14,000,110 GBP2024-12-31
110 GBP2023-12-31
100 GBP2022-12-31
Share premium
599,990 GBP2024-12-31
599,990 GBP2023-12-31
Retained earnings (accumulated losses)
2,589,584 GBP2024-12-31
903,256 GBP2023-12-31
3,267,258 GBP2022-12-31
Equity
17,189,684 GBP2024-12-31
1,503,356 GBP2023-12-31
3,267,358 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,204,622 GBP2024-01-01 ~ 2024-12-31
1,297,725 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,204,622 GBP2024-01-01 ~ 2024-12-31
1,297,725 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
14,000,000 GBP2024-01-01 ~ 2024-12-31
10 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
14,000,000 GBP2024-01-01 ~ 2024-12-31
600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-518,294 GBP2024-01-01 ~ 2024-12-31
-3,661,727 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-518,294 GBP2024-01-01 ~ 2024-12-31
-3,661,727 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
14,000,000 GBP2024-01-01 ~ 2024-12-31
10 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-518,294 GBP2024-01-01 ~ 2024-12-31
-3,661,727 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
13,481,706 GBP2024-01-01 ~ 2024-12-31
-3,061,727 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
205,462 GBP2024-01-01 ~ 2024-12-31
102,793 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-01-01 ~ 2024-12-31
Furniture and fittings
25.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Computers
25.002024-01-01 ~ 2024-12-31
Wages/Salaries
3,499,750 GBP2024-01-01 ~ 2024-12-31
1,636,332 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
342,837 GBP2024-01-01 ~ 2024-12-31
169,373 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,455 GBP2024-01-01 ~ 2024-12-31
21,977 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,894,042 GBP2024-01-01 ~ 2024-12-31
1,827,682 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
18,200 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-125,926 GBP2024-01-01 ~ 2024-12-31
156,884 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
661,769 GBP2024-01-01 ~ 2024-12-31
513,594 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
518,294 GBP2024-01-01 ~ 2024-12-31
3,661,727 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
452,349 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
2,478,853 GBP2024-12-31
Intangible Assets - Gross Cost
2,931,202 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
452,349 GBP2024-12-31
452,349 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
1,005,903 GBP2024-12-31
510,132 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,458,252 GBP2024-12-31
962,481 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
495,771 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
495,771 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,472,950 GBP2024-12-31
1,968,721 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
950,000 GBP2023-12-31
Plant and equipment
96,068 GBP2024-12-31
96,068 GBP2023-12-31
Furniture and fittings
897,855 GBP2024-12-31
732,028 GBP2023-12-31
Motor vehicles
455,196 GBP2024-12-31
391,332 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,483,348 GBP2024-12-31
2,169,428 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-4,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-954,935 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
34,229 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
49,073 GBP2024-12-31
31,371 GBP2023-12-31
Furniture and fittings
451,565 GBP2024-12-31
325,391 GBP2023-12-31
Motor vehicles
293,630 GBP2024-12-31
235,129 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
797,353 GBP2024-12-31
591,891 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,702 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
126,174 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
58,501 GBP2024-01-01 ~ 2024-12-31
Computers
3,085 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
3,085 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
46,995 GBP2024-12-31
64,697 GBP2023-12-31
Furniture and fittings
446,290 GBP2024-12-31
406,637 GBP2023-12-31
Motor vehicles
161,566 GBP2024-12-31
156,203 GBP2023-12-31
Computers
31,144 GBP2024-12-31
Land and buildings, Owned/Freehold
950,000 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
221,064 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
68,063 GBP2024-12-31
20,599 GBP2023-12-31
Under hire purchased contracts or finance leases
289,127 GBP2024-12-31
205,773 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
185,174 GBP2023-12-31
Raw Materials
3,139,466 GBP2024-12-31
3,258,779 GBP2023-12-31
Trade Debtors/Trade Receivables
6,325,553 GBP2024-12-31
6,388,558 GBP2023-12-31
Prepayments/Accrued Income
539,516 GBP2024-12-31
368,705 GBP2023-12-31
Other Debtors
6,680,915 GBP2024-12-31
4,993,581 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,508,945 GBP2024-12-31
2,125,859 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
718,518 GBP2024-12-31
385,793 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
638,946 GBP2024-12-31
730,898 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
724,192 GBP2024-12-31
583,174 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
112,351 GBP2024-12-31
116,529 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
113,734 GBP2023-12-31
Other Creditors
Amounts falling due within one year
201,686 GBP2024-12-31
49,642 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
80,167 GBP2024-12-31
141,839 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
112,351 GBP2024-12-31
116,529 GBP2023-12-31
Between one and five year
80,167 GBP2024-12-31
141,839 GBP2023-12-31
Minimum gross finance lease payments owing
192,518 GBP2024-12-31
258,368 GBP2023-12-31
Deferred Tax Liabilities
30,958 GBP2024-12-31
156,884 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2024-12-31
10 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
14,000,000 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
841,378 GBP2024-12-31
440,674 GBP2023-12-31
Between one and five year
1,683,193 GBP2024-12-31
551,274 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,524,571 GBP2024-12-31
991,948 GBP2023-12-31