82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
932023-06-01 ~ 2024-05-31
752022-06-01 ~ 2023-05-31
Turnover/Revenue
16,615,261 GBP2023-06-01 ~ 2024-05-31
11,590,707 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-4,935,513 GBP2023-06-01 ~ 2024-05-31
-5,039,938 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
11,679,748 GBP2023-06-01 ~ 2024-05-31
6,550,769 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-9,435,715 GBP2023-06-01 ~ 2024-05-31
-6,898,875 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
2,244,033 GBP2023-06-01 ~ 2024-05-31
-348,106 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
11,400 GBP2023-06-01 ~ 2024-05-31
17,409 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
-473 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,254,960 GBP2023-06-01 ~ 2024-05-31
-330,697 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
2,198,116 GBP2023-06-01 ~ 2024-05-31
-471,055 GBP2022-06-01 ~ 2023-05-31
Total Inventories
164,851 GBP2024-05-31
238,250 GBP2023-05-31
Debtors
Non-current
285,761 GBP2024-05-31
1,552,855 GBP2023-05-31
Current
5,775,324 GBP2024-05-31
2,789,412 GBP2023-05-31
Cash at bank and in hand
407,675 GBP2024-05-31
416,216 GBP2023-05-31
Current Assets
6,633,611 GBP2024-05-31
4,996,733 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-6,016,089 GBP2024-05-31
-5,172,457 GBP2023-05-31
Total Assets Less Current Liabilities
3,367,160 GBP2024-05-31
1,015,911 GBP2023-05-31
Net Assets/Liabilities
2,933,845 GBP2024-05-31
735,729 GBP2023-05-31
Equity
Called up share capital
1,800 GBP2024-05-31
1,800 GBP2023-05-31
1,800 GBP2022-06-01
Share premium
948 GBP2024-05-31
948 GBP2023-05-31
948 GBP2022-06-01
Capital redemption reserve
70 GBP2024-05-31
70 GBP2023-05-31
70 GBP2022-06-01
Retained earnings (accumulated losses)
2,931,027 GBP2024-05-31
732,911 GBP2023-05-31
1,203,966 GBP2022-06-01
Equity
2,933,845 GBP2024-05-31
735,729 GBP2023-05-31
1,206,784 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
2,198,116 GBP2023-06-01 ~ 2024-05-31
-471,055 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,198,116 GBP2023-06-01 ~ 2024-05-31
-471,055 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
2,198,116 GBP2023-06-01 ~ 2024-05-31
-471,055 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-06-01 ~ 2024-05-31
Audit Fees/Expenses
15,500 GBP2023-06-01 ~ 2024-05-31
15,200 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
5,140,722 GBP2023-06-01 ~ 2024-05-31
3,495,954 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
531,247 GBP2023-06-01 ~ 2024-05-31
361,018 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,809,150 GBP2023-06-01 ~ 2024-05-31
3,972,980 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
495,519 GBP2023-06-01 ~ 2024-05-31
84,722 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
153,133 GBP2023-06-01 ~ 2024-05-31
241,444 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
563,740 GBP2023-06-01 ~ 2024-05-31
-82,674 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
329,841 GBP2024-05-31
42,324 GBP2023-05-31
Plant and equipment
3,181,245 GBP2024-05-31
1,440,912 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
3,657,382 GBP2024-05-31
1,483,236 GBP2023-05-31
Other
146,296 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
320,185 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
362,509 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
540,131 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
616,143 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
860,316 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
978,652 GBP2024-05-31
Property, Plant & Equipment
Buildings
211,505 GBP2024-05-31
Plant and equipment
2,320,929 GBP2024-05-31
1,120,727 GBP2023-05-31
Other
146,296 GBP2024-05-31
Property, Plant & Equipment
2,678,730 GBP2024-05-31
1,120,727 GBP2023-05-31
Finished Goods/Goods for Resale
164,851 GBP2024-05-31
238,250 GBP2023-05-31
Other Debtors
Non-current
51,825 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,837,954 GBP2024-05-31
1,319,208 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
3,359,153 GBP2024-05-31
Other Debtors
Current
126,230 GBP2024-05-31
917,877 GBP2023-05-31
Prepayments/Accrued Income
Current
451,987 GBP2024-05-31
552,327 GBP2023-05-31
Bank Overdrafts
-2,289 GBP2023-05-31
Cash and Cash Equivalents
407,675 GBP2024-05-31
413,927 GBP2023-05-31
Bank Overdrafts
Current
2,289 GBP2023-05-31
Trade Creditors/Trade Payables
Current
574,552 GBP2024-05-31
1,829,503 GBP2023-05-31
Amounts owed to group undertakings
Current
2,990,747 GBP2024-05-31
2,363,228 GBP2023-05-31
Taxation/Social Security Payable
Current
624,962 GBP2024-05-31
279,871 GBP2023-05-31
Other Creditors
Current
280,917 GBP2024-05-31
135,537 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,544,911 GBP2024-05-31
562,029 GBP2023-05-31
Creditors
Current
6,016,089 GBP2024-05-31
5,172,457 GBP2023-05-31
Net Deferred Tax Liability/Asset
433,315 GBP2024-05-31
280,182 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
153,133 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
433,315 GBP2024-05-31
280,182 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,800,000 shares2024-05-31
1,800,000 shares2023-05-31
Par Value of Share
Class 1 ordinary share
0.0012023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,345 GBP2024-05-31
90,000 GBP2023-05-31
Between one and five year
105,604 GBP2024-05-31
More than five year
271,553 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
437,502 GBP2024-05-31
90,000 GBP2023-05-31