82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
1452023-01-01 ~ 2023-12-31
1422022-01-01 ~ 2022-12-31
Turnover/Revenue
22,013,841 GBP2023-01-01 ~ 2023-12-31
18,820,087 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,489,863 GBP2023-01-01 ~ 2023-12-31
-5,938,812 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,523,978 GBP2023-01-01 ~ 2023-12-31
12,881,275 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,586,092 GBP2023-01-01 ~ 2023-12-31
-7,995,460 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,416,043 GBP2023-01-01 ~ 2023-12-31
2,450,049 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,893 GBP2023-01-01 ~ 2023-12-31
12,435 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,223,071 GBP2023-01-01 ~ 2023-12-31
671,937 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
17,011,412 GBP2023-12-31
14,201,563 GBP2022-12-31
14,420,468 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,809,849 GBP2023-01-01 ~ 2023-12-31
-218,905 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
8,631,364 GBP2023-12-31
10,258,325 GBP2022-12-31
Property, Plant & Equipment
125,396 GBP2023-12-31
121,179 GBP2022-12-31
Fixed Assets - Investments
748,156 GBP2023-12-31
748,156 GBP2022-12-31
Fixed Assets
9,504,916 GBP2023-12-31
11,127,660 GBP2022-12-31
Total Inventories
11,075,080 GBP2023-12-31
7,737,804 GBP2022-12-31
Debtors
Current
107,650,760 GBP2023-12-31
98,464,853 GBP2022-12-31
Cash at bank and in hand
10,298 GBP2023-12-31
175,732 GBP2022-12-31
Current Assets
118,736,138 GBP2023-12-31
106,378,389 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-58,042,317 GBP2023-12-31
-50,849,242 GBP2022-12-31
Net Current Assets/Liabilities
60,693,821 GBP2023-12-31
55,529,147 GBP2022-12-31
Total Assets Less Current Liabilities
70,198,737 GBP2023-12-31
66,656,807 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-42,389,748 GBP2023-12-31
-41,662,737 GBP2022-12-31
Net Assets/Liabilities
27,795,404 GBP2023-12-31
24,985,555 GBP2022-12-31
Equity
Called up share capital
10,783,992 GBP2023-12-31
10,783,992 GBP2022-12-31
Equity
27,795,404 GBP2023-12-31
24,985,555 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
34,460 GBP2023-01-01 ~ 2023-12-31
23,925 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,927,990 GBP2023-01-01 ~ 2023-12-31
2,835,197 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
280,852 GBP2023-01-01 ~ 2023-12-31
270,819 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,258,149 GBP2023-01-01 ~ 2023-12-31
3,151,309 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
126,200 GBP2023-01-01 ~ 2023-12-31
83,832 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
992,422 GBP2023-01-01 ~ 2023-12-31
127,668 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
16,448,237 GBP2023-12-31
16,448,237 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,816,873 GBP2023-12-31
6,189,912 GBP2022-12-31
Intangible Assets
Goodwill
8,631,364 GBP2023-12-31
10,258,325 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
191,000 GBP2023-12-31
143,310 GBP2022-12-31
Motor vehicles
127,272 GBP2023-12-31
136,377 GBP2022-12-31
Furniture and fittings
7,289 GBP2023-12-31
1,577 GBP2022-12-31
Office equipment
20,087 GBP2023-12-31
16,118 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
345,648 GBP2023-12-31
297,382 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-14,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-14,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
85,632 GBP2022-12-31
Motor vehicles
79,505 GBP2022-12-31
Furniture and fittings
839 GBP2022-12-31
Office equipment
10,227 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
176,203 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,211 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
26,053 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
647 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,638 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
47,549 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
104,843 GBP2023-12-31
Motor vehicles
102,058 GBP2023-12-31
Furniture and fittings
1,486 GBP2023-12-31
Office equipment
11,865 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
220,252 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
86,157 GBP2023-12-31
57,678 GBP2022-12-31
Motor vehicles
25,214 GBP2023-12-31
56,872 GBP2022-12-31
Furniture and fittings
5,803 GBP2023-12-31
738 GBP2022-12-31
Office equipment
8,222 GBP2023-12-31
5,891 GBP2022-12-31
Investments in Subsidiaries
748,156 GBP2023-12-31
748,156 GBP2022-12-31
Finished Goods/Goods for Resale
11,075,080 GBP2023-12-31
7,737,804 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,432,507 GBP2023-12-31
4,298,288 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
72,387,388 GBP2023-12-31
63,700,859 GBP2022-12-31
Other Debtors
Current
30,677,132 GBP2023-12-31
30,065,390 GBP2022-12-31
Prepayments/Accrued Income
Current
153,733 GBP2023-12-31
400,316 GBP2022-12-31
Bank Overdrafts
Current
3,814,753 GBP2023-12-31
3,955,602 GBP2022-12-31
Other Remaining Borrowings
Current
806,900 GBP2023-12-31
Trade Creditors/Trade Payables
Current
10,987,591 GBP2023-12-31
7,743,817 GBP2022-12-31
Amounts owed to group undertakings
Current
267,236 GBP2023-12-31
195,016 GBP2022-12-31
Corporation Tax Payable
Current
2,816,231 GBP2023-12-31
2,408,792 GBP2022-12-31
Taxation/Social Security Payable
Current
90,413 GBP2023-12-31
162,875 GBP2022-12-31
Other Creditors
Current
34,613,176 GBP2023-12-31
32,361,866 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,646,017 GBP2023-12-31
4,021,274 GBP2022-12-31
Creditors
Current
58,042,317 GBP2023-12-31
50,849,242 GBP2022-12-31
Other Remaining Borrowings
Non-current
42,389,748 GBP2023-12-31
41,662,737 GBP2022-12-31
Creditors
Non-current
42,389,748 GBP2023-12-31
41,662,737 GBP2022-12-31
Total Borrowings
47,011,401 GBP2023-12-31
45,618,339 GBP2022-12-31
Net Deferred Tax Liability/Asset
-13,585 GBP2023-12-31
-8,515 GBP2022-12-31
-14,604 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,070 GBP2023-01-01 ~ 2023-12-31
6,089 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-13,585 GBP2023-12-31
-8,515 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10,783,990 shares2023-12-31
10,783,990 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,303 GBP2023-12-31
Between one and five year
80,289 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
164,592 GBP2023-12-31