96090 - Other Service Activities N.e.c.
(expand)Operating Profit/Loss
2,603,533 GBP2023-01-01 ~ 2023-12-31
4,049,969 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,567 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
77,001 GBP2023-01-01 ~ 2023-12-31
25,408 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,628,099 GBP2023-01-01 ~ 2023-12-31
4,024,561 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
532,682 GBP2023-01-01 ~ 2023-12-31
769,552 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,095,417 GBP2023-01-01 ~ 2023-12-31
3,255,009 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,095,417 GBP2023-01-01 ~ 2023-12-31
3,255,009 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
53,865 GBP2023-12-31
61,164 GBP2022-12-31
Property, Plant & Equipment
656,050 GBP2023-12-31
591,461 GBP2022-12-31
Fixed Assets - Investments
1,087,847 GBP2023-12-31
437,368 GBP2022-12-31
Fixed Assets
1,797,762 GBP2023-12-31
1,089,993 GBP2022-12-31
Total Inventories
5,187,235 GBP2023-12-31
6,878,038 GBP2022-12-31
Debtors
888,663 GBP2023-12-31
544,985 GBP2022-12-31
Cash at bank and in hand
1,148,507 GBP2023-12-31
2,599,585 GBP2022-12-31
Current Assets
7,224,405 GBP2023-12-31
10,022,608 GBP2022-12-31
Creditors
Current
891,495 GBP2023-12-31
2,575,889 GBP2022-12-31
Net Current Assets/Liabilities
6,332,910 GBP2023-12-31
7,446,719 GBP2022-12-31
Total Assets Less Current Liabilities
8,130,672 GBP2023-12-31
8,536,712 GBP2022-12-31
Net Assets/Liabilities
7,852,046 GBP2023-12-31
7,656,629 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
7,851,946 GBP2023-12-31
7,656,529 GBP2022-12-31
4,901,520 GBP2021-12-31
Equity
7,852,046 GBP2023-12-31
7,656,629 GBP2022-12-31
4,901,620 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-900,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,095,417 GBP2023-01-01 ~ 2023-12-31
3,255,009 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,626,106 GBP2023-01-01 ~ 2023-12-31
1,396,284 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
193,315 GBP2023-01-01 ~ 2023-12-31
177,505 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,029 GBP2023-01-01 ~ 2023-12-31
28,971 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,855,450 GBP2023-01-01 ~ 2023-12-31
1,602,760 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
262023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
54,123 GBP2023-01-01 ~ 2023-12-31
62,179 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
15,950 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
506,887 GBP2023-01-01 ~ 2023-12-31
718,382 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
358,589 GBP2023-01-01 ~ 2023-12-31
764,667 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
900,000 GBP2023-01-01 ~ 2023-12-31
500,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
4,536 GBP2022-12-31
Development expenditure
68,661 GBP2022-12-31
Intangible Assets - Gross Cost
73,197 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,070 GBP2023-12-31
1,618 GBP2022-12-31
Development expenditure
17,262 GBP2023-12-31
10,415 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
19,332 GBP2023-12-31
12,033 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
452 GBP2023-01-01 ~ 2023-12-31
Development expenditure
6,847 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,299 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,466 GBP2023-12-31
2,918 GBP2022-12-31
Development expenditure
51,399 GBP2023-12-31
58,246 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
488,699 GBP2023-12-31
413,599 GBP2022-12-31
Furniture and fittings
51,118 GBP2023-12-31
44,455 GBP2022-12-31
Motor vehicles
163,289 GBP2023-12-31
163,044 GBP2022-12-31
Computers
76,741 GBP2023-12-31
65,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
779,847 GBP2023-12-31
686,098 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-58,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-58,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,085 GBP2023-12-31
3,685 GBP2022-12-31
Furniture and fittings
28,502 GBP2023-12-31
20,652 GBP2022-12-31
Motor vehicles
50,171 GBP2023-12-31
44,743 GBP2022-12-31
Computers
40,039 GBP2023-12-31
25,557 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
123,797 GBP2023-12-31
94,637 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,400 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,850 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
30,391 GBP2023-01-01 ~ 2023-12-31
Computers
14,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,123 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
483,614 GBP2023-12-31
409,914 GBP2022-12-31
Furniture and fittings
22,616 GBP2023-12-31
23,803 GBP2022-12-31
Motor vehicles
113,118 GBP2023-12-31
118,301 GBP2022-12-31
Computers
36,702 GBP2023-12-31
39,443 GBP2022-12-31
Investments in Group Undertakings
652,316 GBP2023-12-31
Other Investments Other Than Loans
435,531 GBP2023-12-31
437,368 GBP2022-12-31
Amounts invested in assets
1,087,847 GBP2023-12-31
437,368 GBP2022-12-31
Investments in Group Undertakings
Additions to investments
2,152,316 GBP2023-12-31
Cost valuation
652,316 GBP2023-12-31
Merchandise
5,187,235 GBP2023-12-31
6,878,038 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
263,998 GBP2023-12-31
285,770 GBP2022-12-31
Other Debtors
Current
257,637 GBP2023-12-31
108,894 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
65,696 GBP2023-12-31
47,920 GBP2022-12-31
Prepayments/Accrued Income
Current
301,332 GBP2023-12-31
102,401 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
888,663 GBP2023-12-31
544,985 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-12-31
Other Remaining Borrowings
Current
627,047 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
30,766 GBP2023-12-31
30,674 GBP2022-12-31
Trade Creditors/Trade Payables
Current
187,170 GBP2023-12-31
1,551,618 GBP2022-12-31
Amounts owed to group undertakings
Current
39,594 GBP2023-12-31
Corporation Tax Payable
Current
99,887 GBP2023-12-31
230,886 GBP2022-12-31
Other Taxation & Social Security Payable
Current
55,077 GBP2023-12-31
45,044 GBP2022-12-31
Other Creditors
Current
27,044 GBP2023-12-31
26,992 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
129,612 GBP2023-12-31
56,289 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,167 GBP2023-12-31
24,167 GBP2022-12-31
Other Remaining Borrowings
Non-current
610,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
86,980 GBP2023-12-31
94,232 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
627,047 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
4,167 GBP2023-12-31
14,167 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
86,980 GBP2023-12-31
94,232 GBP2022-12-31
hire purchase agreements
117,746 GBP2023-12-31
124,906 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
177,479 GBP2023-12-31
151,684 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,095,417 GBP2023-01-01 ~ 2023-12-31