96090 - Other Service Activities N.e.c.
(expand)Administrative Expenses
2,058,208 GBP2024-01-01 ~ 2024-12-31
1,768,976 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
969,807 GBP2024-01-01 ~ 2024-12-31
2,603,533 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,753 GBP2024-01-01 ~ 2024-12-31
1,567 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
2,103 GBP2024-01-01 ~ 2024-12-31
77,001 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
350,141 GBP2024-01-01 ~ 2024-12-31
1,628,099 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
242,239 GBP2024-01-01 ~ 2024-12-31
532,682 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
107,902 GBP2024-01-01 ~ 2024-12-31
1,095,417 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
107,902 GBP2024-01-01 ~ 2024-12-31
1,095,417 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
46,545 GBP2024-12-31
53,865 GBP2023-12-31
Property, Plant & Equipment
626,890 GBP2024-12-31
656,050 GBP2023-12-31
Fixed Assets - Investments
318,626 GBP2024-12-31
1,087,847 GBP2023-12-31
Fixed Assets
992,061 GBP2024-12-31
1,797,762 GBP2023-12-31
Total Inventories
4,550,201 GBP2024-12-31
5,187,235 GBP2023-12-31
Debtors
822,488 GBP2024-12-31
888,663 GBP2023-12-31
Cash at bank and in hand
1,599,933 GBP2024-12-31
1,148,507 GBP2023-12-31
Current Assets
6,972,622 GBP2024-12-31
7,224,405 GBP2023-12-31
Creditors
Current
556,884 GBP2024-12-31
891,495 GBP2023-12-31
Net Current Assets/Liabilities
6,415,738 GBP2024-12-31
6,332,910 GBP2023-12-31
Total Assets Less Current Liabilities
7,407,799 GBP2024-12-31
8,130,672 GBP2023-12-31
Net Assets/Liabilities
7,160,948 GBP2024-12-31
7,852,046 GBP2023-12-31
Equity
Called up share capital
101 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Share premium
999 GBP2024-12-31
Retained earnings (accumulated losses)
7,159,848 GBP2024-12-31
7,851,946 GBP2023-12-31
7,656,529 GBP2022-12-31
Equity
7,160,948 GBP2024-12-31
7,852,046 GBP2023-12-31
7,656,629 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2024-01-01 ~ 2024-12-31
-900,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-800,000 GBP2024-01-01 ~ 2024-12-31
-900,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
107,902 GBP2024-01-01 ~ 2024-12-31
1,095,417 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
1,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,643,927 GBP2024-01-01 ~ 2024-12-31
1,626,106 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
195,152 GBP2024-01-01 ~ 2024-12-31
193,315 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,454 GBP2024-01-01 ~ 2024-12-31
36,029 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,891,533 GBP2024-01-01 ~ 2024-12-31
1,855,450 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
252024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,428 GBP2024-01-01 ~ 2024-12-31
54,123 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
250,405 GBP2024-01-01 ~ 2024-12-31
506,887 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
87,535 GBP2024-01-01 ~ 2024-12-31
358,589 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
800,000 GBP2024-01-01 ~ 2024-12-31
900,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
4,536 GBP2023-12-31
Development expenditure
68,661 GBP2023-12-31
Intangible Assets - Gross Cost
73,197 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,524 GBP2024-12-31
2,070 GBP2023-12-31
Development expenditure
24,128 GBP2024-12-31
17,262 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
26,652 GBP2024-12-31
19,332 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
454 GBP2024-01-01 ~ 2024-12-31
Development expenditure
6,866 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,320 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,012 GBP2024-12-31
2,466 GBP2023-12-31
Development expenditure
44,533 GBP2024-12-31
51,399 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
499,099 GBP2024-12-31
488,699 GBP2023-12-31
Furniture and fittings
54,600 GBP2024-12-31
51,118 GBP2023-12-31
Motor vehicles
115,116 GBP2024-12-31
163,289 GBP2023-12-31
Computers
78,058 GBP2024-12-31
76,741 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
746,873 GBP2024-12-31
779,847 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-104,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-104,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,269 GBP2024-12-31
5,085 GBP2023-12-31
Furniture and fittings
34,797 GBP2024-12-31
28,502 GBP2023-12-31
Motor vehicles
22,491 GBP2024-12-31
50,171 GBP2023-12-31
Computers
56,426 GBP2024-12-31
40,039 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
119,983 GBP2024-12-31
123,797 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,184 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,295 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
27,562 GBP2024-01-01 ~ 2024-12-31
Computers
16,387 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,428 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-55,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-55,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
492,830 GBP2024-12-31
483,614 GBP2023-12-31
Furniture and fittings
19,803 GBP2024-12-31
22,616 GBP2023-12-31
Motor vehicles
92,625 GBP2024-12-31
113,118 GBP2023-12-31
Computers
21,632 GBP2024-12-31
36,702 GBP2023-12-31
Investments in Group Undertakings
652,316 GBP2023-12-31
Other Investments Other Than Loans
318,626 GBP2024-12-31
435,531 GBP2023-12-31
Amounts invested in assets
318,626 GBP2024-12-31
1,087,847 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
652,316 GBP2023-12-31
Merchandise
4,550,201 GBP2024-12-31
5,187,235 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
246,955 GBP2024-12-31
263,998 GBP2023-12-31
Other Debtors
Current
274,650 GBP2024-12-31
257,637 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
84,333 GBP2024-12-31
65,696 GBP2023-12-31
Prepayments/Accrued Income
Current
216,550 GBP2024-12-31
301,332 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
822,488 GBP2024-12-31
Amounts falling due within one year, Current
888,663 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
24,268 GBP2024-12-31
30,766 GBP2023-12-31
Trade Creditors/Trade Payables
Current
231,878 GBP2024-12-31
187,170 GBP2023-12-31
Amounts owed to group undertakings
Current
39,594 GBP2023-12-31
Corporation Tax Payable
Current
66,264 GBP2024-12-31
99,887 GBP2023-12-31
Other Taxation & Social Security Payable
Current
68,545 GBP2024-12-31
55,077 GBP2023-12-31
Other Creditors
Current
6,366 GBP2024-12-31
27,044 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
136,353 GBP2024-12-31
129,612 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,167 GBP2024-12-31
14,167 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
73,371 GBP2024-12-31
86,980 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
4,167 GBP2024-12-31
10,000 GBP2023-12-31
Non-current, Between two and five year
4,167 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
73,371 GBP2024-12-31
hire purchase agreements
97,639 GBP2024-12-31
117,746 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
169,313 GBP2024-12-31
177,479 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
107,902 GBP2024-01-01 ~ 2024-12-31