82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
1042024-01-01 ~ 2024-12-30
922023-01-01 ~ 2023-12-31
Profit/Loss
563,877 GBP2024-01-01 ~ 2024-12-30
303,277 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,342,741 GBP2024-12-30
947,011 GBP2023-12-31
Turnover/Revenue
63,025,685 GBP2024-01-01 ~ 2024-12-30
55,686,885 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
55,868,196 GBP2024-01-01 ~ 2024-12-30
49,749,089 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,157,489 GBP2024-01-01 ~ 2024-12-30
5,937,796 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,003,736 GBP2024-01-01 ~ 2024-12-30
4,932,536 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,976,709 GBP2024-01-01 ~ 2024-12-30
1,493,060 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,017,102 GBP2024-01-01 ~ 2024-12-30
962,099 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
959,607 GBP2024-01-01 ~ 2024-12-30
530,961 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
395,730 GBP2024-01-01 ~ 2024-12-30
227,684 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
563,877 GBP2024-01-01 ~ 2024-12-30
303,277 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,618,864 GBP2024-12-30
4,054,987 GBP2023-12-31
3,751,710 GBP2022-12-31
Property, Plant & Equipment
17,005,853 GBP2024-12-30
16,629,145 GBP2023-12-31
Total Inventories
9,246,024 GBP2024-12-30
9,497,708 GBP2023-12-31
Debtors
3,643,717 GBP2024-12-30
3,168,768 GBP2023-12-31
Cash at bank and in hand
2,776 GBP2024-12-30
6,074 GBP2023-12-31
Current Assets
12,892,517 GBP2024-12-30
12,672,550 GBP2023-12-31
Creditors
Amounts falling due within one year
14,386,153 GBP2024-12-30
15,355,614 GBP2023-12-31
Net Current Assets/Liabilities
1,493,636 GBP2024-12-30
2,683,064 GBP2023-12-31
Total Assets Less Current Liabilities
15,512,217 GBP2024-12-30
13,946,081 GBP2023-12-31
Creditors
Amounts falling due after one year
6,544,962 GBP2024-12-30
5,938,433 GBP2023-12-31
Net Assets/Liabilities
7,624,514 GBP2024-12-30
7,060,637 GBP2023-12-31
Equity
Called up share capital
750,001 GBP2024-12-30
750,001 GBP2023-12-31
Revaluation reserve
2,255,649 GBP2024-12-30
2,255,649 GBP2023-12-31
Equity
7,624,514 GBP2024-12-30
7,060,637 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-01-01 ~ 2024-12-30
Motor vehicles
25.002024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Depreciation Expense
665,987 GBP2024-01-01 ~ 2024-12-30
492,419 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
192024-01-01 ~ 2024-12-30
172023-01-01 ~ 2023-12-31
Wages/Salaries
3,367,291 GBP2024-01-01 ~ 2024-12-30
2,758,159 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,685 GBP2024-01-01 ~ 2024-12-30
268,264 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,723 GBP2024-01-01 ~ 2024-12-30
88,051 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,806,699 GBP2024-01-01 ~ 2024-12-30
3,114,474 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
98,250 GBP2024-01-01 ~ 2024-12-30
96,300 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
395,730 GBP2024-01-01 ~ 2024-12-30
227,684 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
239,902 GBP2024-01-01 ~ 2024-12-30
124,776 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,236,131 GBP2023-12-31
Owned/Freehold, Land and buildings
5,375,957 GBP2024-12-30
Land and buildings, Short leasehold
189,375 GBP2023-12-31
Plant and equipment
1,445,409 GBP2024-12-30
1,338,189 GBP2023-12-31
Furniture and fittings
842,579 GBP2024-12-30
828,606 GBP2023-12-31
Motor vehicles
2,099,924 GBP2024-12-30
1,579,168 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-677,891 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Gross Cost
20,579,985 GBP2024-12-30
19,465,917 GBP2023-12-31
Property, Plant & Equipment - Disposals
-1,538,065 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
189,375 GBP2023-12-31
Plant and equipment
1,098,836 GBP2024-12-30
990,795 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
108,041 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
722,486 GBP2024-12-30
672,347 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
50,139 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
679,839 GBP2024-12-30
543,189 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
274,786 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-138,136 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,574,132 GBP2024-12-30
2,836,772 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
875,496 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,136 GBP2024-01-01 ~ 2024-12-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,375,957 GBP2024-12-30
6,236,131 GBP2023-12-31
Plant and equipment
346,573 GBP2024-12-30
347,394 GBP2023-12-31
Furniture and fittings
120,093 GBP2024-12-30
156,259 GBP2023-12-31
Motor vehicles
1,420,085 GBP2024-12-30
1,035,979 GBP2023-12-31
Value of work in progress
4,724 GBP2024-12-30
5,118 GBP2023-12-31
Finished Goods
9,241,300 GBP2024-12-30
9,492,590 GBP2023-12-31
Trade Debtors/Trade Receivables
608,559 GBP2024-12-30
825,132 GBP2023-12-31
Prepayments/Accrued Income
408,339 GBP2024-12-30
225,206 GBP2023-12-31
Amount of corporation tax that is recoverable
7,521 GBP2024-12-30
Other Debtors
539,705 GBP2024-12-30
630,011 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
164,274 GBP2024-12-30
1,258,335 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
783,514 GBP2024-12-30
1,483,905 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
12,498 GBP2024-12-30
58,660 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
8,455 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
674,606 GBP2024-12-30
460,448 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
11,148,427 GBP2024-12-30
10,039,513 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
346,126 GBP2024-12-30
184,339 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
30,023 GBP2024-12-30
75,341 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
6,514,939 GBP2024-12-30
5,863,092 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
11,148,427 GBP2024-12-30
10,039,513 GBP2023-12-31
Between one and five year
6,514,939 GBP2024-12-30
5,343,092 GBP2023-12-31
Minimum gross finance lease payments owing
17,663,366 GBP2024-12-30
15,902,605 GBP2023-12-31
Deferred Tax Liabilities
1,342,741 GBP2024-12-30
947,011 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750,001 shares2024-12-30
750,001 shares2023-12-31