96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
13,356,575 GBP2022-10-01 ~ 2023-09-30
11,617,170 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
8,938,304 GBP2022-10-01 ~ 2023-09-30
8,476,972 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,418,271 GBP2022-10-01 ~ 2023-09-30
3,140,198 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
6,327,655 GBP2022-10-01 ~ 2023-09-30
2,537,613 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-1,885,184 GBP2022-10-01 ~ 2023-09-30
638,655 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
47,694 GBP2022-10-01 ~ 2023-09-30
5,823 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,565,978 GBP2022-10-01 ~ 2023-09-30
813,832 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
510,841 GBP2022-10-01 ~ 2023-09-30
138,270 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-3,076,819 GBP2022-10-01 ~ 2023-09-30
675,562 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-3,076,819 GBP2022-10-01 ~ 2023-09-30
675,562 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
7,565,414 GBP2023-09-30
11,121,370 GBP2022-09-30
Fixed Assets - Investments
1,629,000 GBP2023-09-30
2,086,400 GBP2022-09-30
Investment Property
415,365 GBP2023-09-30
1,384,733 GBP2022-09-30
Fixed Assets
9,609,779 GBP2023-09-30
14,592,503 GBP2022-09-30
Total Inventories
31,500 GBP2023-09-30
22,500 GBP2022-09-30
Debtors
2,665,676 GBP2023-09-30
2,872,919 GBP2022-09-30
Cash at bank and in hand
2,488,004 GBP2023-09-30
650,384 GBP2022-09-30
Current Assets
5,185,180 GBP2023-09-30
3,545,803 GBP2022-09-30
Creditors
Current
1,792,784 GBP2023-09-30
1,535,124 GBP2022-09-30
Net Current Assets/Liabilities
3,392,396 GBP2023-09-30
2,010,679 GBP2022-09-30
Total Assets Less Current Liabilities
13,002,175 GBP2023-09-30
16,603,182 GBP2022-09-30
Creditors
Non-current
-458,991 GBP2023-09-30
-661,328 GBP2022-09-30
Net Assets/Liabilities
11,568,929 GBP2023-09-30
15,144,998 GBP2022-09-30
Equity
Called up share capital
20,000 GBP2023-09-30
20,000 GBP2022-09-30
20,000 GBP2021-09-30
Retained earnings (accumulated losses)
11,545,776 GBP2023-09-30
14,713,073 GBP2022-09-30
14,632,121 GBP2021-09-30
Equity
11,568,929 GBP2023-09-30
15,144,998 GBP2022-09-30
14,917,436 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-499,250 GBP2022-10-01 ~ 2023-09-30
-448,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-499,250 GBP2022-10-01 ~ 2023-09-30
-448,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,668,047 GBP2022-10-01 ~ 2023-09-30
528,952 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
3,891,621 GBP2022-10-01 ~ 2023-09-30
3,616,096 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
423,625 GBP2022-10-01 ~ 2023-09-30
414,525 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,521 GBP2022-10-01 ~ 2023-09-30
71,212 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,385,767 GBP2022-10-01 ~ 2023-09-30
4,101,833 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
682022-10-01 ~ 2023-09-30
662021-10-01 ~ 2022-09-30
Director Remuneration
3,356 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
916,144 GBP2022-10-01 ~ 2023-09-30
819,635 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,500 GBP2022-10-01 ~ 2023-09-30
8,460 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
333,442 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-564,720 GBP2022-10-01 ~ 2023-09-30
154,628 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
6,400,149 GBP2023-09-30
6,361,416 GBP2022-09-30
Improvements to leasehold property
24,758 GBP2023-09-30
24,758 GBP2022-09-30
Plant and equipment
1,435,956 GBP2023-09-30
1,269,215 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-9,900 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
8,363 GBP2023-09-30
5,473 GBP2022-09-30
Plant and equipment
1,052,356 GBP2023-09-30
1,011,365 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,890 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
50,091 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,100 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
3,595,149 GBP2023-09-30
Property, Plant & Equipment
Land and buildings
2,805,000 GBP2023-09-30
6,361,416 GBP2022-09-30
Improvements to leasehold property
16,395 GBP2023-09-30
19,285 GBP2022-09-30
Plant and equipment
383,600 GBP2023-09-30
257,850 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
204,827 GBP2023-09-30
198,973 GBP2022-09-30
Motor vehicles
10,192,944 GBP2023-09-30
10,097,644 GBP2022-09-30
Computers
943,785 GBP2023-09-30
757,298 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
19,202,419 GBP2023-09-30
18,709,304 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-528,822 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-538,722 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
140,412 GBP2023-09-30
129,708 GBP2022-09-30
Motor vehicles
6,330,190 GBP2023-09-30
5,989,085 GBP2022-09-30
Computers
510,535 GBP2023-09-30
452,303 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,637,005 GBP2023-09-30
7,587,934 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,704 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
794,227 GBP2022-10-01 ~ 2023-09-30
Computers
58,232 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
916,144 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-453,122 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-462,222 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
64,415 GBP2023-09-30
69,265 GBP2022-09-30
Motor vehicles
3,862,754 GBP2023-09-30
4,108,559 GBP2022-09-30
Computers
433,250 GBP2023-09-30
304,995 GBP2022-09-30
Investment Property - Fair Value Model
415,365 GBP2023-09-30
1,384,733 GBP2022-09-30
Disposals of Investment Property - Fair Value Model
-981,000 GBP2022-10-01 ~ 2023-09-30
Merchandise
31,500 GBP2023-09-30
22,500 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,411,344 GBP2023-09-30
2,579,972 GBP2022-09-30
Other Debtors
Current
25,559 GBP2023-09-30
44,619 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
42 GBP2022-09-30
Prepayments
Current
228,773 GBP2023-09-30
248,286 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
2,665,676 GBP2023-09-30
2,872,919 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
234,000 GBP2023-09-30
251,526 GBP2022-09-30
Other Remaining Borrowings
Current
39 GBP2023-09-30
Trade Creditors/Trade Payables
Current
701,900 GBP2023-09-30
810,192 GBP2022-09-30
Corporation Tax Payable
Current
333,400 GBP2023-09-30
Other Taxation & Social Security Payable
Current
141,516 GBP2023-09-30
126,465 GBP2022-09-30
Other Creditors
Current
6,215 GBP2023-09-30
12,881 GBP2022-09-30
Accrued Liabilities
Current
95,133 GBP2023-09-30
146,662 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
458,991 GBP2023-09-30
661,328 GBP2022-09-30
Bank Borrowings
Between two and five year, Non-current
224,991 GBP2023-09-30
409,802 GBP2022-09-30
Secured
692,991 GBP2023-09-30
912,854 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
974,255 GBP2023-09-30
796,856 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-3,076,819 GBP2022-10-01 ~ 2023-09-30