82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,264,799 GBP2021-12-31
510,764 GBP2020-12-31
Total Inventories
3,670,030 GBP2021-12-31
3,198,697 GBP2020-12-31
Debtors
3,820,660 GBP2021-12-31
3,948,295 GBP2020-12-31
Cash at bank and in hand
163,147 GBP2021-12-31
315,212 GBP2020-12-31
Current Assets
7,653,837 GBP2021-12-31
7,462,204 GBP2020-12-31
Creditors
Current
3,096,952 GBP2021-12-31
2,451,912 GBP2020-12-31
Net Current Assets/Liabilities
4,556,885 GBP2021-12-31
5,010,292 GBP2020-12-31
Total Assets Less Current Liabilities
5,821,684 GBP2021-12-31
5,521,056 GBP2020-12-31
Net Assets/Liabilities
5,516,730 GBP2021-12-31
5,249,851 GBP2020-12-31
Equity
Called up share capital
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Retained earnings (accumulated losses)
5,515,730 GBP2021-12-31
5,248,851 GBP2020-12-31
Equity
5,516,730 GBP2021-12-31
5,249,851 GBP2020-12-31
Average Number of Employees
342021-01-01 ~ 2021-12-31
282020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
239,305 GBP2021-12-31
227,004 GBP2020-12-31
Plant and equipment
814,386 GBP2021-12-31
157,408 GBP2020-12-31
Furniture and fittings
280,023 GBP2021-12-31
155,556 GBP2020-12-31
Motor vehicles
367,078 GBP2021-12-31
344,536 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,700,792 GBP2021-12-31
884,504 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-13,835 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-16,958 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-30,793 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
13,620 GBP2021-12-31
9,080 GBP2020-12-31
Plant and equipment
99,712 GBP2021-12-31
86,845 GBP2020-12-31
Furniture and fittings
131,630 GBP2021-12-31
114,817 GBP2020-12-31
Motor vehicles
191,031 GBP2021-12-31
162,998 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
435,993 GBP2021-12-31
373,740 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,540 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
19,724 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
16,813 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
36,309 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,386 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,857 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-8,276 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,133 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
225,685 GBP2021-12-31
217,924 GBP2020-12-31
Plant and equipment
714,674 GBP2021-12-31
70,563 GBP2020-12-31
Furniture and fittings
148,393 GBP2021-12-31
40,739 GBP2020-12-31
Motor vehicles
176,047 GBP2021-12-31
181,538 GBP2020-12-31
Finished Goods
3,670,030 GBP2021-12-31
3,198,697 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,804,840 GBP2021-12-31
1,270,716 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,891,510 GBP2021-12-31
2,015,917 GBP2020-12-31
Other Debtors
Current
15,836 GBP2021-12-31
565,811 GBP2020-12-31
Prepayments/Accrued Income
Current
108,474 GBP2021-12-31
95,851 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
3,820,660 GBP2021-12-31
3,948,295 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
672,272 GBP2021-12-31
22,452 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
127,590 GBP2021-12-31
38,052 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,782,505 GBP2021-12-31
1,737,108 GBP2020-12-31
Corporation Tax Payable
Current
194,514 GBP2021-12-31
208,251 GBP2020-12-31
Other Taxation & Social Security Payable
Current
271,237 GBP2021-12-31
405,600 GBP2020-12-31
Other Creditors
Current
5,399 GBP2021-12-31
5,298 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
43,435 GBP2021-12-31
35,151 GBP2020-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
57,535 GBP2021-12-31
22,452 GBP2020-12-31
Between two and five year, Non-current
94,267 GBP2021-12-31
67,356 GBP2020-12-31
More than five year, Non-current
27,453 GBP2021-12-31
45,600 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,444 GBP2021-12-31
125,165 GBP2020-12-31
Bank Overdrafts
Secured
614,737 GBP2021-12-31
Bank Borrowings
Secured
236,790 GBP2021-12-31
157,860 GBP2020-12-31
Total Borrowings
Secured
1,037,561 GBP2021-12-31
321,077 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
67,255 GBP2021-12-31
10,632 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-12-31