82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
32,744,622 GBP2022-01-01 ~ 2022-12-31
31,213,526 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
23,967,632 GBP2022-01-01 ~ 2022-12-31
23,501,135 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,776,990 GBP2022-01-01 ~ 2022-12-31
7,712,391 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
6,923,488 GBP2022-01-01 ~ 2022-12-31
6,400,047 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
7 GBP2022-01-01 ~ 2022-12-31
14 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
50,017 GBP2022-01-01 ~ 2022-12-31
25,324 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,742,844 GBP2022-01-01 ~ 2022-12-31
1,045,050 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
333,017 GBP2022-01-01 ~ 2022-12-31
240,014 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,409,827 GBP2022-01-01 ~ 2022-12-31
805,036 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
3,238,469 GBP2022-12-31
3,983,242 GBP2021-12-31
4,021,926 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,154,600 GBP2022-01-01 ~ 2022-12-31
-843,720 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
1,020,177 GBP2022-12-31
1,577,085 GBP2021-12-31
Property, Plant & Equipment
625,892 GBP2022-12-31
922,358 GBP2021-12-31
Fixed Assets
1,646,069 GBP2022-12-31
2,499,443 GBP2021-12-31
Total Inventories
15,263 GBP2022-12-31
22,434 GBP2021-12-31
Debtors
17,707,828 GBP2022-12-31
15,618,674 GBP2021-12-31
Cash at bank and in hand
98,118 GBP2022-12-31
531,089 GBP2021-12-31
Current Assets
17,821,209 GBP2022-12-31
16,172,197 GBP2021-12-31
Creditors
Current
15,695,257 GBP2022-12-31
14,099,435 GBP2021-12-31
Net Current Assets/Liabilities
2,125,952 GBP2022-12-31
2,072,762 GBP2021-12-31
Total Assets Less Current Liabilities
3,772,021 GBP2022-12-31
4,572,205 GBP2021-12-31
Net Assets/Liabilities
3,657,644 GBP2022-12-31
4,402,417 GBP2021-12-31
Equity
Called up share capital
112,500 GBP2022-12-31
112,500 GBP2021-12-31
Share premium
306,675 GBP2022-12-31
306,675 GBP2021-12-31
Equity
3,657,644 GBP2022-12-31
4,402,417 GBP2021-12-31
Wages/Salaries
24,948,514 GBP2022-01-01 ~ 2022-12-31
22,540,301 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
1,307,104 GBP2022-01-01 ~ 2022-12-31
1,078,622 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,723 GBP2022-01-01 ~ 2022-12-31
249,318 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
26,572,341 GBP2022-01-01 ~ 2022-12-31
23,868,241 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
27872022-01-01 ~ 2022-12-31
25892021-01-01 ~ 2021-12-31
Director Remuneration
25,828 GBP2022-01-01 ~ 2022-12-31
17,123 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
328,765 GBP2022-01-01 ~ 2022-12-31
324,298 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
16,000 GBP2022-01-01 ~ 2022-12-31
16,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
388,428 GBP2022-01-01 ~ 2022-12-31
143,189 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
331,140 GBP2022-01-01 ~ 2022-12-31
198,560 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
2,154,600 GBP2022-01-01 ~ 2022-12-31
843,720 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
654,232 GBP2021-12-31
Computer software
1,555,529 GBP2021-12-31
Intangible Assets - Gross Cost
2,209,761 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
320,326 GBP2022-12-31
189,480 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,189,584 GBP2022-12-31
632,676 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
130,846 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
556,908 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
333,906 GBP2022-12-31
464,752 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
143,169 GBP2022-12-31
110,870 GBP2021-12-31
Furniture and fittings
223,735 GBP2022-12-31
498,664 GBP2021-12-31
Motor vehicles
354,142 GBP2022-12-31
367,450 GBP2021-12-31
Computers
1,343,311 GBP2022-12-31
3,175,574 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,064,357 GBP2022-12-31
4,152,558 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-274,929 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-13,308 GBP2022-01-01 ~ 2022-12-31
Computers
-1,832,263 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-2,120,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
96,662 GBP2022-12-31
90,329 GBP2021-12-31
Furniture and fittings
204,527 GBP2022-12-31
430,777 GBP2021-12-31
Motor vehicles
354,142 GBP2022-12-31
351,690 GBP2021-12-31
Computers
783,134 GBP2022-12-31
2,357,404 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,438,465 GBP2022-12-31
3,230,200 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,333 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
48,679 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
15,760 GBP2022-01-01 ~ 2022-12-31
Computers
257,993 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
328,765 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-274,929 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-13,308 GBP2022-01-01 ~ 2022-12-31
Computers
-1,832,263 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,120,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
46,507 GBP2022-12-31
20,541 GBP2021-12-31
Furniture and fittings
19,208 GBP2022-12-31
67,887 GBP2021-12-31
Computers
560,177 GBP2022-12-31
818,170 GBP2021-12-31
Motor vehicles
15,760 GBP2021-12-31
Merchandise
15,263 GBP2022-12-31
18,361 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
9,378,329 GBP2022-12-31
7,219,310 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
6,932,388 GBP2022-12-31
6,865,477 GBP2021-12-31
Other Debtors
Current
17,935 GBP2022-12-31
40,000 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
16,437 GBP2021-12-31
Called-up share capital (not paid)
Current
329,175 GBP2022-12-31
329,175 GBP2021-12-31
Prepayments/Accrued Income
Current
822,923 GBP2022-12-31
1,148,275 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
17,707,828 GBP2022-12-31
15,618,674 GBP2021-12-31
Trade Creditors/Trade Payables
Current
579,611 GBP2022-12-31
2,094,081 GBP2021-12-31
Amounts owed to group undertakings
Current
6,996,005 GBP2022-12-31
7,281,573 GBP2021-12-31
Corporation Tax Payable
Current
169,996 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,278,966 GBP2022-12-31
270,813 GBP2021-12-31
Other Creditors
Current
4,017,097 GBP2022-12-31
3,753,513 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,653,582 GBP2022-12-31
699,455 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,271 GBP2022-12-31
139,757 GBP2021-12-31
Between one and five year
16,569 GBP2022-12-31
100,419 GBP2021-12-31
More than five year
1,928 GBP2022-12-31
6,214 GBP2021-12-31
All periods
75,768 GBP2022-12-31
246,390 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
114,377 GBP2022-12-31
169,788 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
114,377 GBP2022-12-31
169,788 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,409,827 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,154,600 GBP2022-01-01 ~ 2022-12-31