96090 - Other Service Activities N.e.c.
Average Number of Employees
592024-01-01 ~ 2024-12-31
622023-01-01 ~ 2023-12-31
Turnover/Revenue
17,299,443 GBP2024-01-01 ~ 2024-12-31
16,791,750 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,996,318 GBP2024-01-01 ~ 2024-12-31
-11,705,650 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,303,125 GBP2024-01-01 ~ 2024-12-31
5,086,100 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-504,298 GBP2024-01-01 ~ 2024-12-31
-455,185 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,322,485 GBP2024-01-01 ~ 2024-12-31
-3,791,686 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
913,175 GBP2024-01-01 ~ 2024-12-31
845,859 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
764,349 GBP2024-01-01 ~ 2024-12-31
640,345 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
764,349 GBP2024-01-01 ~ 2024-12-31
640,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
613,792 GBP2024-12-31
928,913 GBP2023-12-31
Fixed Assets - Investments
3,000 GBP2023-12-31
Fixed Assets
613,792 GBP2024-12-31
931,913 GBP2023-12-31
Total Inventories
3,297,804 GBP2024-12-31
3,210,384 GBP2023-12-31
Debtors
Current
2,904,215 GBP2024-12-31
3,145,973 GBP2023-12-31
Cash at bank and in hand
131,296 GBP2024-12-31
106,291 GBP2023-12-31
Current Assets
6,333,315 GBP2024-12-31
6,462,648 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,393,109 GBP2024-12-31
-4,707,724 GBP2023-12-31
Net Current Assets/Liabilities
2,940,206 GBP2024-12-31
1,754,924 GBP2023-12-31
Total Assets Less Current Liabilities
3,553,998 GBP2024-12-31
2,686,837 GBP2023-12-31
Net Assets/Liabilities
3,410,853 GBP2024-12-31
2,664,456 GBP2023-12-31
Equity
Called up share capital
76,144 GBP2024-12-31
75,929 GBP2023-12-31
75,929 GBP2023-01-01
Share premium
1,248 GBP2024-12-31
Capital redemption reserve
585 GBP2024-12-31
Retained earnings (accumulated losses)
3,332,876 GBP2024-12-31
2,588,527 GBP2023-12-31
2,348,182 GBP2023-01-01
Equity
3,410,853 GBP2024-12-31
2,664,456 GBP2023-12-31
2,424,111 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
764,349 GBP2024-01-01 ~ 2024-12-31
640,345 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
800 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
2,048 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,000 GBP2024-01-01 ~ 2024-12-31
16,550 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,586,975 GBP2024-01-01 ~ 2024-12-31
2,645,829 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
305,947 GBP2024-01-01 ~ 2024-12-31
314,776 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,975,544 GBP2024-01-01 ~ 2024-12-31
3,042,674 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
52024-01-01 ~ 2024-12-31
52023-01-01 ~ 2023-12-31
Director Remuneration
451,374 GBP2024-01-01 ~ 2024-12-31
618,989 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
40,326 GBP2024-01-01 ~ 2024-12-31
-5,023 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
913,175 GBP2024-01-01 ~ 2024-12-31
845,859 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
228,294 GBP2024-01-01 ~ 2024-12-31
198,946 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
400,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,197,096 GBP2023-12-31
Plant and equipment
192,868 GBP2024-12-31
176,158 GBP2023-12-31
Furniture and fittings
317,796 GBP2024-12-31
355,221 GBP2023-12-31
Other
543,152 GBP2024-12-31
106,369 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,053,816 GBP2024-12-31
1,834,844 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,681 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-126,973 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,329,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
143,026 GBP2023-12-31
Furniture and fittings
265,491 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
905,931 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
22,006 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
85,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,040 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-116,138 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-551,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
147,490 GBP2024-12-31
Furniture and fittings
171,359 GBP2024-12-31
Other
121,175 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
440,024 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
45,378 GBP2024-12-31
33,132 GBP2023-12-31
Furniture and fittings
146,437 GBP2024-12-31
89,730 GBP2023-12-31
Other
421,977 GBP2024-12-31
20,271 GBP2023-12-31
Buildings
785,780 GBP2023-12-31
Finished Goods/Goods for Resale
3,297,804 GBP2024-12-31
3,210,384 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,636,992 GBP2024-12-31
2,968,688 GBP2023-12-31
Other Debtors
Current
23,389 GBP2024-12-31
53,761 GBP2023-12-31
Prepayments/Accrued Income
Current
243,834 GBP2024-12-31
123,524 GBP2023-12-31
Cash and Cash Equivalents
131,296 GBP2024-12-31
106,291 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,374,949 GBP2024-12-31
2,088,340 GBP2023-12-31
Corporation Tax Payable
Current
108,500 GBP2024-12-31
210,537 GBP2023-12-31
Taxation/Social Security Payable
Current
318,072 GBP2024-12-31
336,983 GBP2023-12-31
Other Creditors
Current
2,402 GBP2024-12-31
220,827 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,770,585 GBP2024-12-31
2,414,827 GBP2023-12-31
Creditors
Current
3,393,109 GBP2024-12-31
4,707,724 GBP2023-12-31
Net Deferred Tax Liability/Asset
-62,707 GBP2024-12-31
-22,381 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-40,326 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-62,707 GBP2024-12-31
-22,381 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75,344 shares2024-12-31
75,929 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
800 shares2024-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
391,583 GBP2024-12-31
186,481 GBP2023-12-31
Between one and five year
1,099,469 GBP2024-12-31
358,004 GBP2023-12-31
More than five year
765,468 GBP2024-12-31
153,070 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,256,520 GBP2024-12-31
697,555 GBP2023-12-31