82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
382024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Turnover/Revenue
23,272,823 GBP2024-01-01 ~ 2024-12-31
19,621,345 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,982,852 GBP2024-01-01 ~ 2024-12-31
-10,228,965 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,289,971 GBP2024-01-01 ~ 2024-12-31
9,392,380 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,326,247 GBP2024-01-01 ~ 2024-12-31
-3,433,692 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
7,159,926 GBP2024-01-01 ~ 2024-12-31
6,559,778 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,338 GBP2024-01-01 ~ 2024-12-31
613 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,771,167 GBP2024-01-01 ~ 2024-12-31
6,475,003 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,973,603 GBP2024-01-01 ~ 2024-12-31
5,125,300 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
965,000 GBP2024-12-31
1,447,500 GBP2023-12-31
Property, Plant & Equipment
7,389,055 GBP2024-12-31
7,092,882 GBP2023-12-31
Fixed Assets - Investments
1,365,743 GBP2024-12-31
355,000 GBP2023-12-31
Fixed Assets
9,719,798 GBP2024-12-31
8,895,382 GBP2023-12-31
Total Inventories
226,285 GBP2024-12-31
228,884 GBP2023-12-31
Debtors
Current
31,621,037 GBP2024-12-31
22,557,842 GBP2023-12-31
Cash at bank and in hand
1,876,902 GBP2024-12-31
1,021,171 GBP2023-12-31
Current Assets
33,724,224 GBP2024-12-31
23,807,897 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-23,293,999 GBP2024-12-31
Net Current Assets/Liabilities
10,430,225 GBP2024-12-31
7,052,619 GBP2023-12-31
Total Assets Less Current Liabilities
20,150,023 GBP2024-12-31
15,948,001 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,333,525 GBP2024-12-31
Net Assets/Liabilities
17,816,498 GBP2024-12-31
12,842,895 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2023-01-01
Retained earnings (accumulated losses)
17,816,497 GBP2024-12-31
12,842,894 GBP2023-12-31
7,717,594 GBP2023-01-01
Equity
17,816,498 GBP2024-12-31
12,842,895 GBP2023-12-31
7,717,595 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,973,603 GBP2024-01-01 ~ 2024-12-31
5,125,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
2,687,252 GBP2024-01-01 ~ 2024-12-31
2,316,395 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,876,902 GBP2024-12-31
1,021,171 GBP2023-12-31
1,145,837 GBP2023-01-01
Audit Fees/Expenses
28,000 GBP2024-01-01 ~ 2024-12-31
26,750 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,758,204 GBP2024-01-01 ~ 2024-12-31
2,000,023 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
288,011 GBP2024-01-01 ~ 2024-12-31
260,590 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,295,265 GBP2024-01-01 ~ 2024-12-31
2,451,372 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,692,792 GBP2024-01-01 ~ 2024-12-31
1,523,949 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,825,000 GBP2024-12-31
4,825,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,860,000 GBP2024-12-31
3,377,500 GBP2023-12-31
Intangible Assets
Goodwill
965,000 GBP2024-12-31
1,447,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
24,033,868 GBP2024-12-31
21,929,699 GBP2023-12-31
Plant and equipment
232,885 GBP2024-12-31
200,067 GBP2023-12-31
Office equipment
83,577 GBP2024-12-31
83,577 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
24,473,614 GBP2024-12-31
22,336,627 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-1,005,031 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
153,254 GBP2023-12-31
Office equipment
83,495 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
15,243,745 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
18,913 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
74 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
2,687,252 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-846,438 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
172,167 GBP2024-12-31
Office equipment
83,569 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,084,559 GBP2024-12-31
Property, Plant & Equipment
Buildings
7,328,326 GBP2024-12-31
7,045,984 GBP2023-12-31
Plant and equipment
60,718 GBP2024-12-31
46,813 GBP2023-12-31
Office equipment
8 GBP2024-12-31
82 GBP2023-12-31
Raw materials and consumables
226,285 GBP2024-12-31
228,884 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,472,980 GBP2024-12-31
3,832,427 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
27,887,322 GBP2024-12-31
18,320,559 GBP2023-12-31
Other Debtors
Current
7,936 GBP2024-12-31
169,443 GBP2023-12-31
Prepayments/Accrued Income
Current
252,799 GBP2024-12-31
235,413 GBP2023-12-31
Bank Borrowings
Current
838,487 GBP2024-12-31
1,069,894 GBP2023-12-31
Trade Creditors/Trade Payables
Current
488,924 GBP2024-12-31
597,473 GBP2023-12-31
Amounts owed to group undertakings
Current
19,421,955 GBP2024-12-31
13,853,190 GBP2023-12-31
Corporation Tax Payable
Current
1,059,742 GBP2024-12-31
354,237 GBP2023-12-31
Taxation/Social Security Payable
Current
187,301 GBP2024-12-31
127,339 GBP2023-12-31
Other Creditors
Current
573,148 GBP2024-12-31
17,080 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
724,442 GBP2024-12-31
736,065 GBP2023-12-31
Creditors
Current
23,293,999 GBP2024-12-31
16,755,278 GBP2023-12-31
Bank Borrowings
Non-current
2,333,525 GBP2024-12-31
3,105,106 GBP2023-12-31
Creditors
Non-current
2,333,525 GBP2024-12-31
3,105,106 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
838,487 GBP2024-12-31
Non-current, Between one and two years
2,333,525 GBP2024-12-31
1,159,059 GBP2023-12-31
Between two and five year, Non-current
1,946,047 GBP2023-12-31
Total Borrowings
3,172,012 GBP2024-12-31
4,175,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
211,847 GBP2024-12-31
211,270 GBP2023-12-31
Between one and five year
542,786 GBP2024-12-31
835,000 GBP2023-12-31
More than five year
429,391 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
754,633 GBP2024-12-31
1,475,661 GBP2023-12-31