82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
3432023-01-01 ~ 2023-12-31
3872022-01-01 ~ 2022-12-31
Turnover/Revenue
16,187,423 GBP2023-01-01 ~ 2023-12-31
19,100,442 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,757,306 GBP2023-01-01 ~ 2023-12-31
-17,880,479 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,430,117 GBP2023-01-01 ~ 2023-12-31
1,219,963 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-783,821 GBP2023-01-01 ~ 2023-12-31
-747,747 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
815,908 GBP2023-01-01 ~ 2023-12-31
739,329 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,806 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
659,750 GBP2023-01-01 ~ 2023-12-31
592,159 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
451,477 GBP2023-01-01 ~ 2023-12-31
442,090 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,362,185 GBP2023-12-31
7,022,659 GBP2022-12-31
Fixed Assets - Investments
50 GBP2023-12-31
50 GBP2022-12-31
Fixed Assets
6,362,235 GBP2023-12-31
7,022,709 GBP2022-12-31
Total Inventories
1,474,819 GBP2023-12-31
1,594,286 GBP2022-12-31
Debtors
Current
1,011,830 GBP2023-12-31
1,627,719 GBP2022-12-31
Cash at bank and in hand
794,336 GBP2023-12-31
1,721 GBP2022-12-31
Current Assets
3,280,985 GBP2023-12-31
3,223,726 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,021,464 GBP2023-12-31
-2,134,676 GBP2022-12-31
Net Current Assets/Liabilities
1,259,521 GBP2023-12-31
1,089,050 GBP2022-12-31
Total Assets Less Current Liabilities
7,621,756 GBP2023-12-31
8,111,759 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,002,322 GBP2023-12-31
-1,730,990 GBP2022-12-31
Net Assets/Liabilities
6,253,367 GBP2023-12-31
5,972,090 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
6,253,267 GBP2023-12-31
5,971,990 GBP2022-12-31
5,557,900 GBP2022-01-01
Equity
6,253,367 GBP2023-12-31
5,972,090 GBP2022-12-31
5,558,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
451,477 GBP2023-01-01 ~ 2023-12-31
442,090 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-170,200 GBP2023-01-01 ~ 2023-12-31
-28,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-170,200 GBP2023-01-01 ~ 2023-12-31
-28,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
806,597 GBP2023-01-01 ~ 2023-12-31
802,657 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
-28,261 GBP2023-12-31
-930,500 GBP2022-12-31
-1,666,892 GBP2022-01-01
Bank Overdrafts
-822,597 GBP2023-12-31
-932,221 GBP2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,878,760 GBP2023-01-01 ~ 2023-12-31
8,642,402 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
684,467 GBP2023-01-01 ~ 2023-12-31
765,994 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,745,322 GBP2023-01-01 ~ 2023-12-31
9,590,544 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
15,570 GBP2023-01-01 ~ 2023-12-31
14,754 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,612 GBP2023-01-01 ~ 2023-12-31
141,943 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
155,041 GBP2023-01-01 ~ 2023-12-31
112,510 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
170,200 GBP2023-01-01 ~ 2023-12-31
28,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,012,944 GBP2023-12-31
4,012,944 GBP2022-12-31
Plant and equipment
7,730,727 GBP2023-12-31
7,627,958 GBP2022-12-31
Motor vehicles
346,665 GBP2023-12-31
312,398 GBP2022-12-31
Furniture and fittings
41,011 GBP2023-12-31
39,421 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,131,347 GBP2023-12-31
11,992,721 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-10,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-10,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,366,067 GBP2022-12-31
Motor vehicles
210,620 GBP2022-12-31
Furniture and fittings
23,776 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,970,062 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
702,478 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
21,388 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,353 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
806,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-7,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,068,545 GBP2023-12-31
Motor vehicles
224,511 GBP2023-12-31
Furniture and fittings
27,129 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,769,162 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,563,967 GBP2023-12-31
3,643,345 GBP2022-12-31
Plant and equipment
2,662,182 GBP2023-12-31
3,261,891 GBP2022-12-31
Motor vehicles
122,154 GBP2023-12-31
101,778 GBP2022-12-31
Furniture and fittings
13,882 GBP2023-12-31
15,645 GBP2022-12-31
Raw materials and consumables
880,683 GBP2023-12-31
957,396 GBP2022-12-31
Value of work in progress
544,395 GBP2023-12-31
570,410 GBP2022-12-31
Finished Goods/Goods for Resale
49,741 GBP2023-12-31
66,480 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
252,299 GBP2023-12-31
152,309 GBP2022-12-31
Other Debtors
Current
129,335 GBP2023-12-31
589,200 GBP2022-12-31
Prepayments/Accrued Income
Current
318,449 GBP2023-12-31
411,338 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
159,693 GBP2022-12-31
Bank Overdrafts
Current
822,597 GBP2023-12-31
932,221 GBP2022-12-31
Bank Borrowings
Current
228,668 GBP2023-12-31
235,446 GBP2022-12-31
Trade Creditors/Trade Payables
Current
409,704 GBP2023-12-31
782,331 GBP2022-12-31
Corporation Tax Payable
Current
270,367 GBP2023-12-31
Taxation/Social Security Payable
Current
71,381 GBP2023-12-31
79,340 GBP2022-12-31
Other Creditors
Current
138,670 GBP2023-12-31
8,520 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
80,077 GBP2023-12-31
96,818 GBP2022-12-31
Creditors
Current
2,021,464 GBP2023-12-31
2,134,676 GBP2022-12-31
Bank Borrowings
Non-current
1,002,322 GBP2023-12-31
1,730,990 GBP2022-12-31
Current, Amounts falling due within one year
228,668 GBP2023-12-31
235,446 GBP2022-12-31
Non-current, Between one and two years
235,518 GBP2023-12-31
228,668 GBP2022-12-31
Non-current, Between two and five year
436,689 GBP2023-12-31
645,946 GBP2022-12-31
Total Borrowings
1,230,990 GBP2023-12-31
1,966,436 GBP2022-12-31
Net Deferred Tax Liability/Asset
-366,067 GBP2023-12-31
-408,679 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
42,612 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-366,067 GBP2023-12-31
-408,679 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80 shares2023-12-31
80 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2023-12-31
10 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,534 GBP2023-12-31
2,405 GBP2022-12-31
Between one and five year
1,534 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,534 GBP2023-12-31
3,939 GBP2022-12-31