93290 - Other Amusement And Recreation Activities N.e.c.
Average Number of Employees
4942023-01-01 ~ 2023-12-31
4772022-01-01 ~ 2022-12-31
Profit/Loss
2,699,141 GBP2023-01-01 ~ 2023-12-31
5,011,348 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
426,900 GBP2023-12-31
355,403 GBP2022-12-31
Turnover/Revenue
29,583,217 GBP2023-01-01 ~ 2023-12-31
28,045,962 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,630,078 GBP2023-01-01 ~ 2023-12-31
-5,250,537 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
23,953,139 GBP2023-01-01 ~ 2023-12-31
22,795,425 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-21,138,447 GBP2023-01-01 ~ 2023-12-31
-17,524,804 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,814,692 GBP2023-01-01 ~ 2023-12-31
5,276,621 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
31 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,770,638 GBP2023-01-01 ~ 2023-12-31
5,253,469 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,699,141 GBP2023-01-01 ~ 2023-12-31
5,011,348 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
23,714,702 GBP2023-12-31
23,357,836 GBP2022-12-31
Total Inventories
212,886 GBP2023-12-31
201,548 GBP2022-12-31
Debtors
Amounts falling due within one year
16,973,459 GBP2023-12-31
15,150,839 GBP2022-12-31
Amounts falling due after one year
1,352,589 GBP2023-12-31
1,353,940 GBP2022-12-31
Cash at bank and in hand
42,757 GBP2023-12-31
94,312 GBP2022-12-31
Current Assets
18,581,691 GBP2023-12-31
16,800,639 GBP2022-12-31
Creditors
Amounts falling due within one year
16,719,703 GBP2023-12-31
17,191,616 GBP2022-12-31
Net Current Assets/Liabilities
1,861,988 GBP2023-12-31
-390,977 GBP2022-12-31
Total Assets Less Current Liabilities
25,576,690 GBP2023-12-31
22,966,859 GBP2022-12-31
Creditors
Amounts falling due after one year
6,304 GBP2023-12-31
17,111 GBP2022-12-31
Net Assets/Liabilities
25,143,486 GBP2023-12-31
22,594,345 GBP2022-12-31
Equity
Called up share capital
24,000 GBP2023-12-31
24,000 GBP2022-12-31
24,000 GBP2021-12-31
Capital redemption reserve
6,199,407 GBP2023-12-31
6,199,407 GBP2022-12-31
2,295,957 GBP2021-12-31
Retained earnings (accumulated losses)
18,920,079 GBP2023-12-31
16,370,938 GBP2022-12-31
16,363,040 GBP2021-12-31
Equity
25,143,486 GBP2023-12-31
22,594,345 GBP2022-12-31
Restated amount
22,594,345 GBP2022-12-31
18,682,997 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,699,141 GBP2023-01-01 ~ 2023-12-31
5,011,348 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,699,141 GBP2023-01-01 ~ 2023-12-31
5,011,348 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
-1,100,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-150,000 GBP2023-01-01 ~ 2023-12-31
-1,100,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
-5,003,450 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-150,000 GBP2023-01-01 ~ 2023-12-31
-1,100,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,256,948 GBP2023-01-01 ~ 2023-12-31
658,552 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
92023-01-01 ~ 2023-12-31
92022-01-01 ~ 2022-12-31
Wages/Salaries
10,846,368 GBP2023-01-01 ~ 2023-12-31
9,645,119 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
879,896 GBP2023-01-01 ~ 2023-12-31
775,676 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
416,385 GBP2023-01-01 ~ 2023-12-31
335,999 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
12,142,649 GBP2023-01-01 ~ 2023-12-31
10,756,794 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
256,994 GBP2023-01-01 ~ 2023-12-31
257,738 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
71,497 GBP2023-01-01 ~ 2023-12-31
242,121 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
651,100 GBP2023-01-01 ~ 2023-12-31
998,159 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
150,000 GBP2023-01-01 ~ 2023-12-31
1,100,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
20,376,621 GBP2023-12-31
20,376,621 GBP2022-12-31
Plant and equipment
15,948,605 GBP2023-12-31
15,480,480 GBP2022-12-31
Motor vehicles
274,045 GBP2023-12-31
248,028 GBP2022-12-31
Office equipment
466,020 GBP2023-12-31
125,201 GBP2022-12-31
Investment property
693,473 GBP2023-12-31
693,473 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
37,758,764 GBP2023-12-31
36,923,803 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-194,634 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-79,416 GBP2023-01-01 ~ 2023-12-31
Office equipment
-504,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-778,852 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,510,096 GBP2023-12-31
13,340,433 GBP2022-12-31
Motor vehicles
183,064 GBP2023-12-31
174,786 GBP2022-12-31
Office equipment
350,902 GBP2023-12-31
50,748 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,044,062 GBP2023-12-31
13,565,967 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,024,371 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
51,832 GBP2023-01-01 ~ 2023-12-31
Office equipment
180,745 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,256,948 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-194,634 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-79,416 GBP2023-01-01 ~ 2023-12-31
Office equipment
-504,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-778,852 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
20,376,621 GBP2023-12-31
20,376,621 GBP2022-12-31
Plant and equipment
2,438,509 GBP2023-12-31
2,140,047 GBP2022-12-31
Motor vehicles
90,981 GBP2023-12-31
73,242 GBP2022-12-31
Office equipment
115,118 GBP2023-12-31
74,453 GBP2022-12-31
Investment property
693,473 GBP2023-12-31
693,473 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
18,013 GBP2023-12-31
27,019 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
306,525 GBP2023-12-31
Raw Materials
212,886 GBP2023-12-31
201,548 GBP2022-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year
819 GBP2023-12-31
Prepayments/Accrued Income
Amounts falling due within one year
474,345 GBP2023-12-31
479,189 GBP2022-12-31
Other Debtors
Amounts falling due within one year
1,653,154 GBP2023-12-31
1,853,856 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
769,159 GBP2023-12-31
192,431 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,474,538 GBP2023-12-31
1,323,982 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
8,568,077 GBP2023-12-31
8,756,365 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
910,304 GBP2023-12-31
1,143,052 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
10,808 GBP2023-12-31
10,808 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
336,625 GBP2023-12-31
285,805 GBP2022-12-31
Other Creditors
Amounts falling due within one year
107,970 GBP2023-12-31
85,251 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
6,304 GBP2023-12-31
17,111 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
10,808 GBP2023-12-31
10,808 GBP2022-12-31
Between one and five year
6,304 GBP2023-12-31
17,111 GBP2022-12-31
Minimum gross finance lease payments owing
17,112 GBP2023-12-31
27,919 GBP2022-12-31
Deferred Tax Liabilities
426,900 GBP2023-12-31
355,403 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24,000 shares2023-12-31
24,000 shares2022-12-31