93290 - Other Amusement And Recreation Activities N.e.c.
Average Number of Employees
5242024-01-01 ~ 2024-12-31
4942023-01-01 ~ 2023-12-31
Profit/Loss
3,731,778 GBP2024-01-01 ~ 2024-12-31
2,699,141 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
459,761 GBP2024-12-31
426,900 GBP2023-12-31
Turnover/Revenue
31,956,595 GBP2024-01-01 ~ 2024-12-31
29,583,217 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,761,041 GBP2024-01-01 ~ 2024-12-31
-5,630,078 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
26,195,554 GBP2024-01-01 ~ 2024-12-31
23,953,139 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-22,335,507 GBP2024-01-01 ~ 2024-12-31
-21,138,447 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,860,047 GBP2024-01-01 ~ 2024-12-31
2,814,692 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,837,139 GBP2024-01-01 ~ 2024-12-31
2,770,638 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,731,778 GBP2024-01-01 ~ 2024-12-31
2,699,141 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-139,200 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
22,512,657 GBP2024-12-31
18,920,079 GBP2023-12-31
16,370,938 GBP2022-12-31
Property, Plant & Equipment
23,747,312 GBP2024-12-31
23,714,702 GBP2023-12-31
Total Inventories
240,291 GBP2024-12-31
212,886 GBP2023-12-31
Debtors
Amounts falling due within one year
16,119,752 GBP2024-12-31
16,973,459 GBP2023-12-31
Amounts falling due after one year
1,354,868 GBP2024-12-31
1,352,589 GBP2023-12-31
Cash at bank and in hand
2,446,880 GBP2024-12-31
42,757 GBP2023-12-31
Current Assets
20,161,791 GBP2024-12-31
18,581,691 GBP2023-12-31
Creditors
Amounts falling due within one year
14,713,278 GBP2024-12-31
16,719,703 GBP2023-12-31
Net Current Assets/Liabilities
5,448,513 GBP2024-12-31
1,861,988 GBP2023-12-31
Total Assets Less Current Liabilities
29,195,825 GBP2024-12-31
25,576,690 GBP2023-12-31
Creditors
Amounts falling due after one year
6,304 GBP2023-12-31
Net Assets/Liabilities
28,736,064 GBP2024-12-31
25,143,486 GBP2023-12-31
Equity
Called up share capital
24,000 GBP2024-12-31
24,000 GBP2023-12-31
Capital redemption reserve
6,199,407 GBP2024-12-31
6,199,407 GBP2023-12-31
Equity
28,736,064 GBP2024-12-31
25,143,486 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
875,357 GBP2024-01-01 ~ 2024-12-31
1,256,948 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
92024-01-01 ~ 2024-12-31
92023-01-01 ~ 2023-12-31
Wages/Salaries
12,186,163 GBP2024-01-01 ~ 2024-12-31
10,846,368 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,010,051 GBP2024-01-01 ~ 2024-12-31
879,896 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
725,179 GBP2024-01-01 ~ 2024-12-31
416,385 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
13,921,393 GBP2024-01-01 ~ 2024-12-31
12,142,649 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
270,169 GBP2024-01-01 ~ 2024-12-31
256,994 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,861 GBP2024-01-01 ~ 2024-12-31
71,497 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
959,285 GBP2024-01-01 ~ 2024-12-31
651,100 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
139,200 GBP2024-01-01 ~ 2024-12-31
150,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
20,376,621 GBP2024-12-31
20,376,621 GBP2023-12-31
Plant and equipment
16,601,656 GBP2024-12-31
15,948,605 GBP2023-12-31
Motor vehicles
332,088 GBP2024-12-31
274,045 GBP2023-12-31
Computers
650,407 GBP2024-12-31
466,020 GBP2023-12-31
Investment property
693,473 GBP2024-12-31
693,473 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
38,654,245 GBP2024-12-31
37,758,764 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-20,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-20,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,240,320 GBP2024-12-31
13,510,096 GBP2023-12-31
Motor vehicles
215,540 GBP2024-12-31
183,064 GBP2023-12-31
Computers
451,073 GBP2024-12-31
350,902 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,906,933 GBP2024-12-31
14,044,062 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
730,224 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
44,962 GBP2024-01-01 ~ 2024-12-31
Computers
100,171 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
875,357 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,486 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,486 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
20,376,621 GBP2024-12-31
20,376,621 GBP2023-12-31
Plant and equipment
2,361,336 GBP2024-12-31
2,438,509 GBP2023-12-31
Motor vehicles
116,548 GBP2024-12-31
90,981 GBP2023-12-31
Computers
199,334 GBP2024-12-31
115,118 GBP2023-12-31
Investment property
693,473 GBP2024-12-31
693,473 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
9,006 GBP2024-12-31
18,013 GBP2023-12-31
Amounts invested in assets
Cost valuation, Non-current
306,525 GBP2024-12-31
Raw Materials
240,291 GBP2024-12-31
212,886 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year
819 GBP2023-12-31
Prepayments/Accrued Income
Amounts falling due within one year
378,779 GBP2024-12-31
474,345 GBP2023-12-31
Other Debtors
Amounts falling due within one year
1,576,572 GBP2024-12-31
1,653,154 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
769,159 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,080,919 GBP2024-12-31
1,474,538 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
8,589,979 GBP2024-12-31
8,568,077 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
73,428 GBP2024-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,043,744 GBP2024-12-31
910,304 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
6,304 GBP2024-12-31
10,808 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
382,368 GBP2024-12-31
336,625 GBP2023-12-31
Other Creditors
Amounts falling due within one year
144,314 GBP2024-12-31
107,970 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
6,304 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
6,304 GBP2024-12-31
10,808 GBP2023-12-31
Between one and five year
6,304 GBP2023-12-31
Minimum gross finance lease payments owing
6,304 GBP2024-12-31
17,112 GBP2023-12-31
Deferred Tax Liabilities
459,761 GBP2024-12-31
426,900 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24,000 shares2024-12-31
24,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,322 GBP2024-12-31
39,338 GBP2023-12-31
Between one and five year
97,287 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
121,609 GBP2024-12-31
39,338 GBP2023-12-31