93290 - Other Amusement And Recreation Activities N.e.c.
Cost of Sales
-128,414 GBP2022-01-01 ~ 2022-12-31
-86,597 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,799,301 GBP2022-01-01 ~ 2022-12-31
-3,153,815 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,900,932 GBP2022-01-01 ~ 2022-12-31
724,603 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-322,120 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,578,812 GBP2022-01-01 ~ 2022-12-31
724,603 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,578,812 GBP2022-01-01 ~ 2022-12-31
724,603 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,707,895 GBP2022-12-31
2,965,863 GBP2021-12-31
Debtors
932,812 GBP2021-12-31
Cash at bank and in hand
3,587,149 GBP2022-12-31
2,245,184 GBP2021-12-31
Current Assets
5,686,167 GBP2022-12-31
3,177,996 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,782,755 GBP2022-12-31
-1,730,453 GBP2021-12-31
Net Current Assets/Liabilities
2,903,412 GBP2022-12-31
1,447,543 GBP2021-12-31
Total Assets Less Current Liabilities
5,611,307 GBP2022-12-31
4,413,406 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,712,924 GBP2022-12-31
-2,093,835 GBP2021-12-31
Net Assets/Liabilities
3,898,383 GBP2022-12-31
2,319,571 GBP2021-12-31
Equity
Called up share capital
5,400 GBP2022-12-31
5,400 GBP2021-12-31
5,400 GBP2020-12-31
Share premium
4,819,001 GBP2022-12-31
4,819,001 GBP2021-12-31
4,819,001 GBP2020-12-31
Retained earnings (accumulated losses)
-926,018 GBP2022-12-31
-2,504,830 GBP2021-12-31
-3,229,433 GBP2020-12-31
Equity
3,898,383 GBP2022-12-31
2,319,571 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,578,812 GBP2022-01-01 ~ 2022-12-31
724,603 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
582022-01-01 ~ 2022-12-31
472021-01-01 ~ 2021-12-31
Wages/Salaries
1,202,223 GBP2022-01-01 ~ 2022-12-31
909,730 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,813 GBP2022-01-01 ~ 2022-12-31
12,556 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,305,395 GBP2022-01-01 ~ 2022-12-31
981,715 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
12,000 GBP2022-01-01 ~ 2022-12-31
12,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
4,477,305 GBP2022-12-31
4,435,117 GBP2021-12-31
Plant and equipment
1,870,170 GBP2022-12-31
1,865,690 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
6,347,475 GBP2022-12-31
6,300,807 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,979,126 GBP2022-12-31
1,716,160 GBP2021-12-31
Plant and equipment
1,660,454 GBP2022-12-31
1,618,784 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,639,580 GBP2022-12-31
3,334,944 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
262,966 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
41,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
304,636 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
2,498,179 GBP2022-12-31
2,718,957 GBP2021-12-31
Plant and equipment
209,716 GBP2022-12-31
246,906 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
142,822 GBP2022-12-31
101,923 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,451,596 GBP2022-12-31
234,879 GBP2021-12-31
Other Debtors
Current
0 GBP2022-12-31
3,000 GBP2021-12-31
Prepayments/Accrued Income
Current
502,321 GBP2022-12-31
590,731 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
2,279 GBP2022-12-31
2,279 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
2,099,018 GBP2022-12-31
932,812 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
377,241 GBP2022-12-31
377,241 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
9,000 GBP2022-12-31
9,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
810,509 GBP2022-12-31
197,537 GBP2021-12-31
Corporation Tax Payable
Current
322,120 GBP2022-12-31
0 GBP2021-12-31
Other Taxation & Social Security Payable
Current
346,551 GBP2022-12-31
334,265 GBP2021-12-31
Other Creditors
Current
98,940 GBP2022-12-31
142,088 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
818,394 GBP2022-12-31
670,322 GBP2021-12-31
Creditors
Current
2,782,755 GBP2022-12-31
1,730,453 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
1,708,974 GBP2022-12-31
2,082,385 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,950 GBP2022-12-31
11,450 GBP2021-12-31
Creditors
Non-current
1,712,924 GBP2022-12-31
2,093,835 GBP2021-12-31
Bank Borrowings
2,086,215 GBP2022-12-31
2,459,626 GBP2021-12-31
Total Borrowings
Current
377,241 GBP2022-12-31
377,241 GBP2021-12-31
Non-current
1,708,974 GBP2022-12-31
2,082,385 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
9,000 GBP2022-12-31
9,000 GBP2021-12-31
Minimum gross finance lease payments owing
12,950 GBP2022-12-31
20,450 GBP2021-12-31
Equity
Called up share capital
5,400 GBP2022-12-31
5,400 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
949,000 GBP2022-12-31
739,000 GBP2021-12-31
Between two and five year
3,796,000 GBP2022-12-31
2,956,000 GBP2021-12-31
More than five year
4,270,500 GBP2022-12-31
4,064,500 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,015,500 GBP2022-12-31
7,759,500 GBP2021-12-31