93290 - Other Amusement And Recreation Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,103,660 GBP2023-01-01 ~ 2023-12-31
6,280,789 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,585,027 GBP2023-01-01 ~ 2023-12-31
4,544,813 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,518,633 GBP2023-01-01 ~ 2023-12-31
1,735,976 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,307,829 GBP2023-01-01 ~ 2023-12-31
1,308,071 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
377,215 GBP2023-01-01 ~ 2023-12-31
747,454 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,219 GBP2023-01-01 ~ 2023-12-31
320 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
69,038 GBP2023-01-01 ~ 2023-12-31
38,335 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
317,396 GBP2023-01-01 ~ 2023-12-31
713,439 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
112,167 GBP2023-01-01 ~ 2023-12-31
243,776 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
205,229 GBP2023-01-01 ~ 2023-12-31
469,663 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
205,229 GBP2023-01-01 ~ 2023-12-31
469,663 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
10,466,665 GBP2023-12-31
9,159,857 GBP2022-12-31
Fixed Assets - Investments
30,150 GBP2023-12-31
30,150 GBP2022-12-31
Investment Property
1,965,000 GBP2023-12-31
2,005,000 GBP2022-12-31
Fixed Assets
12,461,815 GBP2023-12-31
11,195,007 GBP2022-12-31
Total Inventories
1,630,558 GBP2023-12-31
2,395,020 GBP2022-12-31
Debtors
889,943 GBP2023-12-31
817,956 GBP2022-12-31
Cash at bank and in hand
509,674 GBP2023-12-31
443,852 GBP2022-12-31
Current Assets
3,030,175 GBP2023-12-31
3,656,828 GBP2022-12-31
Creditors
Current
2,097,410 GBP2023-12-31
1,672,977 GBP2022-12-31
Net Current Assets/Liabilities
932,765 GBP2023-12-31
1,983,851 GBP2022-12-31
Total Assets Less Current Liabilities
13,394,580 GBP2023-12-31
13,178,858 GBP2022-12-31
Net Assets/Liabilities
12,457,298 GBP2023-12-31
12,252,069 GBP2022-12-31
Equity
Called up share capital
4,000 GBP2023-12-31
4,000 GBP2022-12-31
4,000 GBP2021-12-31
Capital redemption reserve
3,225 GBP2023-12-31
3,225 GBP2022-12-31
3,225 GBP2021-12-31
Retained earnings (accumulated losses)
12,170,800 GBP2023-12-31
11,935,571 GBP2022-12-31
11,694,069 GBP2021-12-31
Equity
12,457,298 GBP2023-12-31
12,252,069 GBP2022-12-31
11,998,951 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-216,545 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-216,545 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
235,229 GBP2023-01-01 ~ 2023-12-31
458,047 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-486,459 GBP2023-12-31
-368,841 GBP2022-12-31
Wages/Salaries
2,183,590 GBP2023-01-01 ~ 2023-12-31
2,005,725 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
224,627 GBP2023-01-01 ~ 2023-12-31
219,997 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
122,034 GBP2023-01-01 ~ 2023-12-31
58,204 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,530,251 GBP2023-01-01 ~ 2023-12-31
2,283,926 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
932023-01-01 ~ 2023-12-31
902022-01-01 ~ 2022-12-31
Director Remuneration
208,956 GBP2023-01-01 ~ 2023-12-31
205,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
386,903 GBP2023-01-01 ~ 2023-12-31
276,156 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,450 GBP2023-01-01 ~ 2023-12-31
14,450 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
46,353 GBP2023-01-01 ~ 2023-12-31
143,086 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
72,182 GBP2023-01-01 ~ 2023-12-31
135,553 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
11,232,266 GBP2023-12-31
10,078,725 GBP2022-12-31
Plant and equipment
1,215,317 GBP2023-12-31
920,536 GBP2022-12-31
Furniture and fittings
1,104,081 GBP2023-12-31
934,296 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-17,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,606,286 GBP2023-12-31
1,376,007 GBP2022-12-31
Plant and equipment
846,696 GBP2023-12-31
784,525 GBP2022-12-31
Furniture and fittings
800,541 GBP2023-12-31
749,343 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
230,279 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
68,982 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,198 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
9,625,980 GBP2023-12-31
8,702,718 GBP2022-12-31
Plant and equipment
368,621 GBP2023-12-31
136,011 GBP2022-12-31
Furniture and fittings
303,540 GBP2023-12-31
184,953 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
550,004 GBP2023-12-31
524,667 GBP2022-12-31
Computers
122,678 GBP2023-12-31
119,328 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,224,346 GBP2023-12-31
12,577,552 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-50,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-68,477 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
416,754 GBP2023-12-31
424,797 GBP2022-12-31
Computers
87,404 GBP2023-12-31
83,023 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,757,681 GBP2023-12-31
3,417,695 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
32,063 GBP2023-01-01 ~ 2023-12-31
Computers
4,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
386,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-40,106 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-46,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
133,250 GBP2023-12-31
99,870 GBP2022-12-31
Computers
35,274 GBP2023-12-31
36,305 GBP2022-12-31
Investment Property - Fair Value Model
1,965,000 GBP2023-12-31
2,005,000 GBP2022-12-31
Merchandise
884,923 GBP2023-12-31
821,945 GBP2022-12-31
Value of work in progress
745,635 GBP2023-12-31
1,573,075 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
173,557 GBP2023-12-31
111,497 GBP2022-12-31
Other Debtors
Current
435,499 GBP2023-12-31
461,582 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
4,567 GBP2022-12-31
Prepayments
Current
158,358 GBP2023-12-31
107,934 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
889,943 GBP2023-12-31
817,956 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
671,659 GBP2023-12-31
542,929 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
47,330 GBP2023-12-31
Trade Creditors/Trade Payables
Current
567,462 GBP2023-12-31
917,766 GBP2022-12-31
Corporation Tax Payable
Current
46,352 GBP2023-12-31
143,086 GBP2022-12-31
Other Taxation & Social Security Payable
Current
95,625 GBP2023-12-31
69,196 GBP2022-12-31
Other Creditors
Current
661,116 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
490,500 GBP2023-12-31
673,543 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
127,722 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
185,200 GBP2023-12-31
174,088 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
671,659 GBP2023-12-31
542,929 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
490,500 GBP2023-12-31
612,057 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
127,722 GBP2023-12-31
hire purchase agreements
175,052 GBP2023-12-31
Bank Overdrafts
Secured
486,459 GBP2023-12-31
368,841 GBP2022-12-31
Bank Borrowings
Secured
675,700 GBP2023-12-31
847,631 GBP2022-12-31
Total Borrowings
Secured
1,162,159 GBP2023-12-31
1,216,472 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
319,060 GBP2023-12-31
253,246 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
205,229 GBP2023-01-01 ~ 2023-12-31