93290 - Other Amusement And Recreation Activities N.e.c.
(expand)Cost of Sales
-3,012,529 GBP2024-03-31 ~ 2025-03-30
-3,061,184 GBP2023-04-01 ~ 2024-03-30
Gross Profit/Loss
2,814,852 GBP2024-03-31 ~ 2025-03-30
2,835,562 GBP2023-04-01 ~ 2024-03-30
Distribution Costs
-14,012 GBP2024-03-31 ~ 2025-03-30
-20,853 GBP2023-04-01 ~ 2024-03-30
Administrative Expenses
-2,425,939 GBP2024-03-31 ~ 2025-03-30
-2,202,558 GBP2023-04-01 ~ 2024-03-30
Operating Profit/Loss
727,082 GBP2024-03-31 ~ 2025-03-30
666,962 GBP2023-04-01 ~ 2024-03-30
Other Interest Receivable/Similar Income (Finance Income)
23 GBP2024-03-31 ~ 2025-03-30
Profit/Loss on Ordinary Activities Before Tax
455,704 GBP2024-03-31 ~ 2025-03-30
385,443 GBP2023-04-01 ~ 2024-03-30
Profit/Loss
361,135 GBP2024-03-31 ~ 2025-03-30
393,680 GBP2023-04-01 ~ 2024-03-30
Property, Plant & Equipment
11,605,768 GBP2025-03-30
8,113,826 GBP2024-03-30
Investment Property
1,057,486 GBP2025-03-30
302,176 GBP2024-03-30
Fixed Assets
12,663,254 GBP2025-03-30
8,416,002 GBP2024-03-30
Total Inventories
73,562 GBP2025-03-30
89,355 GBP2024-03-30
Debtors
Current
337,754 GBP2025-03-30
210,999 GBP2024-03-30
Cash at bank and in hand
554,605 GBP2025-03-30
994,568 GBP2024-03-30
Current Assets
965,921 GBP2025-03-30
1,294,922 GBP2024-03-30
Creditors
Current, Amounts falling due within one year
-1,848,185 GBP2024-03-30
Net Current Assets/Liabilities
-1,051,127 GBP2025-03-30
-553,263 GBP2024-03-30
Total Assets Less Current Liabilities
11,612,127 GBP2025-03-30
7,862,739 GBP2024-03-30
Creditors
Non-current, Amounts falling due after one year
-3,372,125 GBP2024-03-30
Net Assets/Liabilities
7,275,282 GBP2025-03-30
4,253,386 GBP2024-03-30
Equity
Called up share capital
25,000 GBP2025-03-30
25,000 GBP2024-03-30
25,000 GBP2023-04-01
Share premium
8,413 GBP2025-03-30
8,413 GBP2024-03-30
8,413 GBP2023-04-01
Revaluation reserve
4,498,946 GBP2025-03-30
1,838,185 GBP2024-03-30
1,872,239 GBP2023-04-01
Retained earnings (accumulated losses)
2,742,923 GBP2025-03-30
2,381,788 GBP2024-03-30
1,988,108 GBP2023-04-01
Equity
7,275,282 GBP2025-03-30
4,253,386 GBP2024-03-30
3,893,760 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
361,135 GBP2024-03-31 ~ 2025-03-30
393,680 GBP2023-04-01 ~ 2024-03-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
361,135 GBP2024-03-31 ~ 2025-03-30
393,680 GBP2023-04-01 ~ 2024-03-30
Comprehensive Income/Expense
3,021,896 GBP2024-03-31 ~ 2025-03-30
393,680 GBP2023-04-01 ~ 2024-03-30
Equity - Income/Expense Recognised Directly
-34,054 GBP2023-04-01 ~ 2024-03-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-03-31 ~ 2025-03-30
Motor vehicles
252024-03-31 ~ 2025-03-30
Furniture and fittings
202024-03-31 ~ 2025-03-30
Computers
252024-03-31 ~ 2025-03-30
Audit Fees/Expenses
15,375 GBP2024-03-31 ~ 2025-03-30
15,000 GBP2023-04-01 ~ 2024-03-30
Wages/Salaries
1,904,706 GBP2024-03-31 ~ 2025-03-30
1,843,987 GBP2023-04-01 ~ 2024-03-30
Social Security Costs
131,662 GBP2024-03-31 ~ 2025-03-30
120,359 GBP2023-04-01 ~ 2024-03-30
Staff Costs/Employee Benefits Expense
2,068,464 GBP2024-03-31 ~ 2025-03-30
1,999,687 GBP2023-04-01 ~ 2024-03-30
Director Remuneration
53,192 GBP2024-03-31 ~ 2025-03-30
41,220 GBP2023-04-01 ~ 2024-03-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,122 GBP2024-03-31 ~ 2025-03-30
-40,577 GBP2023-04-01 ~ 2024-03-30
Tax Expense/Credit at Applicable Tax Rate
113,926 GBP2024-03-31 ~ 2025-03-30
96,361 GBP2023-04-01 ~ 2024-03-30
Property, Plant & Equipment - Gross Cost
Buildings
10,650,000 GBP2025-03-30
6,969,079 GBP2024-03-30
Plant and equipment
2,374,254 GBP2025-03-30
2,243,489 GBP2024-03-30
Motor vehicles
76,752 GBP2025-03-30
79,885 GBP2024-03-30
Furniture and fittings
1,590,519 GBP2025-03-30
1,514,346 GBP2024-03-30
Computers
10,547 GBP2025-03-30
10,547 GBP2024-03-30
Property, Plant & Equipment - Gross Cost
14,702,072 GBP2025-03-30
10,817,346 GBP2024-03-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-77,190 GBP2024-03-31 ~ 2025-03-30
Motor vehicles
-3,133 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment - Other Disposals
-80,323 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,673,571 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,849,684 GBP2025-03-30
1,634,044 GBP2024-03-30
Motor vehicles
47,727 GBP2025-03-30
41,143 GBP2024-03-30
Furniture and fittings
1,188,347 GBP2025-03-30
1,017,787 GBP2024-03-30
Computers
10,546 GBP2025-03-30
10,546 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,096,304 GBP2025-03-30
2,703,520 GBP2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
9,677 GBP2024-03-31 ~ 2025-03-30
Furniture and fittings, Owned/Freehold
170,560 GBP2024-03-31 ~ 2025-03-30
Owned/Freehold
463,335 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-67,458 GBP2024-03-31 ~ 2025-03-30
Motor vehicles
-3,093 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-70,551 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment
Buildings
10,650,000 GBP2025-03-30
6,969,079 GBP2024-03-30
Plant and equipment
524,570 GBP2025-03-30
609,445 GBP2024-03-30
Motor vehicles
29,025 GBP2025-03-30
38,742 GBP2024-03-30
Furniture and fittings
402,172 GBP2025-03-30
496,559 GBP2024-03-30
Computers
1 GBP2025-03-30
1 GBP2024-03-30
Land and buildings
10,650,000 GBP2025-03-30
6,969,079 GBP2024-03-30
Plant and equipment, Under hire purchased contracts or finance leases
104,790 GBP2025-03-30
197,347 GBP2024-03-30
Under hire purchased contracts or finance leases, Motor vehicles
28,996 GBP2025-03-30
38,661 GBP2024-03-30
Under hire purchased contracts or finance leases
133,786 GBP2025-03-30
236,008 GBP2024-03-30
Finished Goods/Goods for Resale
73,562 GBP2025-03-30
89,355 GBP2024-03-30
Trade Debtors/Trade Receivables
Current
29,057 GBP2025-03-30
8,827 GBP2024-03-30
Amounts Owed by Group Undertakings
Current
49,980 GBP2025-03-30
29,507 GBP2024-03-30
Other Debtors
Current
36,320 GBP2025-03-30
27,332 GBP2024-03-30
Prepayments/Accrued Income
Current
222,397 GBP2025-03-30
145,333 GBP2024-03-30
Cash and Cash Equivalents
554,605 GBP2025-03-30
994,568 GBP2024-03-30
Bank Borrowings
Current
227,600 GBP2025-03-30
206,981 GBP2024-03-30
Trade Creditors/Trade Payables
Current
403,609 GBP2025-03-30
449,476 GBP2024-03-30
Corporation Tax Payable
Current
222,273 GBP2025-03-30
62,459 GBP2024-03-30
Taxation/Social Security Payable
Current
196,148 GBP2025-03-30
192,922 GBP2024-03-30
Finance Lease Liabilities - Total Present Value
Current
112,150 GBP2025-03-30
111,040 GBP2024-03-30
Other Creditors
Current
642,498 GBP2025-03-30
661,607 GBP2024-03-30
Accrued Liabilities/Deferred Income
Current
212,770 GBP2025-03-30
163,700 GBP2024-03-30
Creditors
Current
2,017,048 GBP2025-03-30
1,848,185 GBP2024-03-30
Bank Borrowings
Non-current
3,000,539 GBP2025-03-30
3,176,088 GBP2024-03-30
Finance Lease Liabilities - Total Present Value
Non-current
110,390 GBP2025-03-30
196,037 GBP2024-03-30
Creditors
Non-current
3,110,929 GBP2025-03-30
3,372,125 GBP2024-03-30
Bank Borrowings
Current, Amounts falling due within one year
206,981 GBP2024-03-30
Total Borrowings
Current, Amounts falling due within one year
206,981 GBP2024-03-30
Bank Borrowings
Non-current, Between one and two years
3,176,088 GBP2024-03-30
Total Borrowings
3,228,139 GBP2025-03-30
3,383,069 GBP2024-03-30
Minimum gross finance lease payments owing
222,540 GBP2025-03-30
307,077 GBP2024-03-30
Net Deferred Tax Liability/Asset
-1,225,916 GBP2025-03-30
-237,228 GBP2024-03-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
24,122 GBP2024-03-31 ~ 2025-03-30
Deferred Tax Liabilities
Accelerated tax depreciation
-211,682 GBP2025-03-30
-237,228 GBP2024-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2025-03-30
25,000 shares2024-03-30
Par Value of Share
Class 1 ordinary share
1.002024-03-31 ~ 2025-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,509 GBP2025-03-30
4,715 GBP2024-03-30
Between one and five year
35,311 GBP2025-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
58,820 GBP2025-03-30
4,715 GBP2024-03-30