93290 - Other Amusement And Recreation Activities N.e.c.
Cost of Sales
-11,917,497 GBP2023-10-01 ~ 2024-09-30
-11,455,757 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,227,878 GBP2023-10-01 ~ 2024-09-30
-1,824,322 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
42,022 GBP2023-10-01 ~ 2024-09-30
19,253 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,579,116 GBP2023-10-01 ~ 2024-09-30
1,396,147 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,174,299 GBP2023-10-01 ~ 2024-09-30
1,083,008 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
193,918 GBP2024-09-30
202,348 GBP2023-09-30
Debtors
2,106,913 GBP2024-09-30
4,497,602 GBP2023-09-30
Cash at bank and in hand
4,716,905 GBP2024-09-30
3,615,080 GBP2023-09-30
Current Assets
6,823,818 GBP2024-09-30
8,112,682 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,659,308 GBP2024-09-30
Net Current Assets/Liabilities
3,164,510 GBP2024-09-30
2,932,426 GBP2023-09-30
Total Assets Less Current Liabilities
3,358,428 GBP2024-09-30
3,134,774 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-450,000 GBP2023-09-30
Net Assets/Liabilities
3,183,009 GBP2024-09-30
2,666,710 GBP2023-09-30
Equity
Called up share capital
105 GBP2024-09-30
317 GBP2023-09-30
317 GBP2022-09-30
Capital redemption reserve
50 GBP2024-09-30
50 GBP2023-09-30
50 GBP2022-09-30
Retained earnings (accumulated losses)
3,182,854 GBP2024-09-30
2,666,343 GBP2023-09-30
2,185,335 GBP2022-09-30
Equity
3,183,009 GBP2024-09-30
2,666,710 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,174,299 GBP2023-10-01 ~ 2024-09-30
1,083,008 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-602,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-658,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
18,500 GBP2023-10-01 ~ 2024-09-30
24,900 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
242023-10-01 ~ 2024-09-30
232022-10-01 ~ 2023-09-30
Wages/Salaries
1,337,283 GBP2023-10-01 ~ 2024-09-30
1,034,643 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
182,970 GBP2023-10-01 ~ 2024-09-30
84,037 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,651,498 GBP2023-10-01 ~ 2024-09-30
1,231,235 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
24,800 GBP2023-10-01 ~ 2024-09-30
25,700 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,355 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
432,204 GBP2024-09-30
430,754 GBP2023-09-30
Plant and equipment
153,029 GBP2024-09-30
153,029 GBP2023-09-30
Furniture and fittings
395,148 GBP2024-09-30
358,712 GBP2023-09-30
Computers
24,837 GBP2024-09-30
24,837 GBP2023-09-30
Motor vehicles
59,815 GBP2024-09-30
59,815 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,065,033 GBP2024-09-30
1,027,147 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
322,748 GBP2024-09-30
304,844 GBP2023-09-30
Plant and equipment
128,828 GBP2024-09-30
124,830 GBP2023-09-30
Furniture and fittings
365,185 GBP2024-09-30
343,187 GBP2023-09-30
Computers
0 GBP2024-09-30
0 GBP2023-09-30
Motor vehicles
54,354 GBP2024-09-30
51,938 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
871,115 GBP2024-09-30
824,799 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,998 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
21,998 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
2,416 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
46,316 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
109,456 GBP2024-09-30
Plant and equipment
24,201 GBP2024-09-30
28,199 GBP2023-09-30
Furniture and fittings
29,963 GBP2024-09-30
15,525 GBP2023-09-30
Computers
24,837 GBP2024-09-30
24,837 GBP2023-09-30
Motor vehicles
5,461 GBP2024-09-30
7,877 GBP2023-09-30
Owned/Freehold, Land and buildings
125,910 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
738,182 GBP2024-09-30
2,954,683 GBP2023-09-30
Other Debtors
Current
161,343 GBP2024-09-30
154,300 GBP2023-09-30
Prepayments/Accrued Income
Current
1,207,388 GBP2024-09-30
1,388,619 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,106,913 GBP2024-09-30
Amounts falling due within one year, Current
4,497,602 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
300,000 GBP2024-09-30
300,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
563,949 GBP2024-09-30
1,182,098 GBP2023-09-30
Corporation Tax Payable
Current
30,904 GBP2024-09-30
159,919 GBP2023-09-30
Other Taxation & Social Security Payable
Current
34,158 GBP2024-09-30
28,379 GBP2023-09-30
Other Creditors
Current
309,309 GBP2024-09-30
615,296 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
2,420,988 GBP2024-09-30
2,894,564 GBP2023-09-30
Creditors
Current
3,659,308 GBP2024-09-30
5,180,256 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-09-30
450,000 GBP2023-09-30
Bank Borrowings
450,000 GBP2024-09-30
750,000 GBP2023-09-30
Total Borrowings
Current
300,000 GBP2024-09-30
300,000 GBP2023-09-30
Non-current
150,000 GBP2024-09-30
450,000 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35 shares2024-09-30
100 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2024-09-30
50 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
35 shares2024-09-30
50 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
0 shares2024-09-30
100 shares2023-09-30
Equity
Called up share capital
105 GBP2024-09-30
317 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
62,000 GBP2024-09-30
0 GBP2023-09-30
Between two and five year
495,000 GBP2024-09-30
0 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
557,000 GBP2024-09-30
0 GBP2023-09-30