93290 - Other Amusement And Recreation Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,715,361 GBP2023-01-01 ~ 2023-12-31
15,526,145 GBP2022-04-01 ~ 2022-12-31
Cost of Sales
20,613,746 GBP2023-01-01 ~ 2023-12-31
12,586,006 GBP2022-04-01 ~ 2022-12-31
Gross Profit/Loss
6,101,615 GBP2023-01-01 ~ 2023-12-31
2,940,139 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
5,392,463 GBP2023-01-01 ~ 2023-12-31
3,677,015 GBP2022-04-01 ~ 2022-12-31
Operating Profit/Loss
743,652 GBP2023-01-01 ~ 2023-12-31
-714,376 GBP2022-04-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
25,031 GBP2023-01-01 ~ 2023-12-31
53 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
783,621 GBP2023-01-01 ~ 2023-12-31
-714,429 GBP2022-04-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
34,046 GBP2023-01-01 ~ 2023-12-31
-14,715 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
749,575 GBP2023-01-01 ~ 2023-12-31
-699,714 GBP2022-04-01 ~ 2022-12-31
Comprehensive Income/Expense
749,575 GBP2023-01-01 ~ 2023-12-31
-699,714 GBP2022-04-01 ~ 2022-12-31
Intangible Assets
78,175 GBP2023-12-31
90,520 GBP2022-12-31
Property, Plant & Equipment
190,546 GBP2023-12-31
198,633 GBP2022-12-31
Fixed Assets - Investments
161,631 GBP2023-12-31
161,631 GBP2022-12-31
Fixed Assets
430,352 GBP2023-12-31
450,784 GBP2022-12-31
Total Inventories
2,940,668 GBP2023-12-31
2,160,289 GBP2022-12-31
Debtors
3,843,524 GBP2023-12-31
5,624,741 GBP2022-12-31
Cash at bank and in hand
237,587 GBP2023-12-31
31,102 GBP2022-12-31
Current Assets
7,021,779 GBP2023-12-31
7,816,132 GBP2022-12-31
Creditors
Current
3,051,798 GBP2023-12-31
4,550,204 GBP2022-12-31
Net Current Assets/Liabilities
3,969,981 GBP2023-12-31
3,265,928 GBP2022-12-31
Total Assets Less Current Liabilities
4,400,333 GBP2023-12-31
3,716,712 GBP2022-12-31
Creditors
Non-current
-250,000 GBP2023-12-31
-350,000 GBP2022-12-31
Net Assets/Liabilities
4,116,287 GBP2023-12-31
3,366,712 GBP2022-12-31
Equity
Called up share capital
1,110 GBP2023-12-31
1,110 GBP2022-12-31
1,110 GBP2022-03-31
Retained earnings (accumulated losses)
4,115,177 GBP2023-12-31
3,365,602 GBP2022-12-31
4,065,316 GBP2022-03-31
Equity
4,116,287 GBP2023-12-31
3,366,712 GBP2022-12-31
4,066,426 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
749,575 GBP2023-01-01 ~ 2023-12-31
-699,714 GBP2022-04-01 ~ 2022-12-31
Bank Overdrafts
-323,585 GBP2022-12-31
Wages/Salaries
3,274,191 GBP2023-01-01 ~ 2023-12-31
2,005,394 GBP2022-04-01 ~ 2022-12-31
Social Security Costs
344,561 GBP2023-01-01 ~ 2023-12-31
222,539 GBP2022-04-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,120 GBP2023-01-01 ~ 2023-12-31
29,125 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,677,872 GBP2023-01-01 ~ 2023-12-31
2,257,058 GBP2022-04-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
732022-04-01 ~ 2022-12-31
Director Remuneration
537,179 GBP2023-01-01 ~ 2023-12-31
462,939 GBP2022-04-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,470 GBP2023-01-01 ~ 2023-12-31
51,682 GBP2022-04-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
16,850 GBP2022-04-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
184,308 GBP2023-01-01 ~ 2023-12-31
-135,742 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
246,890 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
168,715 GBP2023-12-31
156,370 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
12,345 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
78,175 GBP2023-12-31
90,520 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
44,930 GBP2023-12-31
44,930 GBP2022-12-31
Furniture and fittings
177,483 GBP2023-12-31
553,609 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
670,922 GBP2023-12-31
598,539 GBP2022-12-31
Plant and equipment
198,409 GBP2023-12-31
Computers
250,100 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
34,336 GBP2023-12-31
30,067 GBP2022-12-31
Furniture and fittings
141,810 GBP2023-12-31
369,839 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
480,376 GBP2023-12-31
399,906 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,129 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
28,611 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,633 GBP2023-01-01 ~ 2023-12-31
Computers
41,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,470 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
164,883 GBP2023-12-31
Computers
139,347 GBP2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
10,594 GBP2023-12-31
14,863 GBP2022-12-31
Plant and equipment
33,526 GBP2023-12-31
Furniture and fittings
35,673 GBP2023-12-31
183,770 GBP2022-12-31
Computers
110,753 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
161,631 GBP2022-12-31
Investments in Group Undertakings
161,631 GBP2023-12-31
161,631 GBP2022-12-31
Merchandise
2,940,668 GBP2023-12-31
2,160,289 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,309,030 GBP2023-12-31
2,762,878 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
670,242 GBP2023-12-31
1,594,100 GBP2022-12-31
Other Debtors
Current
61,965 GBP2023-12-31
49,500 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
188,164 GBP2022-12-31
Prepayments/Accrued Income
Current
802,287 GBP2023-12-31
1,030,099 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,843,524 GBP2023-12-31
5,624,741 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2023-12-31
423,585 GBP2022-12-31
Trade Creditors/Trade Payables
Current
855,829 GBP2023-12-31
1,797,830 GBP2022-12-31
Amounts owed to group undertakings
Current
635,913 GBP2023-12-31
189,570 GBP2022-12-31
Corporation Tax Payable
Current
478,317 GBP2022-12-31
Other Taxation & Social Security Payable
Current
90,552 GBP2023-12-31
89,400 GBP2022-12-31
Other Creditors
Current
14,081 GBP2023-12-31
15,092 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,121,050 GBP2023-12-31
1,556,410 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
250,000 GBP2023-12-31
350,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-12-31
423,585 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
100,000 GBP2022-12-31
Between two and five year, Non-current
150,000 GBP2023-12-31
Non-current, Between two and five year
250,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
531,042 GBP2023-12-31
178,548 GBP2022-12-31
Between one and five year
1,606,730 GBP2023-12-31
403,290 GBP2022-12-31
More than five year
214,500 GBP2023-12-31
185,639 GBP2022-12-31
All periods
2,352,272 GBP2023-12-31
767,477 GBP2022-12-31
Bank Overdrafts
Secured
323,585 GBP2022-12-31
Bank Borrowings
Secured
350,000 GBP2023-12-31
450,000 GBP2022-12-31
Total Borrowings
Secured
350,000 GBP2023-12-31
773,585 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
34,046 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
910 shares2023-12-31
Class 2 ordinary share
100 shares2023-12-31
Class 3 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
749,575 GBP2023-01-01 ~ 2023-12-31