93290 - Other Amusement And Recreation Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
27,437,924 GBP2024-01-01 ~ 2024-12-31
26,715,361 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,990,908 GBP2024-01-01 ~ 2024-12-31
20,613,746 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,447,016 GBP2024-01-01 ~ 2024-12-31
6,101,615 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,607,189 GBP2024-01-01 ~ 2024-12-31
5,356,816 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-148,439 GBP2024-01-01 ~ 2024-12-31
779,299 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
29,176 GBP2024-01-01 ~ 2024-12-31
60,678 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-144,176 GBP2024-01-01 ~ 2024-12-31
783,621 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-34,046 GBP2024-01-01 ~ 2024-12-31
34,046 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-110,130 GBP2024-01-01 ~ 2024-12-31
749,575 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-110,130 GBP2024-01-01 ~ 2024-12-31
749,575 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
65,830 GBP2024-12-31
78,175 GBP2023-12-31
Property, Plant & Equipment
227,155 GBP2024-12-31
190,546 GBP2023-12-31
Fixed Assets - Investments
1,380,648 GBP2024-12-31
161,631 GBP2023-12-31
Fixed Assets
1,673,633 GBP2024-12-31
430,352 GBP2023-12-31
Total Inventories
684,308 GBP2024-12-31
2,940,668 GBP2023-12-31
Debtors
6,415,270 GBP2024-12-31
3,843,524 GBP2023-12-31
Cash at bank and in hand
15,717 GBP2024-12-31
237,587 GBP2023-12-31
Current Assets
7,115,295 GBP2024-12-31
7,021,779 GBP2023-12-31
Creditors
Current
4,632,771 GBP2024-12-31
3,051,798 GBP2023-12-31
Net Current Assets/Liabilities
2,482,524 GBP2024-12-31
3,969,981 GBP2023-12-31
Total Assets Less Current Liabilities
4,156,157 GBP2024-12-31
4,400,333 GBP2023-12-31
Creditors
Non-current
-150,000 GBP2024-12-31
-250,000 GBP2023-12-31
Net Assets/Liabilities
4,006,157 GBP2024-12-31
4,116,287 GBP2023-12-31
Equity
Called up share capital
1,110 GBP2024-12-31
1,110 GBP2023-12-31
1,110 GBP2022-12-31
Retained earnings (accumulated losses)
4,005,047 GBP2024-12-31
4,115,177 GBP2023-12-31
3,365,602 GBP2022-12-31
Equity
4,006,157 GBP2024-12-31
4,116,287 GBP2023-12-31
3,366,712 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-110,130 GBP2024-01-01 ~ 2024-12-31
749,575 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,078,607 GBP2024-01-01 ~ 2024-12-31
3,274,191 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
333,289 GBP2024-01-01 ~ 2024-12-31
344,561 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,808 GBP2024-01-01 ~ 2024-12-31
59,120 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,474,704 GBP2024-01-01 ~ 2024-12-31
3,677,872 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
722024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Director Remuneration
73,654 GBP2024-01-01 ~ 2024-12-31
537,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
68,714 GBP2024-01-01 ~ 2024-12-31
80,470 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-36,044 GBP2024-01-01 ~ 2024-12-31
184,308 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
246,890 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
181,060 GBP2024-12-31
168,715 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
12,345 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
65,830 GBP2024-12-31
78,175 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
44,930 GBP2023-12-31
Plant and equipment
198,536 GBP2024-12-31
198,409 GBP2023-12-31
Furniture and fittings
228,285 GBP2024-12-31
177,483 GBP2023-12-31
Computers
349,424 GBP2024-12-31
250,100 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
776,245 GBP2024-12-31
670,922 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
34,336 GBP2023-12-31
Plant and equipment
180,907 GBP2024-12-31
164,883 GBP2023-12-31
Furniture and fittings
187,991 GBP2024-12-31
141,810 GBP2023-12-31
Computers
180,192 GBP2024-12-31
139,347 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
549,090 GBP2024-12-31
480,376 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,024 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
11,845 GBP2024-01-01 ~ 2024-12-31
Computers
40,845 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
68,714 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
17,629 GBP2024-12-31
33,526 GBP2023-12-31
Furniture and fittings
40,294 GBP2024-12-31
35,673 GBP2023-12-31
Computers
169,232 GBP2024-12-31
110,753 GBP2023-12-31
Improvements to leasehold property
10,594 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1,380,648 GBP2024-12-31
161,631 GBP2023-12-31
Additions to investments
1,219,130 GBP2024-12-31
Investments in Group Undertakings
1,380,648 GBP2024-12-31
161,631 GBP2023-12-31
Merchandise
684,308 GBP2024-12-31
2,940,668 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,498,827 GBP2024-12-31
2,309,030 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,406,970 GBP2024-12-31
670,242 GBP2023-12-31
Other Debtors
Current
61,965 GBP2024-12-31
61,965 GBP2023-12-31
Prepayments/Accrued Income
Current
447,508 GBP2024-12-31
802,287 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
6,415,270 GBP2024-12-31
Amounts falling due within one year, Current
3,843,524 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
948,382 GBP2024-12-31
100,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
805,908 GBP2024-12-31
855,830 GBP2023-12-31
Amounts owed to group undertakings
Current
2,300,708 GBP2024-12-31
635,913 GBP2023-12-31
Other Taxation & Social Security Payable
Current
188,536 GBP2024-12-31
90,552 GBP2023-12-31
Other Creditors
Current
51,092 GBP2024-12-31
53,697 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
22,000 GBP2024-12-31
1,081,433 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-12-31
250,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
948,382 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
50,000 GBP2024-12-31
Between two and five year, Non-current
150,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
242,663 GBP2024-12-31
531,042 GBP2023-12-31
Between one and five year
171,294 GBP2024-12-31
1,606,730 GBP2023-12-31
More than five year
214,500 GBP2023-12-31
All periods
413,957 GBP2024-12-31
2,352,272 GBP2023-12-31
Bank Overdrafts
Secured
848,382 GBP2024-12-31
Bank Borrowings
Secured
250,000 GBP2024-12-31
350,000 GBP2023-12-31
Total Borrowings
Secured
1,098,382 GBP2024-12-31
350,000 GBP2023-12-31
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 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31
Class 3 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-110,130 GBP2024-01-01 ~ 2024-12-31