93290 - Other Amusement And Recreation Activities N.e.c.
Average Number of Employees
10002021-01-01 ~ 2021-12-31
10002020-01-01 ~ 2020-12-31
Turnover/Revenue
40,916,000 GBP2021-01-01 ~ 2021-12-31
19,825,000 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-16,988,000 GBP2021-01-01 ~ 2021-12-31
-10,973,000 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
23,928,000 GBP2021-01-01 ~ 2021-12-31
8,852,000 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-7,292,000 GBP2021-01-01 ~ 2021-12-31
-6,936,000 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
18,263,000 GBP2021-01-01 ~ 2021-12-31
4,354,000 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
60,000 GBP2021-01-01 ~ 2021-12-31
111,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
18,215,000 GBP2021-01-01 ~ 2021-12-31
4,288,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
14,840,000 GBP2021-01-01 ~ 2021-12-31
3,442,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
3,588,000 GBP2021-12-31
4,033,000 GBP2020-12-31
Total Inventories
522,000 GBP2021-12-31
320,000 GBP2020-12-31
Debtors
2,697,000 GBP2021-12-31
4,125,000 GBP2020-12-31
Cash at bank and in hand
9,954,000 GBP2021-12-31
10,050,000 GBP2020-12-31
Current Assets
13,173,000 GBP2021-12-31
14,495,000 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-9,971,000 GBP2021-12-31
-7,369,000 GBP2020-12-31
Net Current Assets/Liabilities
3,202,000 GBP2021-12-31
7,126,000 GBP2020-12-31
Total Assets Less Current Liabilities
6,790,000 GBP2021-12-31
11,159,000 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-531,000 GBP2021-12-31
-4,873,000 GBP2020-12-31
Net Assets/Liabilities
6,259,000 GBP2021-12-31
5,441,000 GBP2020-12-31
Equity
Share premium
6,000 GBP2021-12-31
6,000 GBP2020-12-31
6,000 GBP2020-01-01
Other miscellaneous reserve
35,000 GBP2021-12-31
25,000 GBP2020-12-31
16,000 GBP2020-01-01
Retained earnings (accumulated losses)
6,218,000 GBP2021-12-31
5,410,000 GBP2020-12-31
1,968,000 GBP2020-01-01
Equity
6,259,000 GBP2021-12-31
5,441,000 GBP2020-12-31
1,990,000 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
14,840,000 GBP2021-01-01 ~ 2021-12-31
3,442,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-14,400,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-14,400,000 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
570,000 GBP2021-01-01 ~ 2021-12-31
460,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
12,207,000 GBP2021-01-01 ~ 2021-12-31
8,907,000 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
783,000 GBP2021-01-01 ~ 2021-12-31
581,000 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
13,274,000 GBP2021-01-01 ~ 2021-12-31
9,640,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
167,000 GBP2021-01-01 ~ 2021-12-31
237,000 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
3,461,000 GBP2021-01-01 ~ 2021-12-31
815,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Buildings
9,389,000 GBP2021-12-31
9,084,000 GBP2020-12-31
Office equipment
941,000 GBP2021-12-31
803,000 GBP2020-12-31
Computers
774,000 GBP2021-12-31
639,000 GBP2020-12-31
Other
80,000 GBP2021-12-31
25,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
11,184,000 GBP2021-12-31
10,551,000 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
-9,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
621,000 GBP2020-12-31
Computers
465,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,518,000 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
139,000 GBP2021-01-01 ~ 2021-12-31
Computers, Owned/Freehold
144,000 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
1,087,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
751,000 GBP2021-12-31
Computers
609,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,596,000 GBP2021-12-31
Property, Plant & Equipment
Buildings
3,153,000 GBP2021-12-31
3,652,000 GBP2020-12-31
Office equipment
190,000 GBP2021-12-31
182,000 GBP2020-12-31
Computers
165,000 GBP2021-12-31
174,000 GBP2020-12-31
Other
80,000 GBP2021-12-31
25,000 GBP2020-12-31
Finished Goods/Goods for Resale
522,000 GBP2021-12-31
320,000 GBP2020-12-31
Debtors
Non-current
967,000 GBP2021-12-31
2,565,000 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
524,000 GBP2021-12-31
216,000 GBP2020-12-31
Other Debtors
Current
613,000 GBP2021-12-31
349,000 GBP2020-12-31
Prepayments/Accrued Income
Current
340,000 GBP2021-12-31
675,000 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
253,000 GBP2021-12-31
320,000 GBP2020-12-31
Debtors
Current
2,697,000 GBP2021-12-31
4,125,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
766,000 GBP2021-12-31
944,000 GBP2020-12-31
Corporation Tax Payable
Current
1,568,000 GBP2021-12-31
103,000 GBP2020-12-31
Taxation/Social Security Payable
Current
227,000 GBP2021-12-31
178,000 GBP2020-12-31
Other Creditors
Current
3,073,000 GBP2021-12-31
3,465,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
3,869,000 GBP2021-12-31
2,179,000 GBP2020-12-31
Bank Borrowings
Current
468,000 GBP2021-12-31
500,000 GBP2020-12-31
Creditors
Current
9,971,000 GBP2021-12-31
7,369,000 GBP2020-12-31
Bank Borrowings
Non-current
531,000 GBP2021-12-31
4,873,000 GBP2020-12-31
Creditors
Non-current
531,000 GBP2021-12-31
4,873,000 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
468,000 GBP2021-12-31
500,000 GBP2020-12-31
Non-current, Between one and two years
531,000 GBP2021-12-31
2,500,000 GBP2020-12-31
Non-current, Between two and five year
2,373,000 GBP2020-12-31
Total Borrowings
999,000 GBP2021-12-31
5,373,000 GBP2020-12-31
Net Deferred Tax Liability/Asset
253,000 GBP2021-12-31
320,000 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-12-31
1,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2021-12-31
0 shares2020-12-31
Par Value of Share
Class 2 ordinary share
02021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,115,000 GBP2021-12-31
1,145,000 GBP2020-12-31
Between one and five year
3,900,000 GBP2021-12-31
3,499,000 GBP2020-12-31
More than five year
3,379,000 GBP2021-12-31
4,193,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,394,000 GBP2021-12-31
8,837,000 GBP2020-12-31