93290 - Other Amusement And Recreation Activities N.e.c.
Cost of Sales
-2,145,775 GBP2023-01-01 ~ 2023-12-31
-2,022,902 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,332,423 GBP2023-01-01 ~ 2023-12-31
-4,141,740 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42 GBP2023-01-01 ~ 2023-12-31
5 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,749,068 GBP2023-01-01 ~ 2023-12-31
1,020,697 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,179,023 GBP2023-01-01 ~ 2023-12-31
750,418 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,729,249 GBP2023-12-31
2,553,226 GBP2022-12-31
2,078,808 GBP2021-12-31
Dividends Paid
-3,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-276,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
22,501 GBP2023-12-31
102,501 GBP2022-12-31
Property, Plant & Equipment
5,649,932 GBP2023-12-31
5,536,183 GBP2022-12-31
Fixed Assets
5,672,433 GBP2023-12-31
5,638,684 GBP2022-12-31
Debtors
1,109,454 GBP2023-12-31
379,538 GBP2022-12-31
Cash at bank and in hand
1,395,674 GBP2023-12-31
1,553,590 GBP2022-12-31
Current Assets
2,840,006 GBP2023-12-31
2,246,362 GBP2022-12-31
Net Current Assets/Liabilities
1,038,506 GBP2023-12-31
197,262 GBP2022-12-31
Total Assets Less Current Liabilities
6,710,939 GBP2023-12-31
5,835,946 GBP2022-12-31
Net Assets/Liabilities
3,729,324 GBP2023-12-31
2,553,301 GBP2022-12-31
Equity
Called up share capital
75 GBP2023-12-31
75 GBP2022-12-31
Equity
3,729,324 GBP2023-12-31
2,553,301 GBP2022-12-31
Audit Fees/Expenses
17,500 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
932023-01-01 ~ 2023-12-31
1012022-01-01 ~ 2022-12-31
Wages/Salaries
1,993,090 GBP2023-01-01 ~ 2023-12-31
1,810,061 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
720,114 GBP2023-01-01 ~ 2023-12-31
33,083 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,867,928 GBP2023-01-01 ~ 2023-12-31
1,977,798 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
111,600 GBP2023-01-01 ~ 2023-12-31
57,467 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
93,019 GBP2023-01-01 ~ 2023-12-31
183,842 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,600,001 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,577,500 GBP2023-12-31
1,497,500 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
80,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,665,102 GBP2023-12-31
3,608,292 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
158,928 GBP2023-12-31
107,128 GBP2022-12-31
Plant and equipment
5,257,331 GBP2023-12-31
4,913,074 GBP2022-12-31
Furniture and fittings
1,088,834 GBP2023-12-31
1,031,191 GBP2022-12-31
Motor vehicles
246,353 GBP2023-12-31
251,269 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,851,260 GBP2023-12-31
10,338,031 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-201,352 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-4,012 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,916 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-210,280 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
117,488 GBP2023-12-31
107,128 GBP2022-12-31
Plant and equipment
3,758,245 GBP2023-12-31
3,543,747 GBP2022-12-31
Furniture and fittings
946,383 GBP2023-12-31
843,187 GBP2022-12-31
Motor vehicles
101,829 GBP2023-12-31
47,774 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,201,328 GBP2023-12-31
4,801,848 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
10,360 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
395,636 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
104,199 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
58,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
586,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-181,138 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,003 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,916 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-187,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,665,102 GBP2023-12-31
3,608,292 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
41,440 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
1,499,086 GBP2023-12-31
1,369,327 GBP2022-12-31
Furniture and fittings
142,451 GBP2023-12-31
188,004 GBP2022-12-31
Motor vehicles
144,524 GBP2023-12-31
203,495 GBP2022-12-31
Investment Property - Fair Value Model
3,706,542 GBP2023-12-31
3,608,293 GBP2022-12-31
Finished Goods/Goods for Resale
334,878 GBP2023-12-31
313,234 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
93,935 GBP2023-12-31
93,011 GBP2022-12-31
Other Debtors
Current
854,486 GBP2023-12-31
226,536 GBP2022-12-31
Prepayments/Accrued Income
Current
161,033 GBP2023-12-31
59,991 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,109,454 GBP2023-12-31
379,538 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
276,315 GBP2023-12-31
276,315 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,261 GBP2023-12-31
23,539 GBP2022-12-31
Other Remaining Borrowings
Current
125,000 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
418,381 GBP2023-12-31
264,677 GBP2022-12-31
Corporation Tax Payable
Current
423,463 GBP2023-12-31
86,437 GBP2022-12-31
Other Taxation & Social Security Payable
Current
228,601 GBP2023-12-31
219,091 GBP2022-12-31
Other Creditors
Current
166,406 GBP2023-12-31
915,357 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
123,073 GBP2023-12-31
263,684 GBP2022-12-31
Bank Borrowings
2,644,112 GBP2023-12-31
2,914,481 GBP2022-12-31
Total Borrowings
2,769,112 GBP2023-12-31
3,039,481 GBP2022-12-31
Current
401,315 GBP2023-12-31
276,315 GBP2022-12-31
Non-current
2,367,797 GBP2023-12-31
2,763,166 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,367,797 GBP2023-12-31
2,638,166 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
95,633 GBP2023-12-31
94,313 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
125,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
40,261 GBP2023-12-31
23,539 GBP2022-12-31
Minimum gross finance lease payments owing
135,894 GBP2023-12-31
117,852 GBP2022-12-31
Deferred Tax Liabilities
518,185 GBP2023-12-31
425,166 GBP2022-12-31
Number of Shares Issued (Fully Paid)
75 shares2023-12-31
75 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,320 GBP2023-12-31
257,150 GBP2022-12-31
Between two and five year
1,141,280 GBP2023-12-31
1,028,600 GBP2022-12-31
More than five year
336,691 GBP2023-12-31
469,548 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,763,291 GBP2023-12-31
1,755,298 GBP2022-12-31