32409 - Manufacture Of Other Games And Toys, N.e.c.
Turnover/Revenue
20,725,513 GBP2021-01-01 ~ 2021-12-31
23,152,134 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-11,982,530 GBP2021-01-01 ~ 2021-12-31
-13,548,474 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
8,742,983 GBP2021-01-01 ~ 2021-12-31
9,603,660 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-2,926,633 GBP2021-01-01 ~ 2021-12-31
-3,253,005 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,841,619 GBP2021-01-01 ~ 2021-12-31
-3,126,720 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,222,968 GBP2021-01-01 ~ 2021-12-31
2,836,854 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,799,052 GBP2021-01-01 ~ 2021-12-31
2,297,329 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
6,939,686 GBP2021-12-31
5,140,634 GBP2020-12-31
2,843,305 GBP2019-12-31
Intangible Assets
Other
960,000 GBP2021-12-31
1,080,000 GBP2020-12-31
Property, Plant & Equipment
184,238 GBP2021-12-31
163,315 GBP2020-12-31
Fixed Assets - Investments
1 GBP2021-12-31
1 GBP2020-12-31
Fixed Assets
1,144,239 GBP2021-12-31
1,243,316 GBP2020-12-31
Total Inventories
5,427,671 GBP2021-12-31
3,905,604 GBP2020-12-31
Debtors
8,574,381 GBP2021-12-31
10,045,132 GBP2020-12-31
Cash at bank and in hand
564,579 GBP2021-12-31
280,139 GBP2020-12-31
Current Assets
14,566,631 GBP2021-12-31
14,230,875 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-8,252,983 GBP2021-12-31
-9,833,557 GBP2020-12-31
Net Current Assets/Liabilities
6,313,648 GBP2021-12-31
4,397,318 GBP2020-12-31
Total Assets Less Current Liabilities
7,457,887 GBP2021-12-31
5,640,634 GBP2020-12-31
Net Assets/Liabilities
7,439,686 GBP2021-12-31
5,640,634 GBP2020-12-31
Equity
Called up share capital
500,000 GBP2021-12-31
500,000 GBP2020-12-31
Equity
7,439,686 GBP2021-12-31
5,640,634 GBP2020-12-31
Property, Plant & Equipment - Depreciation Expense
65,465 GBP2021-01-01 ~ 2021-12-31
68,325 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
412021-01-01 ~ 2021-12-31
392020-01-01 ~ 2020-12-31
Wages/Salaries
1,978,707 GBP2021-01-01 ~ 2021-12-31
2,063,467 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
232,589 GBP2021-01-01 ~ 2021-12-31
217,223 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,728 GBP2021-01-01 ~ 2021-12-31
129,767 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,355,024 GBP2021-01-01 ~ 2021-12-31
2,410,457 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
38,200 GBP2021-01-01 ~ 2021-12-31
42,000 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
311,576 GBP2021-01-01 ~ 2021-12-31
353,175 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
50,842 GBP2021-01-01 ~ 2021-12-31
-27,656 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,200,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
240,000 GBP2021-12-31
120,000 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
120,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
960,000 GBP2021-12-31
1,080,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
435,937 GBP2021-12-31
414,307 GBP2020-12-31
Furniture and fittings
519,367 GBP2021-12-31
454,609 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
955,304 GBP2021-12-31
868,916 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
345,684 GBP2021-12-31
309,424 GBP2020-12-31
Furniture and fittings
425,382 GBP2021-12-31
396,177 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
771,066 GBP2021-12-31
705,601 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,260 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
29,205 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,465 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
90,253 GBP2021-12-31
104,883 GBP2020-12-31
Furniture and fittings
93,985 GBP2021-12-31
58,432 GBP2020-12-31
Finished Goods/Goods for Resale
5,427,671 GBP2021-12-31
3,905,604 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
7,512,411 GBP2021-12-31
8,726,602 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
105,294 GBP2021-12-31
0 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
677,288 GBP2021-12-31
1,162,780 GBP2020-12-31
Prepayments/Accrued Income
Current
246,998 GBP2021-12-31
118,741 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
8,574,381 GBP2021-12-31
10,008,123 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
2,036,706 GBP2021-12-31
4,684,041 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,981,280 GBP2021-12-31
2,068,970 GBP2020-12-31
Corporation Tax Payable
Current
0 GBP2021-12-31
283,181 GBP2020-12-31
Other Taxation & Social Security Payable
Current
746,641 GBP2021-12-31
761,026 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
1,488,356 GBP2021-12-31
1,781,549 GBP2020-12-31
Creditors
Current
8,252,983 GBP2021-12-31
9,833,557 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,178 GBP2021-12-31
65,474 GBP2020-12-31
Between two and five year
451,335 GBP2021-12-31
61,943 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
630,513 GBP2021-12-31
127,417 GBP2020-12-31