32409 - Manufacture Of Other Games And Toys, N.e.c.
Average Number of Employees
392024-04-01 ~ 2025-03-31
382023-04-01 ~ 2024-03-31
Property, Plant & Equipment
281,715 GBP2025-03-31
220,037 GBP2024-03-31
Fixed Assets
281,715 GBP2025-03-31
220,037 GBP2024-03-31
Total Inventories
307,723 GBP2025-03-31
232,619 GBP2024-03-31
Debtors
Current
1,921,200 GBP2025-03-31
1,736,041 GBP2024-03-31
Cash at bank and in hand
271,456 GBP2025-03-31
125,556 GBP2024-03-31
Current Assets
2,500,379 GBP2025-03-31
2,094,216 GBP2024-03-31
Total Assets Less Current Liabilities
1,859,634 GBP2025-03-31
1,569,604 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-158,949 GBP2024-03-31
Net Assets/Liabilities
1,622,525 GBP2025-03-31
1,366,278 GBP2024-03-31
Equity
Called up share capital
15,000 GBP2025-03-31
15,000 GBP2024-03-31
Retained earnings (accumulated losses)
1,607,525 GBP2025-03-31
1,351,278 GBP2024-03-31
Equity
1,622,525 GBP2025-03-31
1,366,278 GBP2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-04-01 ~ 2025-03-31
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
102024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,023,244 GBP2025-03-31
894,400 GBP2024-03-31
Motor vehicles
22,065 GBP2025-03-31
22,065 GBP2024-03-31
Furniture and fittings
344,161 GBP2025-03-31
344,161 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,389,470 GBP2025-03-31
1,260,626 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,049 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-28,049 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
722,246 GBP2024-03-31
Motor vehicles
22,065 GBP2024-03-31
Furniture and fittings
296,278 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,040,589 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
80,887 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
89,202 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-22,036 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,036 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
781,097 GBP2025-03-31
Motor vehicles
22,065 GBP2025-03-31
Furniture and fittings
304,593 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,107,755 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment
242,147 GBP2025-03-31
172,154 GBP2024-03-31
Furniture and fittings
39,568 GBP2025-03-31
47,883 GBP2024-03-31
Finished Goods/Goods for Resale
307,723 GBP2025-03-31
232,619 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
991,832 GBP2025-03-31
1,083,876 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
762,685 GBP2025-03-31
484,330 GBP2024-03-31
Other Debtors
Current
60,578 GBP2025-03-31
60,000 GBP2024-03-31
Prepayments/Accrued Income
Current
106,105 GBP2025-03-31
107,835 GBP2024-03-31
Cash and Cash Equivalents
271,456 GBP2025-03-31
125,556 GBP2024-03-31
Trade Creditors/Trade Payables
Current
616,961 GBP2025-03-31
506,308 GBP2024-03-31
Corporation Tax Payable
Current
68,051 GBP2025-03-31
71,643 GBP2024-03-31
Taxation/Social Security Payable
Current
26,053 GBP2025-03-31
21,552 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
25,327 GBP2025-03-31
Other Creditors
Current
12,565 GBP2025-03-31
17,370 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
103,503 GBP2025-03-31
57,776 GBP2024-03-31
Bank Borrowings
Current
70,000 GBP2025-03-31
70,000 GBP2024-03-31
Creditors
Current
922,460 GBP2025-03-31
744,649 GBP2024-03-31
Bank Borrowings
Non-current
90,774 GBP2025-03-31
158,949 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
86,535 GBP2025-03-31
Creditors
Non-current
177,309 GBP2025-03-31
158,949 GBP2024-03-31
Bank Borrowings
Non-current, Between one and two years
70,000 GBP2025-03-31
70,000 GBP2024-03-31
Between two and five year, Non-current
20,774 GBP2025-03-31
Non-current, Between two and five year
88,949 GBP2024-03-31
Total Borrowings
160,774 GBP2025-03-31
228,949 GBP2024-03-31
Minimum gross finance lease payments owing
111,462 GBP2025-03-31
Net Deferred Tax Liability/Asset
-59,800 GBP2025-03-31
-44,377 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,423 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-60,366 GBP2025-03-31
-44,947 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2025-03-31
15,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,500 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
67,500 GBP2024-03-31