32409 - Manufacture Of Other Games And Toys, N.e.c.
Average Number of Employees
582024-01-01 ~ 2024-12-31
562023-01-01 ~ 2023-12-31
Turnover/Revenue
11,847,789 GBP2024-01-01 ~ 2024-12-31
11,229,366 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,097,215 GBP2024-01-01 ~ 2024-12-31
-4,071,444 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,750,574 GBP2024-01-01 ~ 2024-12-31
7,157,922 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,792,095 GBP2024-01-01 ~ 2024-12-31
-5,029,385 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,958,479 GBP2024-01-01 ~ 2024-12-31
2,128,537 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
95,617 GBP2024-01-01 ~ 2024-12-31
72,320 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,054,096 GBP2024-01-01 ~ 2024-12-31
2,200,857 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,514,921 GBP2024-01-01 ~ 2024-12-31
1,629,551 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,518 GBP2024-12-31
4,746 GBP2023-12-31
Property, Plant & Equipment
1,468,811 GBP2024-12-31
1,048,879 GBP2023-12-31
Fixed Assets
1,473,329 GBP2024-12-31
1,053,625 GBP2023-12-31
Total Inventories
642,538 GBP2024-12-31
734,496 GBP2023-12-31
Debtors
Current
225,615 GBP2024-12-31
637,704 GBP2023-12-31
Cash at bank and in hand
5,718,216 GBP2024-12-31
7,671,635 GBP2023-12-31
Current Assets
6,586,369 GBP2024-12-31
9,043,835 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,344,422 GBP2024-12-31
-2,761,261 GBP2023-12-31
Net Current Assets/Liabilities
4,241,947 GBP2024-12-31
6,282,574 GBP2023-12-31
Total Assets Less Current Liabilities
5,715,276 GBP2024-12-31
7,336,199 GBP2023-12-31
Net Assets/Liabilities
5,373,664 GBP2024-12-31
7,076,622 GBP2023-12-31
Equity
Called up share capital
516,489 GBP2024-12-31
512,035 GBP2023-12-31
506,626 GBP2023-01-01
Share premium
54,152 GBP2024-12-31
54,152 GBP2023-12-31
54,152 GBP2023-01-01
Capital redemption reserve
63,208 GBP2024-12-31
63,208 GBP2023-12-31
63,208 GBP2023-01-01
Retained earnings (accumulated losses)
4,739,815 GBP2024-12-31
6,447,227 GBP2023-12-31
5,552,525 GBP2023-01-01
Equity
5,373,664 GBP2024-12-31
7,076,622 GBP2023-12-31
6,176,511 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,514,921 GBP2024-01-01 ~ 2024-12-31
1,629,551 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,258,269 GBP2024-01-01 ~ 2024-12-31
-768,053 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,258,269 GBP2024-01-01 ~ 2024-12-31
-768,053 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
4,454 GBP2024-01-01 ~ 2024-12-31
5,409 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
4,454 GBP2024-01-01 ~ 2024-12-31
5,409 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
257,133 GBP2024-01-01 ~ 2024-12-31
206,587 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
5,718,216 GBP2024-12-31
7,671,635 GBP2023-12-31
6,601,425 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Computers
102024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,800 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,978,788 GBP2024-01-01 ~ 2024-12-31
2,817,132 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
214,948 GBP2024-01-01 ~ 2024-12-31
190,195 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,268,637 GBP2024-01-01 ~ 2024-12-31
3,072,702 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
698,324 GBP2024-01-01 ~ 2024-12-31
661,685 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
82,035 GBP2024-01-01 ~ 2024-12-31
113,706 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
513,524 GBP2024-01-01 ~ 2024-12-31
517,642 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
28,557 GBP2024-12-31
28,557 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
24,039 GBP2024-12-31
23,811 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,518 GBP2024-12-31
4,746 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,011,972 GBP2024-12-31
685,473 GBP2023-12-31
Computers
1,998,229 GBP2024-12-31
1,739,011 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,101,549 GBP2024-12-31
2,424,484 GBP2023-12-31
Other
91,348 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
416,006 GBP2023-12-31
Computers
959,599 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,375,605 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
115,908 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
141,225 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
257,133 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
531,914 GBP2024-12-31
Computers
1,100,824 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,632,738 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
480,058 GBP2024-12-31
269,467 GBP2023-12-31
Computers
897,405 GBP2024-12-31
779,412 GBP2023-12-31
Other
91,348 GBP2024-12-31
Raw materials and consumables
642,538 GBP2024-12-31
734,496 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
14,733 GBP2024-12-31
9,514 GBP2023-12-31
Other Debtors
Current
400 GBP2024-12-31
2,645 GBP2023-12-31
Prepayments/Accrued Income
Current
210,482 GBP2024-12-31
625,545 GBP2023-12-31
Trade Creditors/Trade Payables
Current
767,462 GBP2024-12-31
1,187,816 GBP2023-12-31
Corporation Tax Payable
Current
246,605 GBP2024-12-31
248,388 GBP2023-12-31
Taxation/Social Security Payable
Current
317,987 GBP2024-12-31
295,296 GBP2023-12-31
Other Creditors
Current
2,524 GBP2024-12-31
1,204 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,009,844 GBP2024-12-31
1,028,557 GBP2023-12-31
Creditors
Current
2,344,422 GBP2024-12-31
2,761,261 GBP2023-12-31
Net Deferred Tax Liability/Asset
-341,612 GBP2024-12-31
-259,577 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-82,035 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-342,243 GBP2024-12-31
-259,577 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,824,437 shares2024-12-31
25,601,740 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.022024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
378,218 GBP2024-12-31
94,700 GBP2023-12-31
Between one and five year
1,125,368 GBP2024-12-31
More than five year
1,383,265 GBP2024-12-31