32409 - Manufacture Of Other Games And Toys, N.e.c.
Average Number of Employees
562023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Turnover/Revenue
11,229,366 GBP2023-01-01 ~ 2023-12-31
10,681,315 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,071,444 GBP2023-01-01 ~ 2023-12-31
-3,457,399 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,157,922 GBP2023-01-01 ~ 2023-12-31
7,223,916 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,029,385 GBP2023-01-01 ~ 2023-12-31
-5,061,620 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,128,537 GBP2023-01-01 ~ 2023-12-31
2,162,296 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,320 GBP2023-01-01 ~ 2023-12-31
3,407 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,200,857 GBP2023-01-01 ~ 2023-12-31
2,165,703 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,629,551 GBP2023-01-01 ~ 2023-12-31
1,760,790 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,746 GBP2023-12-31
10,813 GBP2022-12-31
Property, Plant & Equipment
1,048,879 GBP2023-12-31
777,030 GBP2022-12-31
Fixed Assets
1,053,625 GBP2023-12-31
787,843 GBP2022-12-31
Total Inventories
734,496 GBP2023-12-31
606,056 GBP2022-12-31
Debtors
Current
637,704 GBP2023-12-31
365,062 GBP2022-12-31
Cash at bank and in hand
7,671,635 GBP2023-12-31
6,601,425 GBP2022-12-31
Current Assets
9,043,835 GBP2023-12-31
7,572,543 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,761,261 GBP2023-12-31
-2,038,004 GBP2022-12-31
Net Current Assets/Liabilities
6,282,574 GBP2023-12-31
5,534,539 GBP2022-12-31
Total Assets Less Current Liabilities
7,336,199 GBP2023-12-31
6,322,382 GBP2022-12-31
Net Assets/Liabilities
7,076,622 GBP2023-12-31
6,176,511 GBP2022-12-31
Equity
Called up share capital
512,035 GBP2023-12-31
506,626 GBP2022-12-31
500,094 GBP2022-01-01
Share premium
54,152 GBP2023-12-31
54,152 GBP2022-12-31
54,152 GBP2022-01-01
Capital redemption reserve
63,208 GBP2023-12-31
63,208 GBP2022-12-31
63,208 GBP2022-01-01
Retained earnings (accumulated losses)
6,447,227 GBP2023-12-31
5,552,525 GBP2022-12-31
5,017,983 GBP2022-01-01
Equity
7,076,622 GBP2023-12-31
6,176,511 GBP2022-12-31
5,635,437 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,629,551 GBP2023-01-01 ~ 2023-12-31
1,760,790 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-768,053 GBP2023-01-01 ~ 2023-12-31
-1,266,567 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-768,053 GBP2023-01-01 ~ 2023-12-31
-1,266,567 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
5,409 GBP2023-01-01 ~ 2023-12-31
6,532 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
5,409 GBP2023-01-01 ~ 2023-12-31
6,532 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
206,587 GBP2023-01-01 ~ 2023-12-31
199,335 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
7,671,635 GBP2023-12-31
6,601,425 GBP2022-12-31
6,894,933 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Computers
102023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,817,132 GBP2023-01-01 ~ 2023-12-31
2,499,298 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
190,195 GBP2023-01-01 ~ 2023-12-31
167,808 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,072,702 GBP2023-01-01 ~ 2023-12-31
2,723,649 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
661,685 GBP2023-01-01 ~ 2023-12-31
666,987 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
113,706 GBP2023-01-01 ~ 2023-12-31
18,969 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
517,642 GBP2023-01-01 ~ 2023-12-31
411,484 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
28,557 GBP2023-12-31
28,557 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
23,811 GBP2023-12-31
17,744 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,746 GBP2023-12-31
10,813 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
685,473 GBP2023-12-31
442,655 GBP2022-12-31
Computers
1,739,011 GBP2023-12-31
1,511,966 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,424,484 GBP2023-12-31
1,954,621 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-12,803 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-12,803 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
350,214 GBP2022-12-31
Computers
827,377 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,177,591 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
65,792 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
140,796 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
206,588 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-8,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
416,006 GBP2023-12-31
Computers
959,599 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,375,605 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
269,467 GBP2023-12-31
92,441 GBP2022-12-31
Computers
779,412 GBP2023-12-31
684,589 GBP2022-12-31
Raw materials and consumables
734,496 GBP2023-12-31
606,056 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,514 GBP2023-12-31
3,486 GBP2022-12-31
Other Debtors
Current
2,645 GBP2023-12-31
Prepayments/Accrued Income
Current
625,545 GBP2023-12-31
361,576 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,187,816 GBP2023-12-31
716,427 GBP2022-12-31
Corporation Tax Payable
Current
248,388 GBP2023-12-31
208,330 GBP2022-12-31
Taxation/Social Security Payable
Current
295,296 GBP2023-12-31
236,913 GBP2022-12-31
Other Creditors
Current
1,204 GBP2023-12-31
300 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,028,557 GBP2023-12-31
876,034 GBP2022-12-31
Creditors
Current
2,761,261 GBP2023-12-31
2,038,004 GBP2022-12-31
Net Deferred Tax Liability/Asset
-259,577 GBP2023-12-31
-145,871 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-113,706 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-259,577 GBP2023-12-31
-145,946 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,601,740 shares2023-12-31
25,331,323 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.022023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
94,700 GBP2023-12-31
54,723 GBP2022-12-31