32409 - Manufacture Of Other Games And Toys, N.e.c.
Turnover/Revenue
10,998,521 GBP2021-07-01 ~ 2022-06-30
12,395,827 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-7,903,351 GBP2021-07-01 ~ 2022-06-30
-8,851,817 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
3,095,170 GBP2021-07-01 ~ 2022-06-30
3,544,010 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-3,500,094 GBP2021-07-01 ~ 2022-06-30
-3,106,320 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
-403,471 GBP2021-07-01 ~ 2022-06-30
448,974 GBP2020-07-01 ~ 2021-06-30
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2021-07-01 ~ 2022-06-30
87 GBP2020-07-01 ~ 2021-06-30
Interest Payable/Similar Charges (Finance Costs)
-7,881 GBP2021-07-01 ~ 2022-06-30
7,881 GBP2021-07-01 ~ 2022-06-30
0 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
-96,352 GBP2021-07-01 ~ 2022-06-30
750,913 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
23,110 GBP2021-07-01 ~ 2022-06-30
623,902 GBP2020-07-01 ~ 2021-06-30
Intangible Assets
Goodwill
20,000 GBP2022-06-30
30,000 GBP2021-06-30
Property, Plant & Equipment
1,555,082 GBP2022-06-30
1,548,414 GBP2021-06-30
Investment Property
1,865,000 GBP2022-06-30
1,550,000 GBP2021-06-30
Fixed Assets
3,440,082 GBP2022-06-30
3,128,414 GBP2021-06-30
Total Inventories
1,695,915 GBP2022-06-30
2,028,864 GBP2021-06-30
Debtors
Amounts falling due within one year
1,663,511 GBP2022-06-30
1,478,757 GBP2021-06-30
Cash at bank and in hand
500,857 GBP2022-06-30
286,162 GBP2021-06-30
Current Assets
3,860,283 GBP2022-06-30
3,793,783 GBP2021-06-30
Creditors
Current, Amounts falling due within one year
-1,019,158 GBP2021-06-30
Net Current Assets/Liabilities
2,336,332 GBP2022-06-30
2,774,625 GBP2021-06-30
Total Assets Less Current Liabilities
5,776,414 GBP2022-06-30
5,903,039 GBP2021-06-30
Creditors
Non-current, Amounts falling due after one year
-104,167 GBP2022-06-30
Net Assets/Liabilities
5,531,370 GBP2022-06-30
5,581,056 GBP2021-06-30
Equity
Called up share capital
667 GBP2022-06-30
667 GBP2021-06-30
667 GBP2020-06-30
Retained earnings (accumulated losses)
5,530,703 GBP2022-06-30
5,580,389 GBP2021-06-30
Equity
5,531,370 GBP2022-06-30
5,581,056 GBP2021-06-30
4,957,153 GBP2020-06-30
Profit/Loss
Retained earnings (accumulated losses)
623,902 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
-72,797 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,927 GBP2021-07-01 ~ 2022-06-30
78,313 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
10,150 GBP2021-07-01 ~ 2022-06-30
10,050 GBP2020-07-01 ~ 2021-06-30
Director Remuneration
104,477 GBP2021-07-01 ~ 2022-06-30
102,537 GBP2020-07-01 ~ 2021-06-30
Average Number of Employees
582021-07-01 ~ 2022-06-30
582020-07-01 ~ 2021-06-30
Wages/Salaries
1,675,028 GBP2021-07-01 ~ 2022-06-30
1,439,013 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
128,977 GBP2021-07-01 ~ 2022-06-30
101,458 GBP2020-07-01 ~ 2021-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,832 GBP2021-07-01 ~ 2022-06-30
24,095 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
1,833,837 GBP2021-07-01 ~ 2022-06-30
1,564,566 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-70,404 GBP2021-07-01 ~ 2022-06-30
57,330 GBP2020-07-01 ~ 2021-06-30
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2021-06-30
Computer software
61,128 GBP2021-06-30
Intangible Assets - Gross Cost
261,128 GBP2021-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
180,000 GBP2022-06-30
170,000 GBP2021-06-30
Intangible Assets - Accumulated Amortisation & Impairment
241,128 GBP2022-06-30
231,128 GBP2021-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
10,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
10,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
20,000 GBP2022-06-30
30,000 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
793,828 GBP2021-06-30
Furniture and fittings
361,618 GBP2022-06-30
287,821 GBP2021-06-30
Computers
333,322 GBP2022-06-30
342,809 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
2,141,638 GBP2022-06-30
2,070,288 GBP2021-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2021-07-01 ~ 2022-06-30
Computers
-47,193 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals
-47,193 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
793,828 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
652,870 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
208,505 GBP2022-06-30
184,403 GBP2021-06-30
Computers
237,928 GBP2022-06-30
220,386 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,556 GBP2022-06-30
521,874 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,001 GBP2021-07-01 ~ 2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
13,037 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings
24,102 GBP2021-07-01 ~ 2022-06-30
Computers
28,787 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,927 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2021-07-01 ~ 2022-06-30
Computers
-11,245 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,245 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
70,036 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
70,087 GBP2022-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
723,792 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
582,783 GBP2022-06-30
588,780 GBP2021-06-30
Furniture and fittings
153,113 GBP2022-06-30
103,418 GBP2021-06-30
Computers
95,394 GBP2022-06-30
122,423 GBP2021-06-30
Owned/Freehold, Land and buildings
733,793 GBP2021-06-30
Investment Property - Fair Value Model
1,865,000 GBP2022-06-30
1,550,000 GBP2021-06-30
Finished Goods/Goods for Resale
1,695,915 GBP2022-06-30
2,028,864 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
101,126 GBP2022-06-30
96,783 GBP2021-06-30
Other Debtors
Current
994,364 GBP2022-06-30
967,686 GBP2021-06-30
Prepayments/Accrued Income
Current
449,556 GBP2022-06-30
414,288 GBP2021-06-30
Debtors - Deferred Tax Asset
Current
118,465 GBP2022-06-30
0 GBP2021-06-30
Debtors
Amounts falling due within one year, Current
1,663,511 GBP2022-06-30
Current, Amounts falling due within one year
1,478,757 GBP2021-06-30
Bank Borrowings/Overdrafts
Current
125,000 GBP2022-06-30
20,833 GBP2021-06-30
Trade Creditors/Trade Payables
Current
345,883 GBP2022-06-30
358,083 GBP2021-06-30
Amounts owed to group undertakings
Current
144,077 GBP2022-06-30
145,694 GBP2021-06-30
Corporation Tax Payable
Current
163,729 GBP2022-06-30
67,078 GBP2021-06-30
Other Taxation & Social Security Payable
Current
130,564 GBP2022-06-30
29,779 GBP2021-06-30
Other Creditors
Current
575,036 GBP2022-06-30
362,470 GBP2021-06-30
Accrued Liabilities/Deferred Income
Current
39,662 GBP2022-06-30
35,221 GBP2021-06-30
Creditors
Current
1,523,951 GBP2022-06-30
1,019,158 GBP2021-06-30
Bank Borrowings/Overdrafts
Non-current
104,167 GBP2022-06-30
229,167 GBP2021-06-30
Bank Borrowings
229,167 GBP2022-06-30
250,000 GBP2021-06-30
Total Borrowings
Current
125,000 GBP2022-06-30
20,833 GBP2021-06-30
Non-current
104,167 GBP2022-06-30
229,167 GBP2021-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
667 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2021-07-01 ~ 2022-06-30
Equity
Called up share capital
667 GBP2022-06-30
667 GBP2021-06-30