32409 - Manufacture Of Other Games And Toys, N.e.c.
Average Number of Employees
812022-07-01 ~ 2023-12-31
822021-06-27 ~ 2022-06-30
Turnover/Revenue
30,955,638 GBP2022-07-01 ~ 2023-12-31
25,890,524 GBP2021-06-27 ~ 2022-06-30
Cost of Sales
-21,673,416 GBP2022-07-01 ~ 2023-12-31
-18,795,631 GBP2021-06-27 ~ 2022-06-30
Gross Profit/Loss
9,282,222 GBP2022-07-01 ~ 2023-12-31
7,094,893 GBP2021-06-27 ~ 2022-06-30
Administrative Expenses
-7,854,903 GBP2022-07-01 ~ 2023-12-31
-5,478,859 GBP2021-06-27 ~ 2022-06-30
Operating Profit/Loss
1,324,375 GBP2022-07-01 ~ 2023-12-31
1,594,259 GBP2021-06-27 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
186,238 GBP2022-07-01 ~ 2023-12-31
1,005,071 GBP2021-06-27 ~ 2022-06-30
Profit/Loss
151,811 GBP2022-07-01 ~ 2023-12-31
822,765 GBP2021-06-27 ~ 2022-06-30
Comprehensive Income/Expense
-102,952 GBP2022-07-01 ~ 2023-12-31
1,057,874 GBP2021-06-27 ~ 2022-06-30
Intangible Assets
1,164,770 GBP2023-12-31
1,172,132 GBP2022-06-30
Property, Plant & Equipment
246,590 GBP2023-12-31
363,157 GBP2022-06-30
Fixed Assets - Investments
249,272 GBP2023-12-31
50,161 GBP2022-06-30
Fixed Assets
1,660,632 GBP2023-12-31
1,585,450 GBP2022-06-30
Total Inventories
4,078,376 GBP2023-12-31
6,170,906 GBP2022-06-30
Debtors
Current
7,219,116 GBP2023-12-31
6,838,490 GBP2022-06-30
Cash at bank and in hand
183,990 GBP2023-12-31
329,182 GBP2022-06-30
Current Assets
11,481,482 GBP2023-12-31
13,338,578 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-6,849,084 GBP2023-12-31
-7,750,564 GBP2022-06-30
Net Current Assets/Liabilities
4,632,398 GBP2023-12-31
5,588,014 GBP2022-06-30
Total Assets Less Current Liabilities
6,293,030 GBP2023-12-31
7,173,464 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-2,803,972 GBP2023-12-31
-3,491,454 GBP2022-06-30
Net Assets/Liabilities
3,479,058 GBP2023-12-31
3,582,010 GBP2022-06-30
Equity
Called up share capital
100,160 GBP2023-12-31
100,160 GBP2022-06-30
100,160 GBP2021-06-27
Share premium
406 GBP2023-12-31
406 GBP2022-06-30
406 GBP2021-06-27
Other miscellaneous reserve
9,185 GBP2023-12-31
263,948 GBP2022-06-30
28,839 GBP2021-06-27
Retained earnings (accumulated losses)
3,369,307 GBP2023-12-31
3,217,496 GBP2022-06-30
2,394,731 GBP2021-06-27
Equity
3,479,058 GBP2023-12-31
3,582,010 GBP2022-06-30
2,524,136 GBP2021-06-27
Profit/Loss
Retained earnings (accumulated losses)
151,811 GBP2022-07-01 ~ 2023-12-31
822,765 GBP2021-06-27 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
151,811 GBP2022-07-01 ~ 2023-12-31
822,765 GBP2021-06-27 ~ 2022-06-30
Wages/Salaries
3,582,454 GBP2022-07-01 ~ 2023-12-31
2,752,741 GBP2021-06-27 ~ 2022-06-30
Social Security Costs
343,478 GBP2022-07-01 ~ 2023-12-31
254,036 GBP2021-06-27 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
4,155,629 GBP2022-07-01 ~ 2023-12-31
3,116,286 GBP2021-06-27 ~ 2022-06-30
Director Remuneration
132,722 GBP2022-07-01 ~ 2023-12-31
95,499 GBP2021-06-27 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,427 GBP2022-07-01 ~ 2023-12-31
182,306 GBP2021-06-27 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
40,983 GBP2022-07-01 ~ 2023-12-31
190,963 GBP2021-06-27 ~ 2022-06-30
Intangible Assets - Gross Cost
Development expenditure
2,575 GBP2023-12-31
2,575 GBP2022-06-30
Goodwill
1,319,763 GBP2023-12-31
1,319,763 GBP2022-06-30
Intangible Assets - Gross Cost
1,419,806 GBP2023-12-31
1,326,388 GBP2022-06-30
Computer software
76,073 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
300 GBP2023-12-31
107 GBP2022-06-30
Goodwill
252,954 GBP2023-12-31
153,972 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
255,036 GBP2023-12-31
154,256 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
100,780 GBP2022-07-01 ~ 2023-12-31
Intangible Assets
Development expenditure
2,275 GBP2023-12-31
2,468 GBP2022-06-30
Goodwill
1,066,809 GBP2023-12-31
1,165,791 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
30,350 GBP2022-06-30
Furniture and fittings
414,468 GBP2023-12-31
251,666 GBP2022-06-30
Other
431,616 GBP2023-12-31
428,448 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
846,084 GBP2023-12-31
710,464 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-30,350 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-30,350 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
30,350 GBP2022-06-30
Furniture and fittings
109,210 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
347,307 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
120,909 GBP2022-07-01 ~ 2023-12-31
Owned/Freehold
282,537 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-30,350 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,350 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
230,119 GBP2023-12-31
Other
369,375 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
599,494 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
184,349 GBP2023-12-31
142,456 GBP2022-06-30
Other
62,241 GBP2023-12-31
220,701 GBP2022-06-30
Under hire purchased contracts or finance leases
44,174 GBP2022-06-30
Finished Goods/Goods for Resale
4,078,376 GBP2023-12-31
6,170,906 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
3,548,424 GBP2023-12-31
4,642,344 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
2,962,774 GBP2023-12-31
980,095 GBP2022-06-30
Other Debtors
Current
268,177 GBP2022-06-30
Prepayments/Accrued Income
Current
651,957 GBP2023-12-31
857,486 GBP2022-06-30
Debtors - Deferred Tax Asset
Current
55,961 GBP2023-12-31
90,388 GBP2022-06-30
Cash and Cash Equivalents
183,990 GBP2023-12-31
329,182 GBP2022-06-30
Bank Borrowings
Current
305,562 GBP2023-12-31
422,228 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,083,598 GBP2023-12-31
1,191,662 GBP2022-06-30
Amounts owed to group undertakings
Current
1,066,771 GBP2023-12-31
640,933 GBP2022-06-30
Taxation/Social Security Payable
Current
477,322 GBP2023-12-31
460,926 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
8,780 GBP2022-06-30
Other Creditors
Current
131,922 GBP2023-12-31
404,352 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
408,428 GBP2023-12-31
533,701 GBP2022-06-30
Creditors
Current
6,849,084 GBP2023-12-31
7,750,564 GBP2022-06-30
Bank Borrowings
Non-current
148,132 GBP2023-12-31
664,804 GBP2022-06-30
Amounts owed to group undertakings
Non-current
2,655,840 GBP2023-12-31
2,633,687 GBP2022-06-30
Other Creditors
Non-current
192,963 GBP2022-06-30
Creditors
Non-current
2,803,972 GBP2023-12-31
3,491,454 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
305,562 GBP2023-12-31
422,228 GBP2022-06-30
Non-current, Between one and two years
148,132 GBP2023-12-31
405,561 GBP2022-06-30
Non-current, Between two and five year
259,243 GBP2022-06-30
Total Borrowings
453,694 GBP2023-12-31
1,087,032 GBP2022-06-30
Minimum gross finance lease payments owing
8,780 GBP2022-06-30
Net Deferred Tax Liability/Asset
55,961 GBP2023-12-31
90,388 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,427 GBP2022-07-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,160 shares2023-12-31
100,160 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
395,364 GBP2023-12-31
492,013 GBP2022-06-30
Between one and five year
1,302,642 GBP2023-12-31
1,808,245 GBP2022-06-30
More than five year
502,698 GBP2023-12-31
658,625 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,200,704 GBP2023-12-31
2,958,883 GBP2022-06-30