z3 bros limited
z3 bros limited Company Information
Company Number
11111836
Website
-Registered Address
unit 05.112 10 york road, london, SE1 7ND
Industry
Video distribution activities
Retail sale of games and toys in specialised stores
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
z3 bros limited Estimated Valuation
Pomanda estimates the enterprise value of Z3 BROS LIMITED at £248k based on a Turnover of £510.9k and 0.49x industry multiple (adjusted for size and gross margin).
z3 bros limited Estimated Valuation
Pomanda estimates the enterprise value of Z3 BROS LIMITED at £0 based on an EBITDA of £-178.1k and a 2.76x industry multiple (adjusted for size and gross margin).
z3 bros limited Estimated Valuation
Pomanda estimates the enterprise value of Z3 BROS LIMITED at £0 based on Net Assets of £-1.1m and 1.81x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Z3 Bros Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Z3 Bros Limited Overview
Z3 Bros Limited is a live company located in london, SE1 7ND with a Companies House number of 11111836. It operates in the retail sale of games and toys in specialised stores sector, SIC Code 47650. Founded in December 2017, it's largest shareholder is zhao zeng with a 85% stake. Z3 Bros Limited is a young, small sized company, Pomanda has estimated its turnover at £510.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Z3 Bros Limited Health Check
Pomanda's financial health check has awarded Z3 Bros Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £510.9k, make it smaller than the average company (£2.5m)
- Z3 Bros Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.3%)
- Z3 Bros Limited
3.3% - Industry AVG
Production
with a gross margin of 23.4%, this company has a higher cost of product (49.3%)
- Z3 Bros Limited
49.3% - Industry AVG
Profitability
an operating margin of -34.9% make it less profitable than the average company (5.1%)
- Z3 Bros Limited
5.1% - Industry AVG
Employees
with 3 employees, this is below the industry average (13)
3 - Z3 Bros Limited
13 - Industry AVG
Pay Structure
on an average salary of £43.2k, the company has an equivalent pay structure (£43.2k)
- Z3 Bros Limited
£43.2k - Industry AVG
Efficiency
resulting in sales per employee of £170.3k, this is equally as efficient (£171.6k)
- Z3 Bros Limited
£171.6k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is earlier than average (49 days)
- Z3 Bros Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 1107 days, this is slower than average (53 days)
- Z3 Bros Limited
53 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Z3 Bros Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Z3 Bros Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1958.4%, this is a higher level of debt than the average (70.4%)
1958.4% - Z3 Bros Limited
70.4% - Industry AVG
z3 bros limited Credit Report and Business Information
Z3 Bros Limited Competitor Analysis
Perform a competitor analysis for z3 bros limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
z3 bros limited Ownership
Z3 BROS LIMITED group structure
Z3 Bros Limited has no subsidiary companies.
Ultimate parent company
Z3 BROS LIMITED
11111836
z3 bros limited directors
Z3 Bros Limited currently has 2 directors. The longest serving directors include Mr Zhao Zeng (Mar 2024) and Mr Ruisi Fu (May 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Zhao Zeng | England | 41 years | Mar 2024 | - | Director |
| Mr Ruisi Fu | England | 33 years | May 2024 | - | Director |
Z3 BROS LIMITED financials
Z3 Bros Limited's latest turnover from December 2022 is estimated at £510.9 thousand and the company has net assets of -£1.1 million. According to their latest financial statements, Z3 Bros Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|
| Turnover | |||||
| Other Income Or Grants | |||||
| Cost Of Sales | |||||
| Gross Profit | |||||
| Admin Expenses | |||||
| Operating Profit | |||||
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | |||||
| Tax | |||||
| Profit After Tax | |||||
| Dividends Paid | |||||
| Retained Profit | |||||
| Employee Costs | |||||
| Number Of Employees | 3 | 4 | 5 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|
| Tangible Assets | 27,637 | 26,519 | 19,288 | 10,930 | 6,623 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 27,637 | 26,519 | 19,288 | 10,930 | 6,623 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 33,022 | 66,706 | 127,354 | 75,746 | 33,165 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 33,022 | 66,706 | 127,354 | 75,746 | 33,165 |
| total assets | 60,659 | 93,225 | 146,642 | 86,676 | 39,788 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,187,941 | 1,042,393 | 768,820 | 404,195 | 84,592 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,187,941 | 1,042,393 | 768,820 | 404,195 | 84,592 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,187,941 | 1,042,393 | 768,820 | 404,195 | 84,592 |
| net assets | -1,127,282 | -949,168 | -622,178 | -317,519 | -44,804 |
| total shareholders funds | -1,127,282 | -949,168 | -622,178 | -317,519 | -44,804 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | |||||
| Amortisation | |||||
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | -33,684 | -60,648 | 51,608 | 42,581 | 33,165 |
| Creditors | 145,548 | 273,573 | 364,625 | 319,603 | 84,592 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 |
P&L
December 2022turnover
510.9k
-10%
operating profit
-178.1k
0%
gross margin
23.4%
+9.49%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
-1.1m
+0.19%
total assets
60.7k
-0.35%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
z3 bros limited company details
company number
11111836
Type
Private limited with Share Capital
industry
59112 - Video production activities
59132 - Video distribution activities
47650 - Retail sale of games and toys in specialised stores
incorporation date
December 2017
age
7
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
unit 05.112 10 york road, london, SE1 7ND
last accounts submitted
December 2022
z3 bros limited Charges & Mortgages
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We did not find charges/mortgages relating to z3 bros limited.
z3 bros limited Companies House Filings - See Documents
| date | description | view/download |
|---|
