pageant music limited
pageant music limited Company Information
Company Number
01001524
Next Accounts
Sep 2025
Shareholders
universal-dick james music ltd
helga grohmann
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
4 pancras square, london, N1C 4AG
pageant music limited Estimated Valuation
Pomanda estimates the enterprise value of PAGEANT MUSIC LIMITED at £882 based on a Turnover of £800 and 1.1x industry multiple (adjusted for size and gross margin).
pageant music limited Estimated Valuation
Pomanda estimates the enterprise value of PAGEANT MUSIC LIMITED at £5.4k based on an EBITDA of £743 and a 7.26x industry multiple (adjusted for size and gross margin).
pageant music limited Estimated Valuation
Pomanda estimates the enterprise value of PAGEANT MUSIC LIMITED at £27.5k based on Net Assets of £14k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pageant Music Limited Overview
Pageant Music Limited is a live company located in london, N1C 4AG with a Companies House number of 01001524. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in February 1971, it's largest shareholder is universal-dick james music ltd with a 50% stake. Pageant Music Limited is a mature, micro sized company, Pomanda has estimated its turnover at £800 with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pageant Music Limited Health Check
Pomanda's financial health check has awarded Pageant Music Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
3 Weak
Size
annual sales of £800, make it smaller than the average company (£1.2m)
£800 - Pageant Music Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 149%, show it is growing at a faster rate (7.9%)
149% - Pageant Music Limited
7.9% - Industry AVG
Production
with a gross margin of 92.9%, this company has a lower cost of product (41.8%)
92.9% - Pageant Music Limited
41.8% - Industry AVG
Profitability
an operating margin of 92.9% make it more profitable than the average company (6.4%)
92.9% - Pageant Music Limited
6.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
- Pageant Music Limited
15 - Industry AVG
Pay Structure
on an average salary of £34.5k, the company has an equivalent pay structure (£34.5k)
- Pageant Music Limited
£34.5k - Industry AVG
Efficiency
resulting in sales per employee of £800, this is less efficient (£104.6k)
- Pageant Music Limited
£104.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Pageant Music Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Pageant Music Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pageant Music Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Pageant Music Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.8%, this is a lower level of debt than the average (48%)
22.8% - Pageant Music Limited
48% - Industry AVG
PAGEANT MUSIC LIMITED financials
Pageant Music Limited's latest turnover from December 2023 is £800 and the company has net assets of £14 thousand. According to their latest financial statements, we estimate that Pageant Music Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 800 | 992 | 1,733 | 52 | 563 | 433 | 547 | 934 | 702 | 1,335 | 1,684 | 925 | 3,285 | 568 | 1,095 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 57 | 240 | 70 | 13 | 4 | 1 | 52 | 24 | -254 | 65 | 210 | 238 | 2 | ||
| Gross Profit | 743 | 752 | 1,663 | 39 | 559 | 432 | 495 | 910 | 956 | 1,270 | 1,474 | 925 | 3,047 | 568 | 1,093 |
| Admin Expenses | 301 | 681 | 63 | 851 | 995 | 617 | 2,030 | 373 | 717 | ||||||
| Operating Profit | 743 | 752 | 1,663 | 39 | 432 | 194 | 229 | 893 | 419 | 479 | 308 | 1,017 | 195 | 376 | |
| Interest Payable | |||||||||||||||
| Interest Receivable | 9 | 17 | 3 | 14 | 16 | 14 | 11 | 11 | 10 | 10 | 18 | ||||
| Pre-Tax Profit | 743 | 752 | 1,663 | 48 | 603 | 432 | 197 | 243 | 909 | 433 | 490 | 319 | 1,027 | 205 | 394 |
| Tax | -141 | -143 | -316 | -9 | -115 | -82 | -96 | -48 | -182 | -87 | -98 | -64 | -205 | -2 | -4 |
| Profit After Tax | 602 | 609 | 1,347 | 39 | 488 | 350 | 101 | 195 | 727 | 346 | 392 | 255 | 822 | 203 | 390 |
| Dividends Paid | |||||||||||||||
| Retained Profit | 602 | 609 | 1,347 | 39 | 488 | 350 | 101 | 195 | 727 | 346 | 392 | 255 | 822 | 203 | 390 |
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 743 | 752 | 1,663 | 39 | 432 | 194 | 229 | 893 | 419 | 479 | 308 | 1,017 | 195 | 376 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | |||||||||||||||
| Stock & work in progress | |||||||||||||||
| Trade Debtors | |||||||||||||||
| Group Debtors | 18,130 | 17,473 | 16,797 | 892 | 779 | 263 | 1 | 81 | |||||||
| Misc Debtors | |||||||||||||||
| Cash | 14,180 | 14,048 | 14,066 | 13,857 | 14,092 | 14,062 | 13,804 | 13,537 | 13,251 | 13,351 | 12,480 | 12,464 | |||
| misc current assets | |||||||||||||||
| total current assets | 18,130 | 17,473 | 16,797 | 15,072 | 14,827 | 14,329 | 13,858 | 14,092 | 14,062 | 13,804 | 13,537 | 13,332 | 13,351 | 12,480 | 12,464 |
| total assets | 18,130 | 17,473 | 16,797 | 15,072 | 14,827 | 14,329 | 13,858 | 14,092 | 14,062 | 13,804 | 13,537 | 13,332 | 13,351 | 12,480 | 12,464 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 3,686 | 3,615 | 3,303 | 3,298 | 3,164 | 3,135 | 3,787 | 3,775 | 3,710 | 4,431 | 4,430 | 4,192 | 4,191 | ||
| Group/Directors Accounts | 411 | 367 | 500 | 133 | 525 | 711 | |||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 4,124 | 4,069 | 316 | 9 | 115 | 110 | 123 | 76 | 114 | 125 | 91 | 233 | 30 | 32 | |
| total current liabilities | 4,124 | 4,069 | 4,002 | 3,624 | 3,418 | 3,408 | 3,287 | 3,622 | 3,787 | 4,256 | 4,335 | 4,522 | 4,796 | 4,747 | 4,934 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 4,124 | 4,069 | 4,002 | 3,624 | 3,418 | 3,408 | 3,287 | 3,622 | 3,787 | 4,256 | 4,335 | 4,522 | 4,796 | 4,747 | 4,934 |
| net assets | 14,006 | 13,404 | 12,795 | 11,448 | 11,409 | 10,921 | 10,571 | 10,470 | 10,275 | 9,548 | 9,202 | 8,810 | 8,555 | 7,733 | 7,530 |
| total shareholders funds | 14,006 | 13,404 | 12,795 | 11,448 | 11,409 | 10,921 | 10,571 | 10,470 | 10,275 | 9,548 | 9,202 | 8,810 | 8,555 | 7,733 | 7,530 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 743 | 752 | 1,663 | 39 | 432 | 194 | 229 | 893 | 419 | 479 | 308 | 1,017 | 195 | 376 | |
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -141 | -143 | -316 | -9 | -115 | -82 | -96 | -48 | -182 | -87 | -98 | -64 | -205 | -2 | -4 |
| Stock | |||||||||||||||
| Debtors | 657 | 676 | 15,905 | 113 | 516 | 262 | 1 | -81 | 81 | ||||||
| Creditors | -3,686 | 71 | 312 | 5 | 134 | 29 | -652 | 12 | 65 | -721 | 1 | 238 | 1 | 4,191 | |
| Accruals and Deferred Income | 55 | 3,753 | 307 | -106 | 5 | -13 | 47 | 76 | -114 | -11 | 34 | -142 | 203 | -2 | 32 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -14,180 | 123 | 209 | 173 | -395 | 609 | 386 | -225 | 22 | 1,253 | 192 | 4,595 | |||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -411 | 411 | -367 | -133 | 500 | -133 | -392 | -186 | 711 | ||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 9 | 17 | 3 | 14 | 16 | 14 | 11 | 11 | 10 | 10 | 18 | ||||
| cash flow from financing | 9 | 17 | -408 | 425 | -351 | -119 | 511 | -122 | -382 | -176 | 7,869 | ||||
| cash and cash equivalents | |||||||||||||||
| cash | -14,180 | 132 | -18 | 209 | -235 | 30 | 258 | 267 | 286 | -100 | 871 | 16 | 12,464 | ||
| overdraft | |||||||||||||||
| change in cash | -14,180 | 132 | -18 | 209 | -235 | 30 | 258 | 267 | 286 | -100 | 871 | 16 | 12,464 |
pageant music limited Credit Report and Business Information
Pageant Music Limited Competitor Analysis
Perform a competitor analysis for pageant music limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in N1C area or any other competitors across 12 key performance metrics.
pageant music limited Ownership
PAGEANT MUSIC LIMITED group structure
Pageant Music Limited has no subsidiary companies.
Ultimate parent company
PAGEANT MUSIC LIMITED
01001524
pageant music limited directors
Pageant Music Limited currently has 4 directors. The longest serving directors include Ms Helga Grohmann (Dec 1991) and Mr Robert Morris (Feb 2002).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Helga Grohmann | 79 years | Dec 1991 | - | Director | |
| Mr Robert Morris | United Kingdom | 52 years | Feb 2002 | - | Director |
| Mr Robert Morris | 52 years | Feb 2002 | - | Director | |
| Mr Simon Hotchkiss | United Kingdom | 50 years | Jan 2017 | - | Director |
P&L
December 2023turnover
800
-19%
operating profit
743
-1%
gross margin
92.9%
+22.52%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
14k
+0.04%
total assets
18.1k
+0.04%
cash
0
0%
net assets
Total assets minus all liabilities
pageant music limited company details
company number
01001524
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
February 1971
age
54
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
4 pancras square, london, N1C 4AG
Bank
HSBC BANK PLC
Legal Advisor
-
pageant music 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 pageant music limited.
pageant music limited Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for PAGEANT MUSIC LIMITED. This can take several minutes, an email will notify you when this has completed.
pageant music limited Companies House Filings - See Documents
| date | description | view/download |
|---|
