fox ipl limited
fox ipl limited Company Information
Company Number
01343808
Next Accounts
Sep 2025
Shareholders
interpublic limited
Group Structure
View All
Industry
Advertising agencies
Registered Address
135 bishopsgate, london, EC2M 3AN
Website
http://webershandwick.comfox ipl limited Estimated Valuation
Pomanda estimates the enterprise value of FOX IPL LIMITED at £10m based on a Turnover of £11.5m and 0.87x industry multiple (adjusted for size and gross margin).
fox ipl limited Estimated Valuation
Pomanda estimates the enterprise value of FOX IPL LIMITED at £11.6m based on an EBITDA of £2.1m and a 5.65x industry multiple (adjusted for size and gross margin).
fox ipl limited Estimated Valuation
Pomanda estimates the enterprise value of FOX IPL LIMITED at £57.5m based on Net Assets of £32.6m and 1.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fox Ipl Limited Overview
Fox Ipl Limited is a live company located in london, EC2M 3AN with a Companies House number of 01343808. It operates in the advertising agencies sector, SIC Code 73110. Founded in December 1977, it's largest shareholder is interpublic limited with a 100% stake. Fox Ipl Limited is a mature, mid sized company, Pomanda has estimated its turnover at £11.5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Fox Ipl Limited Health Check
Pomanda's financial health check has awarded Fox Ipl Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
4 Weak
Size
annual sales of £11.5m, make it in line with the average company (£9.9m)
£11.5m - Fox Ipl Limited
£9.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6.5%)
-3% - Fox Ipl Limited
6.5% - Industry AVG
Production
with a gross margin of 85.9%, this company has a lower cost of product (43.5%)
85.9% - Fox Ipl Limited
43.5% - Industry AVG
Profitability
an operating margin of 17.8% make it more profitable than the average company (5.1%)
17.8% - Fox Ipl Limited
5.1% - Industry AVG
Employees
with 60 employees, this is above the industry average (44)
60 - Fox Ipl Limited
44 - Industry AVG
Pay Structure
on an average salary of £90.6k, the company has a higher pay structure (£65.8k)
£90.6k - Fox Ipl Limited
£65.8k - Industry AVG
Efficiency
resulting in sales per employee of £192.4k, this is equally as efficient (£186.3k)
£192.4k - Fox Ipl Limited
£186.3k - Industry AVG
Debtor Days
it gets paid by customers after 79 days, this is later than average (59 days)
79 days - Fox Ipl Limited
59 days - Industry AVG
Creditor Days
its suppliers are paid after 43 days, this is close to average (43 days)
43 days - Fox Ipl Limited
43 days - Industry AVG
Stock Days
it holds stock equivalent to 52 days, this is more than average (18 days)
52 days - Fox Ipl Limited
18 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 410 weeks, this is more cash available to meet short term requirements (14 weeks)
410 weeks - Fox Ipl Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11%, this is a lower level of debt than the average (68.2%)
11% - Fox Ipl Limited
68.2% - Industry AVG
FOX IPL LIMITED financials
Fox Ipl Limited's latest turnover from December 2023 is £11.5 million and the company has net assets of £32.6 million. According to their latest financial statements, Fox Ipl Limited has 60 employees and maintains cash reserves of £31.8 million 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 | 11,544,000 | 13,882,000 | 12,809,000 | 12,837,000 | 14,690,000 | 10,215,000 | 9,297,000 | 7,584,000 | 7,403,000 | 7,700,000 | 7,623,000 | 6,635,000 | 7,025,000 | 6,590,000 | 6,602,000 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 1,630,000 | 2,855,000 | 2,450,000 | 3,555,000 | 4,235,000 | 2,701,000 | 2,407,000 | 1,761,000 | 1,744,000 | 1,524,000 | 1,617,000 | 1,005,000 | 1,403,000 | 1,039,000 | 1,236,000 |
| Gross Profit | 9,914,000 | 11,027,000 | 10,359,000 | 9,282,000 | 10,455,000 | 7,514,000 | 6,890,000 | 5,823,000 | 5,659,000 | 6,176,000 | 6,006,000 | 5,630,000 | 5,622,000 | 5,551,000 | 5,366,000 |
| Admin Expenses | 7,864,000 | 8,522,000 | 7,893,000 | 6,798,000 | 7,162,000 | 5,052,000 | 5,013,000 | 4,144,000 | 4,042,000 | 4,386,000 | 4,186,000 | 4,412,000 | 4,144,000 | 3,924,000 | 3,835,000 |
| Operating Profit | 2,050,000 | 2,505,000 | 2,466,000 | 2,484,000 | 3,293,000 | 2,462,000 | 1,877,000 | 1,679,000 | 1,617,000 | 1,790,000 | 1,820,000 | 1,218,000 | 1,478,000 | 1,627,000 | 1,531,000 |
| Interest Payable | 5,000 | 4,000 | 1,000 | 1,000 | 5,000 | 1,000 | 3,000 | 1,000 | 2,000 | ||||||
| Interest Receivable | 1,569,000 | 579,000 | 158,000 | 187,000 | 234,000 | 189,000 | 124,000 | 120,000 | 93,000 | 71,000 | 52,000 | 22,000 | 15,000 | 8,000 | 10,000 |
| Pre-Tax Profit | 3,614,000 | 3,080,000 | 2,623,000 | 2,670,000 | 3,522,000 | 2,651,000 | 2,001,000 | 1,799,000 | 1,710,000 | 1,861,000 | 1,872,000 | 1,239,000 | 1,490,000 | 1,634,000 | 1,539,000 |
| Tax | -847,000 | -588,000 | -386,000 | -115,000 | -478,000 | -409,000 | -237,000 | -5,000 | -1,000 | -7,000 | -2,000 | -11,000 | -14,000 | 15,000 | -8,000 |
| Profit After Tax | 2,767,000 | 2,492,000 | 2,237,000 | 2,555,000 | 3,044,000 | 2,242,000 | 1,764,000 | 1,794,000 | 1,709,000 | 1,854,000 | 1,870,000 | 1,228,000 | 1,476,000 | 1,649,000 | 1,531,000 |
| Dividends Paid | |||||||||||||||
| Retained Profit | 2,767,000 | 2,492,000 | 2,237,000 | 2,555,000 | 3,044,000 | 2,242,000 | 1,764,000 | 1,794,000 | 1,709,000 | 1,854,000 | 1,870,000 | 1,228,000 | 1,476,000 | 1,649,000 | 1,531,000 |
| Employee Costs | 5,436,000 | 5,852,000 | 5,335,000 | 4,776,000 | 4,734,000 | 3,254,000 | 3,258,000 | 2,695,000 | 2,787,000 | 2,847,000 | 2,774,000 | 3,117,000 | 2,916,000 | 2,619,000 | 2,805,000 |
| Number Of Employees | 60 | 71 | 65 | 60 | 62 | 44 | 43 | 35 | 39 | 41 | 43 | 47 | 48 | 44 | 44 |
| EBITDA* | 2,056,000 | 2,515,000 | 2,467,000 | 2,484,000 | 3,293,000 | 2,462,000 | 1,877,000 | 1,679,000 | 1,617,000 | 1,790,000 | 1,820,000 | 1,218,000 | 1,478,000 | 1,627,000 | 1,532,000 |
* 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 | 2,000 | 8,000 | 17,000 | ||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | 27,000 | ||||||||||||||
| Total Fixed Assets | 2,000 | 8,000 | 17,000 | 27,000 | |||||||||||
| Stock & work in progress | 235,000 | 355,000 | 295,000 | 186,000 | 620,000 | 349,000 | 160,000 | 268,000 | 72,000 | 86,000 | 510,000 | 674,000 | 176,000 | ||
| Trade Debtors | 2,508,000 | 2,956,000 | 3,683,000 | 3,395,000 | 5,082,000 | 5,427,000 | 3,591,000 | 2,235,000 | 1,601,000 | 1,496,000 | 1,078,000 | 1,715,000 | 1,833,000 | 1,236,000 | 1,073,000 |
| Group Debtors | 930,000 | 745,000 | 1,539,000 | 1,126,000 | 1,375,000 | 939,000 | 745,000 | 759,000 | 660,000 | 784,000 | 618,000 | 4,547,000 | 3,788,000 | 3,885,000 | 2,812,000 |
| Misc Debtors | 1,153,000 | 1,197,000 | 1,059,000 | 873,000 | 962,000 | 560,000 | 731,000 | 495,000 | 382,000 | 382,000 | 221,000 | 195,000 | 402,000 | 523,000 | 308,000 |
| Cash | 31,830,000 | 29,814,000 | 26,775,000 | 25,669,000 | 24,134,000 | 18,866,000 | 16,695,000 | 14,764,000 | 12,597,000 | 11,142,000 | 9,319,000 | 3,394,000 | 2,680,000 | 1,783,000 | 684,000 |
| misc current assets | |||||||||||||||
| total current assets | 36,656,000 | 35,067,000 | 33,351,000 | 31,249,000 | 32,173,000 | 26,141,000 | 21,922,000 | 18,521,000 | 15,312,000 | 13,890,000 | 11,746,000 | 10,525,000 | 8,879,000 | 7,427,000 | 4,877,000 |
| total assets | 36,658,000 | 35,075,000 | 33,368,000 | 31,249,000 | 32,173,000 | 26,141,000 | 21,922,000 | 18,521,000 | 15,312,000 | 13,917,000 | 11,746,000 | 10,525,000 | 8,879,000 | 7,427,000 | 4,877,000 |
| Bank overdraft | 97,000 | 306,000 | 293,000 | 309,000 | 321,000 | 499,000 | 55,000 | 95,000 | 213,000 | 224,000 | 457,000 | ||||
| Bank loan | |||||||||||||||
| Trade Creditors | 194,000 | 191,000 | 267,000 | 127,000 | 119,000 | 60,000 | 65,000 | 63,000 | 19,000 | 59,000 | 17,000 | 45,000 | 20,000 | 78,000 | 63,000 |
| Group/Directors Accounts | 609,000 | 1,698,000 | 2,404,000 | 2,834,000 | 5,072,000 | 3,383,000 | 1,592,000 | 952,000 | 504,000 | 716,000 | 281,000 | 294,000 | 574,000 | 483,000 | 81,000 |
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 3,132,000 | 3,007,000 | 3,028,000 | 2,850,000 | 4,079,000 | 3,163,000 | 2,977,000 | 1,485,000 | 1,007,000 | 1,122,000 | 1,191,000 | 1,678,000 | 977,000 | 799,000 | 748,000 |
| total current liabilities | 4,032,000 | 5,202,000 | 5,992,000 | 6,120,000 | 9,591,000 | 6,606,000 | 4,634,000 | 2,999,000 | 1,585,000 | 1,897,000 | 1,584,000 | 2,230,000 | 1,795,000 | 1,817,000 | 892,000 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 7,000 | 21,000 | 16,000 | 6,000 | 14,000 | 11,000 | 7,000 | 5,000 | 4,000 | 6,000 | 2,000 | 5,000 | 22,000 | 24,000 | 6,000 |
| provisions | |||||||||||||||
| total long term liabilities | 7,000 | 21,000 | 16,000 | 6,000 | 14,000 | 11,000 | 7,000 | 5,000 | 4,000 | 6,000 | 2,000 | 5,000 | 22,000 | 24,000 | 6,000 |
| total liabilities | 4,039,000 | 5,223,000 | 6,008,000 | 6,126,000 | 9,605,000 | 6,617,000 | 4,641,000 | 3,004,000 | 1,589,000 | 1,903,000 | 1,586,000 | 2,235,000 | 1,817,000 | 1,841,000 | 898,000 |
| net assets | 32,619,000 | 29,852,000 | 27,360,000 | 25,123,000 | 22,568,000 | 19,524,000 | 17,281,000 | 15,517,000 | 13,723,000 | 12,014,000 | 10,160,000 | 8,290,000 | 7,062,000 | 5,586,000 | 3,979,000 |
| total shareholders funds | 32,619,000 | 29,852,000 | 27,360,000 | 25,123,000 | 22,568,000 | 19,524,000 | 17,281,000 | 15,517,000 | 13,723,000 | 12,014,000 | 10,160,000 | 8,290,000 | 7,062,000 | 5,586,000 | 3,979,000 |
| 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 | 2,050,000 | 2,505,000 | 2,466,000 | 2,484,000 | 3,293,000 | 2,462,000 | 1,877,000 | 1,679,000 | 1,617,000 | 1,790,000 | 1,820,000 | 1,218,000 | 1,478,000 | 1,627,000 | 1,531,000 |
| Depreciation | 6,000 | 10,000 | 1,000 | 1,000 | |||||||||||
| Amortisation | |||||||||||||||
| Tax | -847,000 | -588,000 | -386,000 | -115,000 | -478,000 | -409,000 | -237,000 | -5,000 | -1,000 | -7,000 | -2,000 | -11,000 | -14,000 | 15,000 | -8,000 |
| Stock | -120,000 | 60,000 | 109,000 | -434,000 | 271,000 | 189,000 | -108,000 | 196,000 | -14,000 | -424,000 | -164,000 | 498,000 | 176,000 | ||
| Debtors | -307,000 | -1,383,000 | 887,000 | -2,025,000 | 493,000 | 1,859,000 | 1,578,000 | 846,000 | -46,000 | 772,000 | -4,540,000 | 434,000 | 379,000 | 1,451,000 | 4,193,000 |
| Creditors | 3,000 | -76,000 | 140,000 | 8,000 | 59,000 | -5,000 | 2,000 | 44,000 | -40,000 | 42,000 | -28,000 | 25,000 | -58,000 | 15,000 | 63,000 |
| Accruals and Deferred Income | 125,000 | -21,000 | 178,000 | -1,229,000 | 916,000 | 186,000 | 1,492,000 | 478,000 | -115,000 | -69,000 | -487,000 | 701,000 | 178,000 | 51,000 | 748,000 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 1,764,000 | 3,153,000 | 1,403,000 | 3,607,000 | 3,026,000 | 186,000 | 1,664,000 | 1,154,000 | 1,521,000 | 1,408,000 | 6,007,000 | 1,001,000 | 1,029,000 | 257,000 | -1,858,000 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -1,089,000 | -706,000 | -430,000 | -2,238,000 | 1,689,000 | 1,791,000 | 640,000 | 448,000 | -212,000 | 435,000 | -13,000 | -280,000 | 91,000 | 402,000 | 81,000 |
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -14,000 | 5,000 | 10,000 | -8,000 | 3,000 | 4,000 | 2,000 | 1,000 | -2,000 | 4,000 | -3,000 | -17,000 | -2,000 | 18,000 | 6,000 |
| share issue | |||||||||||||||
| interest | 1,564,000 | 575,000 | 157,000 | 186,000 | 229,000 | 189,000 | 124,000 | 120,000 | 93,000 | 71,000 | 52,000 | 21,000 | 12,000 | 7,000 | 8,000 |
| cash flow from financing | 461,000 | -126,000 | -263,000 | -2,060,000 | 1,921,000 | 1,985,000 | 766,000 | 569,000 | -121,000 | 510,000 | 36,000 | -276,000 | 101,000 | 385,000 | 2,543,000 |
| cash and cash equivalents | |||||||||||||||
| cash | 2,016,000 | 3,039,000 | 1,106,000 | 1,535,000 | 5,268,000 | 2,171,000 | 1,931,000 | 2,167,000 | 1,455,000 | 1,823,000 | 5,925,000 | 714,000 | 897,000 | 1,099,000 | 684,000 |
| overdraft | -209,000 | 13,000 | -16,000 | -12,000 | 321,000 | -499,000 | 444,000 | 55,000 | -95,000 | -118,000 | -11,000 | -233,000 | 457,000 | ||
| change in cash | 2,225,000 | 3,026,000 | 1,122,000 | 1,547,000 | 4,947,000 | 2,171,000 | 2,430,000 | 1,723,000 | 1,400,000 | 1,918,000 | 6,043,000 | 725,000 | 1,130,000 | 642,000 | 684,000 |
fox ipl limited Credit Report and Business Information
Fox Ipl Limited Competitor Analysis
Perform a competitor analysis for fox ipl limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in EC2M area or any other competitors across 12 key performance metrics.
fox ipl limited Ownership
FOX IPL LIMITED group structure
Fox Ipl Limited has no subsidiary companies.
Ultimate parent company
THE INTERPUBLIC GROUP OF COMPANIES INC
#0001223
2 parents
FOX IPL LIMITED
01343808
fox ipl limited directors
Fox Ipl Limited currently has 5 directors. The longest serving directors include Mr Simon Topping (Dec 2019) and Ms Helen Bennett (Aug 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Topping | 51 years | Dec 2019 | - | Director | |
| Ms Helen Bennett | England | 46 years | Aug 2020 | - | Director |
| Mr George Coleman | England | 51 years | Aug 2020 | - | Director |
| Ms Kimberly Goodenow | England | 46 years | Oct 2022 | - | Director |
| Ms Suzanne Gilson | England | 49 years | Sep 2023 | - | Director |
P&L
December 2023turnover
11.5m
-17%
operating profit
2.1m
-18%
gross margin
85.9%
+8.12%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
32.6m
+0.09%
total assets
36.7m
+0.05%
cash
31.8m
+0.07%
net assets
Total assets minus all liabilities
fox ipl limited company details
company number
01343808
Type
Private limited with Share Capital
industry
73110 - Advertising agencies
incorporation date
December 1977
age
48
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
weber shandwick technology limited (February 2008)
miller (July 2003)
See moreaccountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
135 bishopsgate, london, EC2M 3AN
Bank
-
Legal Advisor
-
fox ipl 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 found 4 charges/mortgages relating to fox ipl limited. Currently there are 1 open charges and 3 have been satisfied in the past.
fox ipl 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 FOX IPL LIMITED. This can take several minutes, an email will notify you when this has completed.
fox ipl limited Companies House Filings - See Documents
| date | description | view/download |
|---|
