scale link limited
scale link limited Company Information
Group Structure
View All
Industry
Manufacture of games and toys (other than professional and arcade games and toys) n.e.c.
Registered Address
27, applins farm business centre,, blandford forum., dorset, DT11 8RA
Website
www.scalelink.co.ukscale link limited Estimated Valuation
Pomanda estimates the enterprise value of SCALE LINK LIMITED at £252.4k based on a Turnover of £452.4k and 0.56x industry multiple (adjusted for size and gross margin).
scale link limited Estimated Valuation
Pomanda estimates the enterprise value of SCALE LINK LIMITED at £0 based on an EBITDA of £-3.2k and a 3.89x industry multiple (adjusted for size and gross margin).
scale link limited Estimated Valuation
Pomanda estimates the enterprise value of SCALE LINK LIMITED at £55.1k based on Net Assets of £34k and 1.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scale Link Limited Overview
Scale Link Limited is a live company located in blandford forum., DT11 8RA with a Companies House number of 01459494. It operates in the manufacture of other games and toys, n.e.c. sector, SIC Code 32409. Founded in November 1979, it's largest shareholder is r.m. wyatt with a 100% stake. Scale Link Limited is a mature, micro sized company, Pomanda has estimated its turnover at £452.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Scale Link Limited Health Check
Pomanda's financial health check has awarded Scale Link 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 £452.4k, make it smaller than the average company (£22.2m)
- Scale Link Limited
£22.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (8.8%)
- Scale Link Limited
8.8% - Industry AVG
Production
with a gross margin of 32.9%, this company has a comparable cost of product (39.5%)
- Scale Link Limited
39.5% - Industry AVG
Profitability
an operating margin of -0.7% make it less profitable than the average company (1.8%)
- Scale Link Limited
1.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (56)
1 - Scale Link Limited
56 - Industry AVG
Pay Structure
on an average salary of £50k, the company has an equivalent pay structure (£50k)
- Scale Link Limited
£50k - Industry AVG
Efficiency
resulting in sales per employee of £452.4k, this is more efficient (£299.3k)
- Scale Link Limited
£299.3k - Industry AVG
Debtor Days
it gets paid by customers after 102 days, this is later than average (45 days)
- Scale Link Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 112 days, this is slower than average (30 days)
- Scale Link Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Scale Link Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Scale Link Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 73.6%, this is a higher level of debt than the average (47.3%)
73.6% - Scale Link Limited
47.3% - Industry AVG
SCALE LINK LIMITED financials
Scale Link Limited's latest turnover from March 2024 is estimated at £452.4 thousand and the company has net assets of £34 thousand. According to their latest financial statements, Scale Link Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 178,124 | 165,810 | 142,147 | 154,866 | 105,350 | 111,048 | |||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 121,046 | 101,938 | 85,932 | 110,949 | 55,933 | 72,517 | |||||||||
| Gross Profit | 57,078 | 63,872 | 56,215 | 43,917 | 49,417 | 38,531 | |||||||||
| Admin Expenses | 37,654 | ||||||||||||||
| Operating Profit | 877 | ||||||||||||||
| Interest Payable | 371 | ||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 10,800 | 16,889 | 11,386 | 1,329 | 5,804 | 506 | |||||||||
| Tax | -3,047 | -2,710 | -2,419 | -548 | 416 | -408 | |||||||||
| Profit After Tax | 7,753 | 14,179 | 8,967 | 781 | 6,220 | 98 | |||||||||
| Dividends Paid | 6,000 | 6,000 | 6,250 | 6,000 | |||||||||||
| Retained Profit | 1,753 | 8,179 | 2,717 | -5,219 | 6,220 | 98 | |||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | ||||||||||
| EBITDA* | 3,770 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,786 | 2,379 | 2,881 | 3,446 | 4,474 | 5,965 | 7,952 | 10,602 | 12,936 | 17,007 | 14,604 | 11,820 | 11,409 | 13,759 | 8,686 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 1,786 | 2,379 | 2,881 | 3,446 | 4,474 | 5,965 | 7,952 | 10,602 | 12,936 | 17,007 | 14,604 | 11,820 | 11,409 | 13,759 | 8,686 |
| Stock & work in progress | 136,358 | 133,866 | 128,112 | 101,067 | 109,445 | 103,459 | 87,456 | ||||||||
| Trade Debtors | 127,070 | 157,415 | 167,280 | 173,130 | 176,958 | 176,276 | 160,396 | 148,937 | 4,009 | 6,032 | 10,035 | 25,337 | 12,785 | 781 | 6,040 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 58 | ||||||||||||||
| Cash | 12,401 | 2,073 | 1,834 | 3,614 | 742 | 1,554 | 265 | ||||||||
| misc current assets | |||||||||||||||
| total current assets | 127,070 | 157,415 | 167,280 | 173,130 | 176,958 | 176,276 | 160,396 | 148,937 | 152,768 | 141,971 | 139,981 | 130,018 | 122,972 | 105,852 | 93,761 |
| total assets | 128,856 | 159,794 | 170,161 | 176,576 | 181,432 | 182,241 | 168,348 | 159,539 | 165,704 | 158,978 | 154,585 | 141,838 | 134,381 | 119,611 | 102,447 |
| Bank overdraft | 5,636 | 11,606 | 17,341 | 18,935 | 3,843 | ||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 93,260 | 121,781 | 129,387 | 126,455 | 139,323 | 142,880 | 134,016 | 129,165 | 139,168 | 62,663 | 55,210 | 58,665 | 55,474 | 33,872 | 46,815 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 742 | 2,211 | |||||||||||||
| other current liabilities | 67,031 | 65,873 | 69,456 | 49,825 | 50,587 | 39,582 | |||||||||
| total current liabilities | 93,260 | 121,781 | 129,387 | 126,455 | 139,323 | 142,880 | 134,016 | 129,165 | 139,168 | 135,330 | 132,689 | 128,121 | 123,382 | 103,394 | 92,451 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | 1,568 | 784 | 1,568 | 1,568 | 728 | 1,448 | 2,198 | 1,423 | |||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 1,568 | 784 | 1,568 | 1,568 | 728 | 1,448 | 2,198 | 1,423 | |||||||
| total liabilities | 94,828 | 122,565 | 130,955 | 128,023 | 140,051 | 144,328 | 136,214 | 130,588 | 139,168 | 135,330 | 132,689 | 128,121 | 123,382 | 103,394 | 92,451 |
| net assets | 34,028 | 37,229 | 39,206 | 48,553 | 41,381 | 37,913 | 32,134 | 28,951 | 26,536 | 23,648 | 21,896 | 13,717 | 10,999 | 16,217 | 9,996 |
| total shareholders funds | 34,028 | 37,229 | 39,206 | 48,553 | 41,381 | 37,913 | 32,134 | 28,951 | 26,536 | 23,648 | 21,896 | 13,717 | 10,999 | 16,217 | 9,996 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 877 | ||||||||||||||
| Depreciation | 4,371 | 5,668 | 4,867 | 3,941 | 3,803 | 3,505 | 2,893 | ||||||||
| Amortisation | |||||||||||||||
| Tax | -3,047 | -2,710 | -2,419 | -548 | 416 | -408 | |||||||||
| Stock | -136,358 | 2,492 | 5,754 | 27,045 | -8,378 | 5,986 | 16,003 | 87,456 | |||||||
| Debtors | -30,345 | -9,865 | -5,850 | -3,828 | 682 | 15,880 | 11,459 | 144,928 | -2,023 | -4,003 | -15,302 | 12,552 | 11,946 | -5,201 | 6,040 |
| Creditors | -28,521 | -7,606 | 2,932 | -12,868 | -3,557 | 8,864 | 4,851 | -10,003 | 76,505 | 7,453 | -3,455 | 3,191 | 21,602 | -12,943 | 46,815 |
| Accruals and Deferred Income | 784 | -784 | 840 | -720 | -750 | 775 | 1,423 | -67,031 | 1,158 | -3,583 | 19,631 | -762 | 11,005 | 39,582 | |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -3,737 | ||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | -742 | 742 | -2,211 | 2,211 | |||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -371 | ||||||||||||||
| cash flow from financing | -1 | -2,210 | 11,738 | ||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -12,401 | 10,328 | 239 | -1,780 | 2,872 | -812 | 1,289 | 265 | |||||||
| overdraft | -5,636 | -5,970 | 11,606 | -17,341 | -1,594 | 15,092 | 3,843 | ||||||||
| change in cash | -12,401 | 15,964 | 6,209 | -13,386 | 20,213 | 782 | -13,803 | -3,578 |
scale link limited Credit Report and Business Information
Scale Link Limited Competitor Analysis
Perform a competitor analysis for scale link limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in DT11 area or any other competitors across 12 key performance metrics.
scale link limited Ownership
SCALE LINK LIMITED group structure
Scale Link Limited has no subsidiary companies.
Ultimate parent company
SCALE LINK LIMITED
01459494
scale link limited directors
Scale Link Limited currently has 2 directors. The longest serving directors include Mr Robert Wyatt (Jul 1991) and Mrs Joyce Langley (Apr 2010).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Robert Wyatt | 86 years | Jul 1991 | - | Director | |
| Mrs Joyce Langley | 88 years | Apr 2010 | - | Director |
P&L
March 2024turnover
452.4k
-9%
operating profit
-3.2k
0%
gross margin
33%
+13.08%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
34k
-0.09%
total assets
128.9k
-0.19%
cash
0
0%
net assets
Total assets minus all liabilities
scale link limited company details
company number
01459494
Type
Private limited with Share Capital
industry
32409 - Manufacture of games and toys (other than professional and arcade games and toys) n.e.c.
incorporation date
November 1979
age
46
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
RAPID ACCOUNTS LIMITED
auditor
-
address
27, applins farm business centre,, blandford forum., dorset, DT11 8RA
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
scale link 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 1 charges/mortgages relating to scale link limited. Currently there are 1 open charges and 0 have been satisfied in the past.
scale link 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 SCALE LINK LIMITED. This can take several minutes, an email will notify you when this has completed.
scale link limited Companies House Filings - See Documents
| date | description | view/download |
|---|
