Pixel Power Limited

POWER SEARCH PRICING

SOLUTIONS

pixel power limited Company Information

Live

MatureMidHealthy

Company Number

02154212

Website

www.pixelpower.com

Registered Address

unit 5 college park, coldhams lane, cambridge, CB1 3HD

Industry

Other information technology and computer service activities

Telephone

01223721000

Next Accounts Due

March 2026

Group Structure

View All

Directors

James Gilbert32 Years

Jens Poetschke5 Years

View All

Shareholders

rohde & schwarz anlagen gmbh 100%

pixel power limited Estimated Valuation

£6.8m

Pomanda estimates the enterprise value of PIXEL POWER LIMITED at £6.8m based on an EBITDA of £891k and a 7.61x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Pixel Power Limited is a live company located in cambridge, CB1 3HD with a Companies House number of 02154212. It operates in the other information technology service activities sector, SIC Code 62090. Founded in August 1987, it's largest shareholder is rohde & schwarz anlagen gmbh with a 100% stake. Pixel Power Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Pixel Power Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

6 Strong

1 Regular

5 Weak

Size

annual sales of £5.2m, make it smaller than the average company (£7.2m)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (9%)

EXPORT

Pixel Power Limited's latest turnover from June 2024 is £5.2 million and the company has net assets of -£3.3 million. According to their latest financial statements, Pixel Power Limited has 45 employees and maintains cash reserves of £30.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	5,228,284	2,772,064	3,241,772	3,453,226	5,860,174	7,769,913	6,901,338	4,933,125	3,977,345	6,976,216	5,457,299	6,519,561	5,436,764	5,316,818	6,719,980
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	470,699	485,095	1,553,417	1,692,414	2,787,418	3,674,667	3,252,955	2,307,598	782,276	1,337,603	1,457,118	1,772,376	1,402,600	1,497,625	1,986,570
Gross Profit	4,757,585	2,286,969	1,688,355	1,760,812	3,072,756	4,095,245	3,648,383	2,625,527	3,195,069	5,638,613	4,000,181	4,747,185	4,034,164	3,819,193	4,733,410
Admin Expenses	3,981,208	4,768,879	1,983,534	2,847,392	4,196,615	1,434,409	3,659,830	2,573,802	3,666,758	5,586,460	4,121,470	4,413,393	4,436,361	4,116,959	4,433,862
Operating Profit	776,377	-2,481,910	-295,179	-1,086,580	-1,123,859	2,660,836	-11,447	51,725	-471,689	52,153	-121,289	333,792	-402,197	-297,766	299,548
Interest Payable	278,180	114,423	0	0	0	0	1,655	0	1,954	2,993	2,318	1,875	1,865	1,436	530
Interest Receivable	0	0	2,802	327	455	2,497	880	712	276	931	497	1,054	1,227	2,157	28,954
Pre-Tax Profit	498,197	-2,596,333	-292,377	-1,086,253	-1,123,404	2,663,333	-12,222	52,438	-473,367	50,091	-123,110	332,971	-402,835	-297,045	327,972
Tax	572,928	145,569	0	0	0	-506,033	0	-10,487	156,435	105,153	82,045	26,048	72,023	-8,251	27,774
Profit After Tax	1,071,125	-2,450,764	-292,377	-1,086,253	-1,123,404	2,157,300	-12,222	41,950	-316,932	155,244	-41,065	359,019	-330,812	-305,296	355,746
Dividends Paid	0	0	0	0	0	0	0	0	243,688	330,458	197,284	40,968	0	0	0
Retained Profit	1,071,125	-2,450,764	-292,377	-1,086,253	-1,123,404	2,157,300	-12,222	41,950	-560,620	-175,214	-238,349	318,051	-330,812	-305,296	355,746
Employee Costs	213,690	368,381	2,543,412	2,594,064	2,495,294	1,853,502	1,777,346	1,689,618	1,485,077	2,514,366	1,873,597	2,246,792	1,834,734	1,874,227	2,887,082
Number Of Employees	45	38	40	42	43	32	32	31	27	46	37	44	37	39	44
EBITDA*	890,974	-2,343,148	-190,041	-974,415	-1,010,596	2,787,838	30,928	112,595	-390,833	188,067	-1,597	439,619	-284,336	-192,179	401,039

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	216,757	266,614	223,558	197,857	224,402	215,600	97,510	77,402	88,818	153,595	218,634	217,586	202,710	241,043	206,765
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	18,083	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	50,212	0	10,329	28,941	11,065	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	266,969	284,697	233,887	226,798	235,467	215,600	97,510	77,402	88,818	153,595	218,634	217,586	202,710	241,043	206,765
Stock & work in progress	474,925	495,293	399,620	428,028	466,960	464,290	652,637	989,571	1,117,597	1,138,585	974,459	1,098,006	1,066,079	978,518	1,091,299
Trade Debtors	230,916	101,532	305,738	345,135	1,103,966	1,869,313	1,699,000	869,629	457,869	1,016,204	1,192,497	1,074,435	1,084,354	989,119	1,275,050
Group Debtors	173,949	153,381	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,023,248	1,403,382	1,702,425	1,013,879	205,677	165,135	0	276,245	262,296	235,843	186,479	250,066	233,180	177,893	226,797
Cash	30,850	22,635	38,167	410,232	244,748	665,936	46,487	305,422	264,462	441,212	627,504	1,040,317	477,178	1,063,842	1,246,554
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,933,888	2,176,223	2,445,950	2,197,274	2,021,351	3,164,674	2,398,124	2,440,867	2,102,224	2,831,844	2,980,939	3,462,824	2,860,791	3,209,372	3,839,700
total assets	3,200,857	2,460,920	2,679,837	2,424,072	2,256,818	3,380,274	2,495,634	2,518,269	2,191,042	2,985,439	3,199,573	3,680,410	3,063,501	3,450,415	4,046,465
Bank overdraft	0	0	0	0	0	0	50,929	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	138,010	309,975	162,340	142,966	68,126	525,594	171,731	238,729	192,474	237,708	563,419	576,316	469,363	615,865	430,018
Group/Directors Accounts	5,629,072	5,817,774	2,155,657	1,690,736	492,197	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	1,439	13,111	18,522	11,353	13,971	24,330	20,325	14,322	16,319	11,665	5,219
other current liabilities	652,296	620,237	656,374	592,527	635,960	671,038	805,162	819,392	593,530	771,338	446,875	637,623	386,157	340,421	664,044
total current liabilities	6,419,378	6,747,986	2,974,371	2,426,229	1,197,722	1,209,743	1,046,344	1,069,474	799,975	1,033,376	1,030,619	1,228,261	871,839	967,951	1,099,281
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	1,442	23,812	18,488	1,983	13,565	33,314	14,887	9,442	14,061	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	50,000	50,000	25,000	0	0	0	0	0	0	0	0	0	0
provisions	50,000	52,580	0	0	0	11,589	12,771	5,378	6,105	15,077	15,840	8,453	13,196	13,196	4,945
total long term liabilities	50,000	52,580	50,000	50,000	25,000	13,031	36,583	23,866	8,088	28,642	49,154	23,340	22,638	27,257	4,945
total liabilities	6,469,378	6,800,566	3,024,371	2,476,229	1,222,722	1,222,774	1,082,927	1,093,340	808,063	1,062,018	1,079,773	1,251,601	894,477	995,208	1,104,226
net assets	-3,268,521	-4,339,646	-344,534	-52,157	1,034,096	2,157,500	1,412,707	1,424,929	1,382,979	1,923,421	2,119,800	2,428,809	2,169,024	2,455,207	2,942,239
total shareholders funds	-3,268,521	-4,339,646	-344,534	-52,157	1,034,096	2,157,500	1,412,707	1,424,929	1,382,979	1,923,421	2,119,800	2,428,809	2,169,024	2,455,207	2,942,239

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	776,377	-2,481,910	-295,179	-1,086,580	-1,123,859	2,660,836	-11,447	51,725	-471,689	52,153	-121,289	333,792	-402,197	-297,766	299,548
Depreciation	114,597	138,762	105,138	112,165	113,263	127,002	42,375	60,870	80,856	135,914	119,692	105,827	117,861	105,587	101,491
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	572,928	145,569	0	0	0	-506,033	0	-10,487	156,435	105,153	82,045	26,048	72,023	-8,251	27,774
Stock	-20,368	95,673	-28,408	-38,932	2,670	464,290	-336,934	-128,026	-20,988	164,126	-123,547	31,927	87,561	-112,781	1,091,299
Debtors	820,030	-360,197	630,537	67,247	-713,740	2,034,448	553,126	425,709	-531,882	-126,929	54,475	6,967	150,522	-334,835	1,501,847
Creditors	-171,965	147,635	19,374	74,840	-457,468	525,594	-66,998	46,255	-45,234	-325,711	-12,897	106,953	-146,502	185,847	430,018
Accruals and Deferred Income	32,059	-36,137	63,847	-43,433	-35,078	671,038	-14,230	225,862	-177,808	324,463	-190,748	251,466	45,736	-323,623	664,044
Deferred Taxes & Provisions	-2,580	52,580	0	0	-11,589	11,589	7,393	-727	-8,972	-763	7,387	-4,743	0	8,251	4,945
Cash flow from operations	521,754	-1,768,977	-708,949	-971,323	-803,661	991,288	-259,099	75,815	86,458	254,012	-46,738	780,449	-551,162	117,661	-1,065,326
Investing Activities
capital expenditure	-64,740	-181,818	-130,839	-85,620	-122,065	-342,602	-62,483	-49,454	-16,079	-70,875	-120,740	-120,703	-79,528	-139,865	-118,694
Change in Investments	-18,083	18,083	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-46,657	-199,901	-130,839	-85,620	-122,065	-342,602	-62,483	-49,454	-16,079	-70,875	-120,740	-120,703	-79,528	-139,865	-118,694
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-188,702	3,662,117	464,921	1,198,539	492,197	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	-1,439	-13,114	14,553	12,493	13,887	-21,941	-15,744	24,430	3,448	35	20,507	5,219
other long term liabilities	0	-50,000	0	25,000	25,000	0	0	0	0	0	0	0	0	0	0
share issue	0	-1,544,348	0	0	0	200	0	0	20,178	-21,165	-70,660	-58,266	44,629	-181,736	2,586,493
interest	-278,180	-114,423	2,802	327	455	2,497	-775	712	-1,678	-2,062	-1,821	-821	-638	721	28,424
cash flow from financing	-466,882	1,953,346	467,723	1,222,427	504,538	17,250	11,718	14,599	-3,441	-38,971	-48,051	-55,639	44,026	-160,508	2,620,136
cash and cash equivalents
cash	8,215	-15,532	-372,065	165,484	-421,188	665,936	-258,935	40,960	-176,750	-186,292	-412,813	563,139	-586,664	-182,712	1,246,554
overdraft	0	0	0	0	0	0	50,929	0	0	0	0	0	0	0	0
change in cash	8,215	-15,532	-372,065	165,484	-421,188	665,936	-309,864	40,960	-176,750	-186,292	-412,813	563,139	-586,664	-182,712	1,246,554

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for pixel power limited. Get real-time insights into pixel power limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for pixel power limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in CB1 area or any other competitors across 12 key performance metrics.

PIXEL POWER LIMITED group structure

Pixel Power Limited has no subsidiary companies.

Ultimate parent company

ROHDE & SCHWARZ GMBH & CO KG

#0064140

ROHDE & SCHWARZ ANLAGEN GMBH

#0112647

2 parents

PIXEL POWER LIMITED

02154212

PIXEL POWER LIMITED Shareholders

rohde & schwarz anlagen gmbh

100%

Pixel Power Limited currently has 5 directors. The longest serving directors include Mr James Gilbert (Aug 1992) and Mr Jens Poetschke (Nov 2018).

officer	country	age	start	end	role
Mr James Gilbert		59 years	Aug 1992	-	Director
Mr Jens Poetschke		58 years	Nov 2018	-	Director
Mr Joerg Fries	Germany	52 years	Aug 2021	-	Director
Mr Cornelius Heinemann	Germany	59 years	Jul 2024	-	Director
Mr Thorsten Sauer		52 years	Jul 2024	-	Director

P&L

June 2024

turnover

5.2m

+89%

operating profit

776.4k

-131%

gross margin

91%

+10.3%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

June 2024

net assets

-3.3m

-0.25%

total assets

3.2m

+0.3%

cash

30.9k

+0.36%

net assets

Total assets minus all liabilities

Similar Companies

speedster-it ltd

michael sheppard & co ltd

2.5

prodapt (uk) limited

sports new media limited

3.5

assembly media limited

4.5

company number

02154212

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

incorporation date

August 1987

ultimate parent company

ROHDE & SCHWARZ GMBH & CO KG

previous names

N/A

address

unit 5 college park, coldhams lane, cambridge, CB1 3HD

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 pixel power limited. Currently there are 0 open charges and 1 have been satisfied in the past.

pixel power limited Company Information

pixel power limited Estimated Valuation

pixel power limited Estimated Valuation

pixel power limited Estimated Valuation

Pixel Power Limited Overview

Pixel Power Limited Health Check

PIXEL POWER LIMITED financials

pixel power limited Credit Report and Business Information

Pixel Power Limited Competitor Analysis

pixel power limited Ownership

pixel power limited directors

pixel power limited company details

pixel power limited Charges & Mortgages

pixel power limited Companies House Filings - See Documents