Flame Management Limited

POWER SEARCH PRICING

SOLUTIONS

flame management limited Company Information

Live

MatureMicroHealthy

Company Number

02576583

Website

www.realflame.co.uk

Registered Address

4 napier place, london, W14 8LG

Industry

Other manufacturing n.e.c.

Telephone

442077315025

Next Accounts Due

December 2024

Group Structure

View All

Directors

Selvalakshmi Rowan33 Years

Michael Rowan33 Years

Shareholders

michael john rowan 51%

selvy rowan 49%

flame management limited Estimated Valuation

£4m

Pomanda estimates the enterprise value of FLAME MANAGEMENT LIMITED at £4m based on Net Assets of £2.2m and 1.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Flame Management Limited is a live company located in london, W14 8LG with a Companies House number of 02576583. It operates in the other manufacturing n.e.c. sector, SIC Code 32990. Founded in January 1991, it's largest shareholder is michael john rowan with a 51% stake. Flame Management Limited is a mature, micro sized company, Pomanda has estimated its turnover at £341.4k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Flame Management Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

3 Strong

3 Regular

3 Weak

Size

annual sales of £341.4k, make it smaller than the average company (£13.1m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (4.1%)

EXPORT

Flame Management Limited's latest turnover from March 2023 is estimated at £341.4 thousand and the company has net assets of £2.2 million. According to their latest financial statements, Flame Management Limited has 2 employees and maintains cash reserves of £330.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	341,360	314,739	279,566	292,832	0	0	0	0	4,152,956	4,117,418	3,042,808	1,328,461	1,312,245	38,094
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	240,811	221,938	200,689	207,040	0	0	0	0	2,840,415	2,796,850	2,070,634	897,326	885,188	-40
Gross Profit	100,549	92,801	78,877	85,792	0	0	0	0	1,312,541	1,320,567	972,174	431,135	427,057	38,134
Admin Expenses	112,345	98,403	82,375	77,585	-6,223	-2,883	-28,173	-102,489	1,293,848	1,041,948	1,065,952	416,475	293,371	35,659
Operating Profit	-11,796	-5,602	-3,498	8,207	6,223	2,883	28,173	102,489	18,693	278,619	-93,778	14,660	133,686	2,475
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	12,860	1,924	215	171	847	300	314	703	330	186	153	299	343	29,630
Pre-Tax Profit	1,064	-3,678	-3,283	8,378	7,070	3,183	28,488	103,193	19,023	278,805	-93,625	14,959	134,029	126,958
Tax	-202	0	0	-1,592	-1,343	-605	-5,697	-20,638	-3,995	-64,125	0	-3,889	-37,528	-33,955
Profit After Tax	862	-3,678	-3,283	6,786	5,727	2,578	22,790	82,554	15,028	214,680	-93,625	11,070	96,501	93,003
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	50,000
Retained Profit	862	-3,678	-3,283	6,786	5,727	2,578	22,790	82,554	15,028	214,680	-93,625	11,070	96,501	43,003
Employee Costs	79,880	75,984	72,867	72,588	0	0	0	0	948,476	979,969	722,332	311,981	335,208	29,579
Number Of Employees	2	2	2	2	0	0	0	0	29	31	23	10	11	1
EBITDA*	3,540	9,734	11,838	23,543	21,559	18,219	43,509	117,825	34,029	293,955	-75,408	33,030	152,056	2,475

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	949,755	965,091	980,427	995,763	1,011,099	1,026,435	1,025,869	968,765	984,101	999,437	1,130,065	1,148,435	1,166,805	1,185,175
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	1,246,305	1,246,305	1,246,305	1,246,305	1,246,305	1,246,305	1,246,305	1,246,305	50,052	50,052	50,052	50,052	50,052	50,052
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,196,060	2,211,396	2,226,732	2,242,068	2,257,404	2,272,740	2,272,174	2,215,070	1,034,153	1,049,489	1,180,117	1,198,487	1,216,857	1,235,227
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	0	0	0	0	0	1,050,137	1,045,137	740,366	301,980	279,980	257,980
Group Debtors	112,624	112,784	127,784	138,927	173,651	197,771	197,771	262,771	0	0	0	0	0	0
Misc Debtors	480,251	480,251	480,251	480,251	480,251	480,251	480,251	0	0	0	0	0	0	0
Cash	330,151	275,023	238,009	192,570	149,428	76,540	43,523	208,002	73,222	58,809	15,737	45,469	74,161	63,125
misc current assets	0	0	0	0	0	0	0	0	0	0	0	498,682	498,682	498,682
total current assets	923,026	868,058	846,044	811,748	803,330	754,562	721,545	470,773	1,123,359	1,103,946	756,103	846,131	852,823	819,787
total assets	3,119,086	3,079,454	3,072,776	3,053,816	3,060,734	3,027,302	2,993,719	2,685,843	2,157,512	2,153,435	1,936,220	2,044,618	2,069,680	2,055,014
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	0	0	0	0	66,910	77,861	75,326	90,099	126,231	208,066
Group/Directors Accounts	745,000	745,000	745,000	730,000	730,000	730,000	730,000	450,000	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	169,148	130,378	120,022	112,779	126,483	98,778	67,773	62,687	0	0	0	0	0	0
total current liabilities	914,148	875,378	865,022	842,779	856,483	828,778	797,773	512,687	66,910	77,861	75,326	90,099	126,231	208,066
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	914,148	875,378	865,022	842,779	856,483	828,778	797,773	512,687	66,910	77,861	75,326	90,099	126,231	208,066
net assets	2,204,938	2,204,076	2,207,754	2,211,037	2,204,251	2,198,524	2,195,946	2,173,156	2,090,602	2,075,574	1,860,894	1,954,519	1,943,449	1,846,948
total shareholders funds	2,204,938	2,204,076	2,207,754	2,211,037	2,204,251	2,198,524	2,195,946	2,173,156	2,090,602	2,075,574	1,860,894	1,954,519	1,943,449	1,846,948

	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	-11,796	-5,602	-3,498	8,207	6,223	2,883	28,173	102,489	18,693	278,619	-93,778	14,660	133,686	2,475
Depreciation	15,336	15,336	15,336	15,336	15,336	15,336	15,336	15,336	15,336	15,336	18,370	18,370	18,370	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-202	0	0	-1,592	-1,343	-605	-5,697	-20,638	-3,995	-64,125	0	-3,889	-37,528	-33,955
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-160	-15,000	-11,143	-34,724	-24,120	0	415,251	-787,366	5,000	304,771	438,386	22,000	22,000	257,980
Creditors	0	0	0	0	0	0	0	-66,910	-10,951	2,535	-14,773	-36,132	-81,835	208,066
Accruals and Deferred Income	38,770	10,356	7,243	-13,704	27,705	31,005	5,086	62,687	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	42,268	35,090	30,224	42,971	72,041	48,619	-372,353	880,330	14,083	-72,406	-528,567	-28,991	10,693	-81,394
Investing Activities
capital expenditure	0	0	0	0	0	-15,902	-72,440	0	0	115,292	0	0	0	-1,185,175
Change in Investments	0	0	0	0	0	0	0	1,196,253	0	0	0	0	0	50,052
cash flow from investments	0	0	0	0	0	-15,902	-72,440	-1,196,253	0	115,292	0	0	0	-1,235,227
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	15,000	0	0	0	280,000	450,000	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	1,803,945
interest	12,860	1,924	215	171	847	300	314	703	330	186	153	299	343	29,630
cash flow from financing	12,860	1,924	15,215	171	847	300	280,314	450,703	330	186	153	299	343	1,833,575
cash and cash equivalents
cash	55,128	37,014	45,439	43,142	72,888	33,017	-164,479	134,780	14,413	43,072	-29,732	-28,692	11,036	63,125
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	55,128	37,014	45,439	43,142	72,888	33,017	-164,479	134,780	14,413	43,072	-29,732	-28,692	11,036	63,125

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for flame management limited. Get real-time insights into flame management 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 flame management limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in W14 area or any other competitors across 12 key performance metrics.

FLAME MANAGEMENT LIMITED group structure

Flame Management Limited has 2 subsidiary companies.

Ultimate parent company

FLAME MANAGEMENT LIMITED

02576583

2 subsidiaries

REFAX LIMITED

01030298

REAL FLAME LIMITED

03934647

FLAME MANAGEMENT LIMITED Shareholders

michael john rowan	51%
selvy rowan	49%

Flame Management Limited currently has 2 directors. The longest serving directors include Mrs Selvalakshmi Rowan (Mar 1991) and Mr Michael Rowan (Mar 1991).

officer	country	age	start	end	role
Mrs Selvalakshmi Rowan	England	70 years	Mar 1991	-	Director
Mr Michael Rowan		86 years	Mar 1991	-	Director

P&L

March 2023

turnover

341.4k

+8%

operating profit

-11.8k

gross margin

29.5%

-0.1%

turnover

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

Balance Sheet

March 2023

net assets

2.2m

total assets

3.1m

+0.01%

cash

330.2k

+0.2%

net assets

Total assets minus all liabilities

Similar Companies

eos energy limited

1.5

ateres embroidery ltd

henry milner limited

2.5

j k windows (middlesex) limited

capital window manufacturing (holdings) ltd

1.5

company number

02576583

Type

Private limited with Share Capital

industry

32990 - Other manufacturing n.e.c.

incorporation date

January 1991

ultimate parent company

None

previous names

N/A

address

4 napier place, london, W14 8LG

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 flame management limited.

flame management limited Company Information

flame management limited Estimated Valuation

flame management limited Estimated Valuation

flame management limited Estimated Valuation

Flame Management Limited Overview

Flame Management Limited Health Check

FLAME MANAGEMENT LIMITED financials

flame management limited Credit Report and Business Information

Flame Management Limited Competitor Analysis

flame management limited Ownership

flame management limited directors

flame management limited company details

flame management limited Charges & Mortgages

flame management limited Companies House Filings - See Documents