Rebellion Developments Limited

POWER SEARCH PRICING

SOLUTIONS

rebellion developments limited Company Information

Live

MatureLargeHigh

Company Number

02770940

Next Accounts

Mar 2026

Industry

Publishing of computer games

Ready-made interactive leisure and entertainment software development

Directors

Jonathon Kingsley

Christopher Kingsley

Shareholders

rebellion games holdings ltd

Group Structure

View All

Contact

Registered Address

riverside house osney mead, oxford, OX2 0ES

Website

www.rebellion.com

rebellion developments limited Estimated Valuation

£151.2m

Pomanda estimates the enterprise value of REBELLION DEVELOPMENTS LIMITED at £151.2m based on an EBITDA of £19.7m and a 7.69x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Rebellion Developments Limited is a live company located in oxford, OX2 0ES with a Companies House number of 02770940. It operates in the publishing of computer games sector, SIC Code 58210. Founded in December 1992, it's largest shareholder is rebellion games holdings ltd with a 100% stake. Rebellion Developments Limited is a mature, large sized company, Pomanda has estimated its turnover at £55.5m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Rebellion Developments Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

2 Weak

Size

annual sales of £55.5m, make it larger than the average company (£8.2m)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (5.7%)

EXPORT

Rebellion Developments Limited's latest turnover from June 2024 is £55.5 million and the company has net assets of £83.9 million. According to their latest financial statements, Rebellion Developments Limited has 221 employees and maintains cash reserves of £2.6 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	55,487,189	48,372,335	64,265,987	35,189,078	48,644,062	25,313,104	24,813,742	40,115,828	17,008,546	19,794,435	10,882,795	12,311,822	7,843,050	9,150,638	8,994,174
Other Income Or Grants	-551,568	-100,000	-4,637,118	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	28,650,737	36,574,413	44,397,212	19,996,985	27,335,323	14,293,455	11,245,111	19,801,560	7,389,679	11,401,480	6,712,929	8,146,554	5,929,110	7,872,151	7,211,133
Gross Profit	26,284,884	11,697,922	15,231,657	15,192,093	21,308,739	11,019,649	13,568,631	20,314,268	9,618,867	8,392,955	4,169,866	4,165,268	1,913,940	1,278,487	1,783,041
Admin Expenses	15,221,943	15,087,898	16,438,847	13,359,290	13,161,049	9,343,929	8,350,477	13,263,781	5,319,581	4,810,946	4,071,432	3,183,904	1,747,524	1,081,816	1,552,044
Operating Profit	11,062,941	-3,389,976	-1,207,190	1,832,803	8,147,690	1,675,720	5,218,154	7,050,487	4,299,286	3,582,009	98,434	981,364	166,416	196,671	230,997
Interest Payable	0	15	0	0	0	16,619	16,780	142,424	157	12,289	11,241	8,913	21,058	42,043	53,465
Interest Receivable	380,638	441,400	303,062	790,835	934,801	360,750	69,492	35,121	15,500	8,208	8,392	10,256	8,775	1,990	535
Pre-Tax Profit	11,443,579	-2,948,591	-904,128	2,623,638	9,082,491	2,792,182	5,270,866	6,943,184	4,314,629	3,577,928	981,985	982,707	154,133	156,618	178,067
Tax	1,977,298	5,519,842	7,160,730	0	3,279,881	5,617,248	1,723,878	1,716,465	2,136,580	172,818	798,947	347,183	350,080	325,658	496,512
Profit After Tax	13,420,877	2,571,251	6,256,602	2,623,638	12,362,372	8,409,430	6,994,744	8,659,649	6,451,209	3,750,746	1,780,932	1,329,890	504,213	482,276	674,579
Dividends Paid	0	0	0	0	0	0	9,999	9,999	0	0	0	0	0	0	0
Retained Profit	13,420,877	2,571,251	6,256,602	2,623,638	12,362,372	8,409,430	6,984,745	8,649,650	6,451,209	3,750,746	1,780,932	1,329,890	504,213	482,276	674,579
Employee Costs	13,900,408	13,891,469	9,983,160	15,743,140	8,927,168	7,667,159	10,790,854	13,640,540	7,562,826	6,320,329	5,480,549	4,405,775	4,190,032	4,487,557	5,462,124
Number Of Employees	221	179	173	174	169	156	258	175	162	146	147	109	115	124	154
EBITDA*	19,672,616	14,086,011	33,836,416	1,832,803	28,522,773	6,139,150	6,851,767	16,098,687	5,331,663	5,359,297	1,364,656	1,117,055	480,611	717,878	925,012

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	1,190,257	1,135,792	1,417,076	1,654,139	1,741,682	1,593,185	5,992,768	479,022	406,666	270,965	269,733	127,436	93,859	350,356	851,824
Intangible Assets	60,204,213	42,091,389	36,854,247	41,913,500	24,211,384	22,381,609	10,906,442	4,103,976	6,748,416	2,640,864	2,122,397	1,635,443	930,755	175,711	195,234
Investments & Other	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	95,000	520,000	95,000	4,427,868	1,881,847	2,482,408	285,131	379,262	163,263	187,224	95,000	95,000	95,000	395,000	675,000
Total Fixed Assets	61,489,471	43,747,182	38,366,324	47,995,508	27,834,914	26,457,203	17,184,341	4,962,260	7,318,345	3,099,053	2,487,130	1,857,879	1,119,614	921,067	1,722,058
Stock & work in progress	0	0	0	0	0	0	808,223	853,066	865,390	913,864	2,348,198	760,263	2,584,287	2,042,926	2,386,785
Trade Debtors	297,045	430	0	0	0	1,084	157,763	145,190	198,384	120,449	140,335	129,717	108,310	99,876	151,385
Group Debtors	46,092,938	26,614,623	29,106,108	11,617,824	17,400,406	24,506,878	1,592,416	1,524,181	2,193,729	1,047,720	2,043,298	1,865,656	1,794,306	1,582,392	1,252,193
Misc Debtors	12,016,821	8,602,176	14,505,857	12,940,172	14,000,149	8,226,890	6,000,815	8,241,262	4,427,921	2,994,499	2,259,780	1,195,687	687,380	375,488	708,084
Cash	2,560,378	21,228,290	4,116,213	1,860,653	5,101,798	9,417,167	13,083,467	15,111,077	3,364,127	4,008,304	744,052	2,407,409	569,628	1,964,319	217,790
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	60,967,182	56,445,519	47,728,178	26,418,649	36,502,353	42,152,019	21,642,684	25,874,776	11,049,551	9,084,836	7,535,663	6,358,732	5,743,911	6,065,001	4,716,237
total assets	122,456,653	100,192,701	86,094,502	74,414,157	64,337,267	68,609,222	38,827,025	30,837,036	18,367,896	12,183,889	10,022,793	8,216,611	6,863,525	6,986,068	6,438,295
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	26,245	136,481	132,421	15,942	15,371	57,767	125,744
Trade Creditors	475,128	518,372	449,017	394,557	167,679	744,224	751,569	484,951	524,792	337,228	414,991	385,670	313,887	710,301	522,523
Group/Directors Accounts	26,550,607	16,955,308	12,435,310	3,659,904	4,612,599	11,010,948	853,785	1,364,640	507,730	781,592	422,657	398,716	328,602	282,701	167,951
other short term finances	0	0	0	0	0	0	150,172	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	72,589	185,586	186,304
other current liabilities	10,868,911	9,036,480	425,491	466,170	1,028,485	10,687,918	1,464,487	3,941,235	933,992	980,091	725,232	959,386	1,010,265	1,002,206	993,479
total current liabilities	37,894,646	26,510,160	13,309,818	4,520,631	5,808,763	22,443,090	3,220,013	5,790,826	1,992,759	2,235,392	1,695,301	1,759,714	1,740,714	2,238,561	1,996,001
loans	0	0	0	0	0	0	3,573,081	0	13,801	46,245	180,992	65,246	81,188	96,559	42,948
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	72,589	256,729
Accruals and Deferred Income	0	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	0
provisions	669,672	3,211,083	4,884,477	0	0	0	0	0	0	68,571	0	0	0	12,374	86,007
total long term liabilities	669,672	3,211,083	4,884,477	0	0	0	3,573,081	0	13,801	114,816	180,992	65,246	81,188	181,522	385,684
total liabilities	38,564,318	29,721,243	18,194,295	4,520,631	5,808,763	22,443,090	6,793,094	5,790,826	2,006,560	2,350,208	1,876,293	1,824,960	1,821,902	2,420,083	2,381,685
net assets	83,892,335	70,471,458	67,900,207	69,893,526	58,528,504	46,166,132	32,033,931	25,046,210	16,361,336	9,833,681	8,146,500	6,391,651	5,041,623	4,565,985	4,056,610
total shareholders funds	83,892,335	70,471,458	67,900,207	69,893,526	58,528,504	46,166,132	32,033,931	25,046,210	16,361,336	9,833,681	8,146,500	6,391,651	5,041,623	4,565,985	4,056,610

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	11,062,941	-3,389,976	-1,207,190	1,832,803	8,147,690	1,675,720	5,218,154	7,050,487	4,299,286	3,582,009	98,434	981,364	166,416	196,671	230,997
Depreciation	214,893	229,251	237,063	0	212,995	416,332	455,738	338,993	290,244	244,721	182,714	135,691	294,672	501,684	674,492
Amortisation	8,394,782	17,246,736	34,806,543	0	20,162,088	4,047,098	1,177,875	8,709,207	742,133	1,532,567	1,083,508	0	19,523	19,523	19,523
Tax	1,977,298	5,519,842	7,160,730	0	3,279,881	5,617,248	1,723,878	1,716,465	2,136,580	172,818	798,947	347,183	350,080	325,658	496,512
Stock	0	0	0	0	0	-808,223	-44,843	-12,324	-48,474	-1,434,334	1,587,935	-1,824,024	541,361	-343,859	2,386,785
Debtors	22,764,575	-7,969,736	14,721,101	-4,296,538	-1,934,858	27,181,135	-2,253,770	3,306,598	2,633,405	-188,521	1,252,353	601,064	232,240	-333,906	2,786,662
Creditors	-43,244	69,355	54,460	226,878	-576,545	-7,345	266,618	-39,841	187,564	-77,763	29,321	71,783	-396,414	187,778	522,523
Accruals and Deferred Income	1,832,431	8,610,989	-40,679	-562,315	-9,659,433	9,223,431	-2,476,748	3,007,243	-46,099	254,859	-234,154	-50,879	8,059	8,727	993,479
Deferred Taxes & Provisions	-2,541,411	-1,673,394	4,884,477	0	0	0	0	0	-68,571	68,571	0	0	-12,374	-73,633	86,007
Cash flow from operations	-1,866,885	34,582,539	31,174,303	5,793,904	23,501,534	-5,400,428	8,664,128	17,488,280	4,956,206	7,400,637	-881,518	2,708,102	-343,639	1,844,173	-2,149,914
Investing Activities
capital expenditure	-26,776,964	-22,431,845	-29,747,290	-17,614,573	-22,353,355	-11,539,014	-14,613,033	-6,528,988	-5,607,907	-3,443,022	-1,895,472	-1,538,404	-812,743	-35,654	-199,085
Change in Investments	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0
cash flow from investments	-26,776,964	-22,431,845	-29,747,290	-17,614,573	-22,353,355	-11,539,015	-14,613,033	-6,528,988	-5,607,907	-3,443,022	-1,895,472	-1,538,404	-812,743	-35,654	-199,085
Financing Activities
Bank loans	0	0	0	0	0	0	0	-26,245	-110,236	4,060	116,479	571	-42,396	-67,977	125,744
Group/Directors Accounts	9,595,299	4,519,998	8,775,406	-952,695	-6,398,349	10,157,163	-510,855	856,910	-273,862	358,935	23,941	70,114	45,901	114,750	167,951
Other Short Term Loans	0	0	0	0	0	-150,172	150,172	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	-3,573,081	3,573,081	-13,801	-32,444	-134,747	115,746	-15,942	-15,371	53,611	42,948
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	-72,589	-185,586	-184,858	443,033
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	-8,249,921	8,741,384	0	5,722,771	2,976	35,224	76,446	-2,063,565	-26,083	20,138	-28,575	27,099	3,382,031
interest	380,638	441,385	303,062	790,835	934,801	344,131	52,712	-107,303	15,343	-4,081	-2,849	1,343	-12,283	-40,053	-52,930
cash flow from financing	9,975,937	4,961,383	828,547	8,579,524	-5,463,548	12,500,812	3,268,086	744,785	-324,753	-1,839,398	227,234	3,635	-238,310	-97,428	4,108,777
cash and cash equivalents
cash	-18,667,912	17,112,077	2,255,560	-3,241,145	-4,315,369	-3,666,300	-2,027,610	11,746,950	-644,177	3,264,252	-1,663,357	1,837,781	-1,394,691	1,746,529	217,790
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-18,667,912	17,112,077	2,255,560	-3,241,145	-4,315,369	-3,666,300	-2,027,610	11,746,950	-644,177	3,264,252	-1,663,357	1,837,781	-1,394,691	1,746,529	217,790

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for rebellion developments limited. Get real-time insights into rebellion developments 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 rebellion developments limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other large companies, companies in OX2 area or any other competitors across 12 key performance metrics.

REBELLION DEVELOPMENTS LIMITED group structure

Rebellion Developments Limited has no subsidiary companies.

Ultimate parent company

REBELLION GROUP LTD

11432845

REBELLION GAMES HOLDINGS LTD

11433789

2 parents

REBELLION DEVELOPMENTS LIMITED

02770940

REBELLION DEVELOPMENTS LIMITED Shareholders

rebellion games holdings ltd

100%

Rebellion Developments Limited currently has 2 directors. The longest serving directors include Mr Jonathon Kingsley (Oct 1993) and Mr Christopher Kingsley (Oct 1993).

officer	country	age	start	end	role
Mr Jonathon Kingsley		60 years	Oct 1993	-	Director
Mr Christopher Kingsley		58 years	Oct 1993	-	Director

P&L

June 2024

turnover

55.5m

+15%

operating profit

11.1m

-426%

gross margin

47.4%

+95.89%

turnover

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

Balance Sheet

June 2024

net assets

83.9m

+0.19%

total assets

122.5m

+0.22%

cash

2.6m

-0.88%

net assets

Total assets minus all liabilities

Similar Companies

edge case games ltd

zeptolab uk limited

2.5

pg game development limited

splash damage limited

endless tiger limited

company number

02770940

Type

Private limited with Share Capital

industry

58210 - Publishing of computer games

62011 - Ready-made interactive leisure and entertainment software development

incorporation date

December 1992

ultimate parent company

REBELLION GROUP LTD

previous names

N/A

address

riverside house osney mead, oxford, OX2 0ES

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 rebellion developments limited. Currently there are 1 open charges and 3 have been satisfied in the past.

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 REBELLION DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.

rebellion developments limited Company Information

rebellion developments limited Estimated Valuation

rebellion developments limited Estimated Valuation

rebellion developments limited Estimated Valuation

Rebellion Developments Limited Overview

Rebellion Developments Limited Health Check

REBELLION DEVELOPMENTS LIMITED financials

rebellion developments limited Credit Report and Business Information

Rebellion Developments Limited Competitor Analysis

rebellion developments limited Ownership

rebellion developments limited directors

rebellion developments limited company details

rebellion developments limited Charges & Mortgages

rebellion developments limited Capital Raised & Share Issues BETA

rebellion developments limited Companies House Filings - See Documents