Future Computing Limited

POWER SEARCH PRICING

SOLUTIONS

future computing limited Company Information

Live

MatureSmallDeclining

Company Number

03032850

Next Accounts

Mar 2026

Industry

Business and domestic software development

Directors

Sonjoy Premi

Sunanda Premi

Shareholders

dr sonjoy kumar premi

mrs sunanda premi

Group Structure

View All

Contact

Registered Address

55 staines road west, sunbury-on-thames, TW16 7AH

Website

www.futurecomputersltd.com

future computing limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of FUTURE COMPUTING LIMITED at £1.2m based on Net Assets of £513.2k and 2.37x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Future Computing Limited is a live company located in sunbury-on-thames, TW16 7AH with a Companies House number of 03032850. It operates in the business and domestic software development sector, SIC Code 62012. Founded in March 1995, it's largest shareholder is dr sonjoy kumar premi with a 50% stake. Future Computing Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Future Computing Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £1m, make it smaller than the average company (£4.1m)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (11.3%)

EXPORT

Future Computing Limited's latest turnover from June 2024 is estimated at £1 million and the company has net assets of £513.2 thousand. According to their latest financial statements, Future Computing Limited has 2 employees and maintains cash reserves of 0 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	1,044,312	1,004,067	1,007,237	1,053,827	995,192	1,012,620	1,137,350	1,120,706	1,914,741	31,465	24,698	104,535	88,604	70,311	151,505
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	601,607	582,361	565,283	598,864	566,633	595,599	666,865	634,388	1,085,386	17,497	14,004	57,650	46,620	37,031	82,731
Gross Profit	442,706	421,706	441,954	454,963	428,559	417,020	470,484	486,318	829,355	13,967	10,695	46,885	41,984	33,280	68,774
Admin Expenses	457,340	441,098	454,654	453,004	422,110	460,901	457,951	449,220	774,168	-32,566	-22,941	-22,152	17,717	-15,864	-65,661
Operating Profit	-14,634	-19,392	-12,700	1,959	6,449	-43,881	12,533	37,098	55,187	46,533	33,636	69,037	24,267	49,144	134,435
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	1,386	2,646	2,403	2,155	1,992	1,877	11,830
Pre-Tax Profit	-14,634	-19,392	-12,700	1,959	6,449	-43,881	12,533	37,098	56,574	49,179	36,039	71,192	26,259	51,020	146,265
Tax	0	0	0	-372	-1,225	0	-2,381	-7,049	-11,315	-9,836	-7,568	-16,374	-6,302	-13,265	-30,837
Profit After Tax	-14,634	-19,392	-12,700	1,587	5,224	-43,881	10,152	30,049	45,259	39,343	28,471	54,818	19,957	37,755	115,428
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80,000
Retained Profit	-14,634	-19,392	-12,700	1,587	5,224	-43,881	10,152	30,049	45,259	39,343	28,471	54,818	19,957	37,755	35,428
Employee Costs	138,586	133,277	125,670	118,123	113,367	120,632	118,681	114,256	651,140	53,738	53,844	51,853	52,448	50,370	99,353
Number Of Employees	2	2	2	2	2	2	2	2	12	1	1	1	1	1	2
EBITDA*	-14,634	-19,392	-12,700	1,959	6,449	-43,881	12,533	37,098	55,187	47,295	34,653	69,391	24,573	49,831	135,275

* 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	0	0	377	502	669	892	1,190	1,586	1,716	2,288	3,050	1,728	665	411	609
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	377	502	669	892	1,190	1,586	1,716	2,288	3,050	1,728	665	411	609
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	513,745	538,074	557,089	577,561	576,527	575,279	624,791	626,268	598,246	0	0	27,972	23,604	18,564	16,208
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	554,560	503,723	457,667	404,223	392,649	358,013
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	513,745	538,074	557,089	577,561	576,527	575,279	624,791	626,268	598,246	554,560	503,723	485,639	427,827	411,213	374,221
total assets	513,745	538,074	557,466	578,063	577,196	576,171	625,981	627,854	599,962	556,848	506,773	487,367	428,492	411,624	374,830
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	0	0	0	0	0	0	0
Trade Creditors	508	10,203	10,203	15,350	16,415	20,614	26,543	40,973	43,130	44,617	33,733	43,508	39,451	42,540	0
Group/Directors Accounts	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	43,501
total current liabilities	508	10,203	10,203	15,350	16,415	20,614	26,543	40,973	43,130	44,617	33,733	43,508	39,451	42,540	43,501
loans	0	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	0
Accruals and Deferred Income	0	0	0	2,750	2,405	2,405	2,405	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	0	0	0	0	0	0	0	0	0	458	610	0	0	0	0
total long term liabilities	0	0	0	2,750	2,405	2,405	2,405	0	0	458	610	0	0	0	0
total liabilities	508	10,203	10,203	18,100	18,820	23,019	28,948	40,973	43,130	45,075	34,343	43,508	39,451	42,540	43,501
net assets	513,237	527,871	547,263	559,963	558,376	553,152	597,033	586,881	556,832	511,773	472,430	443,859	389,041	369,084	331,329
total shareholders funds	513,237	527,871	547,263	559,963	558,376	553,152	597,033	586,881	556,832	511,773	472,430	443,859	389,041	369,084	331,329

	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	-14,634	-19,392	-12,700	1,959	6,449	-43,881	12,533	37,098	55,187	46,533	33,636	69,037	24,267	49,144	134,435
Depreciation	0	0	0	0	0	0	0	0	0	762	1,017	354	306	687	840
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-372	-1,225	0	-2,381	-7,049	-11,315	-9,836	-7,568	-16,374	-6,302	-13,265	-30,837
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-24,329	-19,015	-20,472	1,034	1,248	-49,512	-1,477	28,022	598,246	0	-27,972	4,368	5,040	2,356	16,208
Creditors	-9,695	0	-5,147	-1,065	-4,199	-5,929	-14,430	-2,157	-1,487	10,884	-9,775	4,057	-3,089	42,540	0
Accruals and Deferred Income	0	0	-2,750	345	0	0	2,405	0	0	0	0	0	0	-43,501	43,501
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	-458	-152	610	0	0	0	0
Cash flow from operations	0	-377	-125	-167	-223	-298	-396	-130	-556,319	48,191	45,892	52,706	10,142	33,249	131,731
Investing Activities
capital expenditure	0	377	125	167	223	298	396	130	572	0	-2,339	-1,417	-560	-489	-1,449
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	377	125	167	223	298	396	130	572	0	-2,339	-1,417	-560	-489	-1,449
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	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	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	0
share issue	0	0	0	0	0	0	0	0	-200	0	100	0	0	0	295,901
interest	0	0	0	0	0	0	0	0	1,386	2,646	2,403	2,155	1,992	1,877	11,830
cash flow from financing	0	0	0	0	0	0	0	0	1,186	2,646	2,503	2,155	1,992	1,877	307,731
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	-554,560	50,837	46,056	53,444	11,574	34,636	358,013
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	-554,560	50,837	46,056	53,444	11,574	34,636	358,013

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for future computing limited. Get real-time insights into future computing 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 future computing limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in TW16 area or any other competitors across 12 key performance metrics.

FUTURE COMPUTING LIMITED group structure

Future Computing Limited has no subsidiary companies.

Ultimate parent company

FUTURE COMPUTING LIMITED

03032850

FUTURE COMPUTING LIMITED Shareholders

dr sonjoy kumar premi	50%
mrs sunanda premi	50%

Future Computing Limited currently has 2 directors. The longest serving directors include Sonjoy Premi (Mar 1995) and Mrs Sunanda Premi (Jul 2004).

officer	country	age	start	end	role
Sonjoy Premi		65 years	Mar 1995	-	Director
Mrs Sunanda Premi		58 years	Jul 2004	-	Director

P&L

June 2024

turnover

+4%

operating profit

-14.6k

gross margin

42.4%

+0.93%

turnover

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

Balance Sheet

June 2024

net assets

513.2k

-0.03%

total assets

513.7k

-0.05%

cash

net assets

Total assets minus all liabilities

Similar Companies

dynamo software uk. limited

4.5

2.5

2.5

company number

03032850

Type

Private limited with Share Capital

industry

62012 - Business and domestic software development

incorporation date

March 1995

ultimate parent company

None

previous names

N/A

address

55 staines road west, sunbury-on-thames, TW16 7AH

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 future computing limited.

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

future computing limited Company Information

future computing limited Estimated Valuation

future computing limited Estimated Valuation

future computing limited Estimated Valuation

Future Computing Limited Overview

Future Computing Limited Health Check

FUTURE COMPUTING LIMITED financials

future computing limited Credit Report and Business Information

Future Computing Limited Competitor Analysis

future computing limited Ownership

future computing limited directors

future computing limited company details

future computing limited Charges & Mortgages

future computing limited Capital Raised & Share Issues BETA

future computing limited Companies House Filings - See Documents