Pomanda estimates the enterprise value of QUANDARY LIVE LIMITED at £1.1m based on a Turnover of £1.7m and 0.65x industry multiple (adjusted for size and gross margin).
quandary live limitedEstimated Valuation
£176.4k
Pomanda estimates the enterprise value of QUANDARY LIVE LIMITED at £176.4k based on an EBITDA of £52.1k and a 3.38x industry multiple (adjusted for size and gross margin).
quandary live limitedEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of QUANDARY LIVE LIMITED at £1.2m based on Net Assets of £676.5k and 1.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Quandary Live LimitedOverview
Quandary Live Limited is a live company located in malton, YO17 8HF with a Companies House number of 03170605. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in March 1996, it's largest shareholder is
edward john donald rivis
with a 48.6% stake. Quandary Live Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.7m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Quandary Live Limited a 3 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
Health Rating3out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £1.7m, make it smaller than the average company (£10.2m)
£1.7m - Quandary Live Limited
£10.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (10.1%)
6% - Quandary Live Limited
10.1% - Industry AVG
Production
with a gross margin of 22.8%, this company has a higher cost of product (40.3%)
22.8% - Quandary Live Limited
40.3% - Industry AVG
Profitability
an operating margin of 3.1% make it less profitable than the average company (5.3%)
3.1% - Quandary Live Limited
5.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (57)
2 - Quandary Live Limited
57 - Industry AVG
Pay Structure
on an average salary of £51.7k, the company has an equivalent pay structure (£51.7k)
£51.7k - Quandary Live Limited
£51.7k - Industry AVG
Efficiency
resulting in sales per employee of £843.5k, this is more efficient (£159.8k)
£843.5k - Quandary Live Limited
£159.8k - Industry AVG
Debtor Days
it gets paid by customers after 172 days, this is later than average (53 days)
172 days - Quandary Live Limited
53 days - Industry AVG
Creditor Days
its suppliers are paid after 37 days, this is close to average (36 days)
37 days - Quandary Live Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Quandary Live Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Quandary Live Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 16.4%, this is a lower level of debt than the average (62.3%)
16.4% - Quandary Live Limited
62.3% - Industry AVG
QUANDARY LIVE LIMITED financials
EXPORT
Quandary Live Limited's latest turnover from February 2024 is estimated at £1.7 million and the company has net assets of £676.5 thousand. According to their latest financial statements, Quandary Live Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
1,686,983
1,538,079
1,489,867
1,401,699
1,478,219
878,420
709,236
117,563
109,429
45,564
4,252
10,421
12,818
35,090
125,110
Other Income Or Grants
Cost Of Sales
1,302,036
1,173,834
1,132,420
1,072,646
1,113,465
663,909
531,681
88,048
80,527
33,985
3,171
7,723
9,377
26,012
90,888
Gross Profit
384,947
364,245
357,447
329,053
364,755
214,511
177,555
29,515
28,902
11,578
1,081
2,697
3,441
9,078
34,221
Admin Expenses
332,826
317,447
312,589
323,588
253,967
108,499
-253,687
32,942
19,579
-18,415
-1,056
-4,688
-1,134
29,405
13,432
Operating Profit
52,121
46,798
44,858
5,465
110,788
106,012
431,242
-3,427
9,323
29,993
2,137
7,385
4,575
-20,327
20,789
Interest Payable
Interest Receivable
10
87
78
63
62
24
34
21
Pre-Tax Profit
52,121
46,798
44,858
5,465
110,788
106,012
431,242
-3,417
9,410
30,071
2,200
7,447
4,599
-20,293
20,810
Tax
-13,030
-8,892
-8,523
-1,038
-21,050
-20,142
-81,936
-1,882
-6,014
-462
-1,713
-1,104
-5,827
Profit After Tax
39,091
37,906
36,335
4,427
89,738
85,870
349,306
-3,417
7,528
24,057
1,738
5,734
3,495
-20,293
14,983
Dividends Paid
Retained Profit
39,091
37,906
36,335
4,427
89,738
85,870
349,306
-3,417
7,528
24,057
1,738
5,734
3,495
-20,293
14,983
Employee Costs
103,466
97,784
91,180
85,203
85,245
90,035
85,305
86,068
45,199
45,262
44,806
43,279
43,595
42,999
41,727
Number Of Employees
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
EBITDA*
52,121
46,798
44,858
5,465
110,788
106,012
431,242
-3,427
10,435
30,865
3,175
8,936
6,596
-17,269
22,915
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
14,112
17,444
20,448
22,478
26,045
16,653
4,041
3,142
2,354
2,301
2,110
3,148
4,699
7,395
8,168
Intangible Assets
Investments & Other
51
51
51
1
Debtors (Due After 1 year)
Total Fixed Assets
14,112
17,444
20,448
22,478
26,045
16,653
4,041
3,142
2,405
2,352
2,161
3,149
4,699
7,395
8,168
Stock & work in progress
Trade Debtors
795,403
750,604
736,772
718,798
727,917
464,381
388,023
36,851
31,101
11,594
869
178
1,814
6,457
30,847
Group Debtors
Misc Debtors
Cash
8,246
26,375
4,808
20,528
4,129
5,413
8,290
misc current assets
total current assets
795,403
750,604
736,772
718,798
727,917
464,381
388,023
36,851
39,347
37,969
5,677
20,706
5,943
11,870
39,137
total assets
809,515
768,048
757,220
741,276
753,962
481,034
392,064
39,993
41,752
40,321
7,838
23,855
10,642
19,265
47,305
Bank overdraft
Bank loan
Trade Creditors
133,017
130,641
157,719
178,110
195,223
12,033
8,933
6,168
4,360
10,457
2,031
19,836
12,357
24,475
32,222
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
133,017
130,641
157,719
178,110
195,223
12,033
8,933
6,168
4,360
10,457
2,031
19,836
12,357
24,475
32,222
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
133,017
130,641
157,719
178,110
195,223
12,033
8,933
6,168
4,360
10,457
2,031
19,836
12,357
24,475
32,222
net assets
676,498
637,407
599,501
563,166
558,739
469,001
383,131
33,825
37,392
29,864
5,807
4,019
-1,715
-5,210
15,083
total shareholders funds
676,498
637,407
599,501
563,166
558,739
469,001
383,131
33,825
37,392
29,864
5,807
4,019
-1,715
-5,210
15,083
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
52,121
46,798
44,858
5,465
110,788
106,012
431,242
-3,427
9,323
29,993
2,137
7,385
4,575
-20,327
20,789
Depreciation
1,112
872
1,038
1,551
2,021
3,058
2,126
Amortisation
Tax
-13,030
-8,892
-8,523
-1,038
-21,050
-20,142
-81,936
-1,882
-6,014
-462
-1,713
-1,104
-5,827
Stock
Debtors
44,799
13,832
17,974
-9,119
263,536
76,358
351,172
5,750
19,507
10,725
691
-1,636
-4,643
-24,390
30,847
Creditors
2,376
-27,078
-20,391
-17,113
183,190
3,100
2,765
1,808
-6,097
8,426
-17,805
7,479
-12,118
-7,747
32,222
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-3,332
-3,004
-2,030
-3,567
9,392
12,612
899
-7,369
-17,051
22,552
-15,783
16,338
-1,983
-626
18,463
Investing Activities
capital expenditure
3,332
3,004
2,030
3,567
-9,392
-12,612
-899
-788
-1,165
-1,063
675
-2,285
-10,294
Change in Investments
-51
50
1
cash flow from investments
3,332
3,004
2,030
3,567
-9,392
-12,612
-899
-737
-1,165
-1,063
-50
-1
675
-2,285
-10,294
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-150
50
100
interest
10
87
78
63
62
24
34
21
cash flow from financing
-140
87
78
113
62
24
34
121
cash and cash equivalents
cash
-8,246
-18,129
21,567
-15,720
16,399
-1,284
-2,877
8,290
overdraft
change in cash
-8,246
-18,129
21,567
-15,720
16,399
-1,284
-2,877
8,290
quandary live limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for quandary live limited. Get real-time insights into quandary live limited's credit score, group structure and payment trends.
Perform a competitor analysis for quandary live limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in YO17 area or any other competitors across 12 key performance metrics.
64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
incorporation date
March 1996
age
29
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
strategic web profits limited (August 2012)
sumatrix limited (May 2009)
See more
accountant
-
auditor
-
address
boythorpe butterwick, weaverthorpe, malton, north yorkshire, YO17 8HF
Bank
BARCLAYS BANK PLC
Legal Advisor
-
quandary live 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 did not find charges/mortgages relating to quandary live limited.
quandary live 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 QUANDARY LIVE LIMITED. This can take several minutes, an email will notify you when this has completed.
quandary live limitedCompanies House Filings - See Documents
