Pomanda estimates the enterprise value of ATOM PUBLISHING LIMITED at £734.9k based on a Turnover of £1.6m and 0.46x industry multiple (adjusted for size and gross margin).
atom publishing limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ATOM PUBLISHING LIMITED at £0 based on an EBITDA of £-36.9k and a 2.64x industry multiple (adjusted for size and gross margin).
atom publishing limitedEstimated Valuation
£997.2k
Pomanda estimates the enterprise value of ATOM PUBLISHING LIMITED at £997.2k based on Net Assets of £595.7k and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Atom Publishing LimitedOverview
Atom Publishing Limited is a live company located in london, SW6 2TF with a Companies House number of 03213356. It operates in the publishing of consumer and business journals and periodicals sector, SIC Code 58142. Founded in June 1996, it's largest shareholder is
stephen joseph james quirke
with a 100% stake. Atom Publishing Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.6m with
declining
growth in recent years.
Pomanda's financial health check has awarded Atom Publishing 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 £1.6m, make it smaller than the average company (£6.2m)
£1.6m - Atom Publishing Limited
£6.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (5.3%)
-3% - Atom Publishing Limited
5.3% - Industry AVG
Production
with a gross margin of 34.8%, this company has a higher cost of product (52.5%)
34.8% - Atom Publishing Limited
52.5% - Industry AVG
Profitability
an operating margin of -2.3% make it less profitable than the average company (5.5%)
-2.3% - Atom Publishing Limited
5.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (53)
1 - Atom Publishing Limited
53 - Industry AVG
Pay Structure
on an average salary of £59.7k, the company has an equivalent pay structure (£59.7k)
£59.7k - Atom Publishing Limited
£59.7k - Industry AVG
Efficiency
resulting in sales per employee of £1.6m, this is more efficient (£145.2k)
£1.6m - Atom Publishing Limited
£145.2k - Industry AVG
Debtor Days
it gets paid by customers after 136 days, this is later than average (45 days)
136 days - Atom Publishing Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (32 days)
1 days - Atom Publishing Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Atom Publishing Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Atom Publishing Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.4%, this is a lower level of debt than the average (66%)
1.4% - Atom Publishing Limited
66% - Industry AVG
ATOM PUBLISHING LIMITED financials
EXPORT
Atom Publishing Limited's latest turnover from April 2024 is estimated at £1.6 million and the company has net assets of £595.7 thousand. According to their latest financial statements, Atom Publishing Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
1,611,696
2,425,040
1,568,163
1,752,946
638,707
686,430
498,507
762,956
1,014,818
992,471
529,253
422,447
905,216
918,321
2,424,176
Other Income Or Grants
Cost Of Sales
1,050,884
1,563,408
974,980
1,262,163
414,500
446,523
328,398
516,495
707,183
675,491
349,520
277,987
627,906
612,523
1,479,524
Gross Profit
560,812
861,633
593,182
490,783
224,208
239,908
170,109
246,461
307,635
316,980
179,733
144,460
277,310
305,798
944,652
Admin Expenses
597,733
869,534
612,941
175,417
251,709
183,548
137,006
187,591
243,427
214,275
103,610
75,977
330,624
309,520
821,176
Operating Profit
-36,921
-7,901
-19,759
315,366
-27,501
56,360
33,103
58,870
64,208
102,705
76,123
68,483
-53,314
-3,722
123,476
Interest Payable
Interest Receivable
179
463
4,300
2,748
1,171
1,939
1,783
1,746
1,491
1,377
1,201
4,858
Pre-Tax Profit
-36,921
-7,901
-19,759
315,544
-27,038
60,659
35,851
60,041
66,146
104,488
77,870
69,974
-51,937
-2,521
123,876
Tax
-59,953
-11,525
-6,812
-11,408
-13,229
-20,897
-16,353
-16,094
-27,991
Profit After Tax
-36,921
-7,901
-19,759
255,591
-27,038
49,134
29,039
48,633
52,917
83,590
61,517
53,880
-51,937
-2,521
95,885
Dividends Paid
Retained Profit
-36,921
-7,901
-19,759
255,591
-27,038
49,134
29,039
48,633
52,917
83,590
61,517
53,880
-51,937
-2,521
95,885
Employee Costs
59,713
600,956
54,319
49,788
290,546
289,170
133,916
185,519
237,074
222,404
133,756
129,357
261,635
256,287
570,375
Number Of Employees
1
11
1
1
6
6
3
4
5
5
3
3
6
6
14
EBITDA*
-36,921
-7,901
-19,759
316,091
-27,198
56,360
33,103
58,870
64,208
104,272
77,975
70,275
-51,116
75
125,176
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
1
420
1,145
1,870
2,595
2
2
2
2
2
1,569
3,182
4,039
2,554
4,789
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1
420
1,145
1,870
2,595
2
2
2
2
2
1,569
3,182
4,039
2,554
4,789
Stock & work in progress
Trade Debtors
604,355
647,763
648,137
666,786
178,413
181,046
114,958
181,355
256,581
249,116
123,961
94,756
213,785
215,439
615,893
Group Debtors
Misc Debtors
29,009
28,282
66,297
32,126
59,620
9,802
Cash
357,825
568,000
578,596
520,537
416,320
359,166
353,882
344,572
251,842
299,015
181,523
misc current assets
155,000
142,506
109,072
37,127
total current assets
604,355
647,763
648,137
666,786
691,238
891,552
802,626
739,019
701,910
636,564
544,140
471,454
525,247
524,256
797,416
total assets
604,356
648,183
649,282
668,656
693,833
891,554
802,628
739,021
701,912
636,566
545,709
474,636
529,286
526,810
802,205
Bank overdraft
Bank loan
Trade Creditors
5,078
11,984
5,182
5,397
7,773
174,184
131,368
73,416
35,343
60,475
66,991
62,508
105,218
71,127
413,359
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
80,277
42,716
28,933
23,860
89,680
69,358
total current liabilities
5,078
11,984
5,182
5,397
7,773
174,184
131,368
73,416
115,620
103,191
95,924
86,368
194,898
140,485
413,359
loans
hp & lease commitments
Accruals and Deferred Income
3,600
3,600
3,600
3,000
4,272
7,296
30,680
other liabilities
provisions
total long term liabilities
3,600
3,600
3,600
3,000
4,272
7,296
30,680
total liabilities
8,678
15,584
8,782
8,397
7,773
178,456
138,664
104,096
115,620
103,191
95,924
86,368
194,898
140,485
413,359
net assets
595,678
632,599
640,500
660,259
686,060
713,098
663,964
634,925
586,292
533,375
449,785
388,268
334,388
386,325
388,846
total shareholders funds
595,678
632,599
640,500
660,259
686,060
713,098
663,964
634,925
586,292
533,375
449,785
388,268
334,388
386,325
388,846
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-36,921
-7,901
-19,759
315,366
-27,501
56,360
33,103
58,870
64,208
102,705
76,123
68,483
-53,314
-3,722
123,476
Depreciation
725
303
1,567
1,852
1,792
2,198
3,797
1,700
Amortisation
Tax
-59,953
-11,525
-6,812
-11,408
-13,229
-20,897
-16,353
-16,094
-27,991
Stock
Debtors
-43,408
-374
-18,649
488,373
-2,633
66,088
-66,397
-104,235
8,192
87,140
63,376
-146,523
48,164
-390,652
615,893
Creditors
-6,906
6,802
-215
-2,376
-166,411
42,816
57,952
38,073
-25,132
-6,516
4,483
-42,710
34,091
-342,232
413,359
Accruals and Deferred Income
600
3,000
-4,272
-3,024
-23,384
-49,597
37,561
13,783
5,073
-65,820
20,322
69,358
Deferred Taxes & Provisions
Cash flow from operations
-419
-725
-725
-231,611
-195,248
18,539
127,256
140,173
55,216
3,502
7,802
92,174
-44,867
117,853
-105,349
Investing Activities
capital expenditure
419
725
725
-2,896
-239
-935
-3,683
-1,562
-6,489
Change in Investments
cash flow from investments
419
725
725
-2,896
-239
-935
-3,683
-1,562
-6,489
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
-281,392
292,961
interest
179
463
4,300
2,748
1,171
1,939
1,783
1,746
1,491
1,377
1,201
4,858
cash flow from financing
-281,213
463
4,300
2,748
1,171
1,939
1,783
1,746
1,491
1,377
1,201
297,819
cash and cash equivalents
cash
-357,825
-210,175
-10,596
58,059
104,217
57,154
5,284
9,310
92,730
-47,173
117,492
181,523
overdraft
change in cash
-357,825
-210,175
-10,596
58,059
104,217
57,154
5,284
9,310
92,730
-47,173
117,492
181,523
atom publishing 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 atom publishing limited. Get real-time insights into atom publishing limited's credit score, group structure and payment trends.
Perform a competitor analysis for atom publishing limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in SW6 area or any other competitors across 12 key performance metrics.
atom publishing limited Ownership
ATOM PUBLISHING LIMITED group structure
Atom Publishing Limited has no subsidiary companies.
Ultimate parent company
ATOM PUBLISHING LIMITED
03213356
ATOM PUBLISHING LIMITED Shareholders
The sole shareholder of Atom Publishing Limited is Stephen Joseph James Quirke.
stephen joseph james quirke
100%
atom publishing limited directors
Atom Publishing Limited currently has 1 director, Mr Stephen Quirke serving since Jun 1996.
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 atom publishing limited.
atom publishing 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 ATOM PUBLISHING LIMITED. This can take several minutes, an email will notify you when this has completed.
atom publishing limitedCompanies House Filings - See Documents
