copyright rescue international limited

Live MatureMicroHigh

copyright rescue international limited Company Information

Share COPYRIGHT RESCUE INTERNATIONAL LIMITED

Company Number

03665345

Shareholders

andrew john mcqueen

david loader

Group Structure

View All

Industry

Other personal service activities n.e.c.

 

Registered Address

kemp house 160 city road, london, EC1V 2NX

copyright rescue international limited Estimated Valuation

£96.1k

Pomanda estimates the enterprise value of COPYRIGHT RESCUE INTERNATIONAL LIMITED at £96.1k based on a Turnover of £175.3k and 0.55x industry multiple (adjusted for size and gross margin).

copyright rescue international limited Estimated Valuation

£0

Pomanda estimates the enterprise value of COPYRIGHT RESCUE INTERNATIONAL LIMITED at £0 based on an EBITDA of £0 and a 3.27x industry multiple (adjusted for size and gross margin).

copyright rescue international limited Estimated Valuation

£0

Pomanda estimates the enterprise value of COPYRIGHT RESCUE INTERNATIONAL LIMITED at £0 based on Net Assets of £-180.4k and 2.41x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Copyright Rescue International Limited Overview

Copyright Rescue International Limited is a live company located in london, EC1V 2NX with a Companies House number of 03665345. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in November 1998, it's largest shareholder is andrew john mcqueen with a 50% stake. Copyright Rescue International Limited is a mature, micro sized company, Pomanda has estimated its turnover at £175.3k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Copyright Rescue International Limited Health Check

Pomanda's financial health check has awarded Copyright Rescue International Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

3 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £175.3k, make it smaller than the average company (£1.2m)

£175.3k - Copyright Rescue International Limited

£1.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (7.9%)

29% - Copyright Rescue International Limited

7.9% - Industry AVG

production

Production

with a gross margin of 20.5%, this company has a higher cost of product (41.7%)

20.5% - Copyright Rescue International Limited

41.7% - Industry AVG

profitability

Profitability

There is insufficient data available for this Key Performance Indicator!

- - Copyright Rescue International Limited

- - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (15)

2 - Copyright Rescue International Limited

15 - Industry AVG

paystructure

Pay Structure

on an average salary of £34.5k, the company has an equivalent pay structure (£34.5k)

£34.5k - Copyright Rescue International Limited

£34.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £87.7k, this is less efficient (£104.2k)

£87.7k - Copyright Rescue International Limited

£104.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 21 days, this is earlier than average (31 days)

21 days - Copyright Rescue International Limited

31 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 500 days, this is slower than average (40 days)

500 days - Copyright Rescue International Limited

40 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Copyright Rescue International Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Copyright Rescue International Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 1825.2%, this is a higher level of debt than the average (48.1%)

1825.2% - Copyright Rescue International Limited

48.1% - Industry AVG

COPYRIGHT RESCUE INTERNATIONAL LIMITED financials

EXPORTms excel logo

Copyright Rescue International Limited's latest turnover from December 2023 is estimated at £175.3 thousand and the company has net assets of -£180.4 thousand. According to their latest financial statements, Copyright Rescue International Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover175,304780,54987,16581,70380,429565,054359,2731,345,6878,520,0776,913,3483,283,6722,507,2943,764,878982,271
Other Income Or Grants
Cost Of Sales139,324624,95070,98666,84265,056452,789285,5761,060,8426,734,4185,431,0292,565,6581,951,0582,887,906865,110
Gross Profit35,980155,59916,17914,86015,373112,26673,697284,8451,785,6581,482,319718,013556,236876,972117,161
Admin Expenses35,980155,47616,17914,860195,893-315,221112,26773,697305,4551,808,5021,521,969768,607620,408912,258127,251
Operating Profit123-180,520315,221-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090
Interest Payable
Interest Receivable
Pre-Tax Profit123-180,520315,221-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090
Tax-23-59,892
Profit After Tax100-180,520255,329-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090
Dividends Paid
Retained Profit100-180,520255,329-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090
Employee Costs68,97965,76562,47259,37659,191108,84355,990229,3331,287,5011,017,500494,967381,684574,43558,500
Number Of Employees2222242846371814223
EBITDA*123-180,520315,221-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets66
Intangible Assets
Investments & Other666666
Debtors (Due After 1 year)
Total Fixed Assets66666666
Stock & work in progress
Trade Debtors10,452249,41026,361224,7171,749,6421,369,114831,719678,258828,220694,921
Group Debtors158,773159,932159,465507224,722141,232
Misc Debtors90,63769,19065,000385,064
Cash
misc current assets
total current assets10,452249,410249,410229,122159,46565,507411,425224,7171,749,6421,369,1141,056,441819,490828,220694,921
total assets10,458249,416249,416229,128159,47165,513411,431224,7231,749,6421,369,1141,056,441819,490828,220694,921
Bank overdraft
Bank loan
Trade Creditors 190,878429,836219,524257,315479,9511,984,2601,580,888215,818128,693885,578716,993
Group/Directors Accounts238,8721,012,747812,327
other short term finances
hp & lease commitments
other current liabilities429,836409,548339,891101,218170,472
total current liabilities190,878429,836429,836409,548339,891320,742666,659479,9511,984,2601,580,8881,228,565941,020885,578716,993
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities190,878429,836429,836409,548339,891320,742666,659479,9511,984,2601,580,8881,228,565941,020885,578716,993
net assets-180,420-180,420-180,420-180,420-180,420-255,229-255,228-255,228-234,618-211,774-172,124-121,530-57,358-22,072
total shareholders funds-180,420-180,420-180,420-180,420-180,420-255,229-255,228-255,228-234,618-211,774-172,124-121,530-57,358-22,072
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit123-180,520315,221-1-20,610-22,844-39,650-50,594-64,172-35,286-10,090
Depreciation
Amortisation
Tax-23-59,892
Stock
Debtors-238,95820,28869,657159,465-65,507-345,918186,708-1,524,925380,528312,673236,951-8,730133,299694,921
Creditors-238,958429,836-219,524-37,791-222,636-1,504,309403,3721,365,07087,125-756,885168,585716,993
Accruals and Deferred Income-429,83620,28869,657339,891-101,218-69,254170,472
Deferred Taxes & Provisions
Cash flow from operations100-9494238,872-238,87261,012,747-200,420-812,32711,982
Investing Activities
capital expenditure-6
Change in Investments-66-66
cash flow from investments-66-6
Financing Activities
Bank loans
Group/Directors Accounts-238,872238,872-1,012,747200,420812,327
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-100100-100-11,982
interest
cash flow from financing-100100-100-238,872238,872-1,012,747200,420812,327-11,982
cash and cash equivalents
cash
overdraft
change in cash

copyright rescue international 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 copyright rescue international limited. Get real-time insights into copyright rescue international 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

Copyright Rescue International Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for copyright rescue international limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in EC1V area or any other competitors across 12 key performance metrics.

copyright rescue international limited Ownership

COPYRIGHT RESCUE INTERNATIONAL LIMITED group structure

Copyright Rescue International Limited has 1 subsidiary company.

Ultimate parent company

COPYRIGHT RESCUE INTERNATIONAL LIMITED

03665345

1 subsidiary

COPYRIGHT RESCUE INTERNATIONAL LIMITED Shareholders

andrew john mcqueen 50%
david loader 50%

copyright rescue international limited directors

Copyright Rescue International Limited currently has 2 directors. The longest serving directors include Mr David Loader (Nov 1998) and Mr Andrew McQueen (Nov 1998).

officercountryagestartendrole
Mr David Loader75 years Nov 1998- Director
Mr Andrew McQueenEngland60 years Nov 1998- Director

P&L

December 2023

turnover

175.3k

-78%

operating profit

0

0%

gross margin

20.6%

+2.96%

turnover

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

Balance Sheet

December 2023

net assets

-180.4k

0%

total assets

10.5k

-0.96%

cash

0

0%

net assets

Total assets minus all liabilities

copyright rescue international limited company details

company number

03665345

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

November 1998

age

27

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

kemp house 160 city road, london, EC1V 2NX

Bank

COUTTS & CO

Legal Advisor

-

copyright rescue international 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 found 2 charges/mortgages relating to copyright rescue international limited. Currently there are 2 open charges and 0 have been satisfied in the past.

copyright rescue international 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 COPYRIGHT RESCUE INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.

copyright rescue international limited Companies House Filings - See Documents

datedescriptionview/download