a bubble company limited

a bubble company limited Company Information

Share A BUBBLE COMPANY LIMITED
Live 
MatureSmallRapid

Company Number

03716261

Industry

Event catering activities

 

Shareholders

mc london holdings limited

tim smart

View All

Group Structure

View All

Contact

Registered Address

333 medlar street, london, SE5 0JU

a bubble company limited Estimated Valuation

£2.6m

Pomanda estimates the enterprise value of A BUBBLE COMPANY LIMITED at £2.6m based on a Turnover of £4.1m and 0.64x industry multiple (adjusted for size and gross margin).

a bubble company limited Estimated Valuation

£471.3k

Pomanda estimates the enterprise value of A BUBBLE COMPANY LIMITED at £471.3k based on an EBITDA of £86.5k and a 5.45x industry multiple (adjusted for size and gross margin).

a bubble company limited Estimated Valuation

£0

Pomanda estimates the enterprise value of A BUBBLE COMPANY LIMITED at £0 based on Net Assets of £-33.3k and 3.12x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

A Bubble Company Limited Overview

A Bubble Company Limited is a live company located in london, SE5 0JU with a Companies House number of 03716261. It operates in the event catering activities sector, SIC Code 56210. Founded in February 1999, it's largest shareholder is mc london holdings limited with a 73% stake. A Bubble Company Limited is a mature, small sized company, Pomanda has estimated its turnover at £4.1m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

A Bubble Company Limited Health Check

Pomanda's financial health check has awarded A Bubble Company Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £4.1m, make it larger than the average company (£630.3k)

£4.1m - A Bubble Company Limited

£630.3k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 68%, show it is growing at a faster rate (9.8%)

68% - A Bubble Company Limited

9.8% - Industry AVG

production

Production

with a gross margin of 41.4%, this company has a comparable cost of product (41.4%)

41.4% - A Bubble Company Limited

41.4% - Industry AVG

profitability

Profitability

an operating margin of 1.3% make it less profitable than the average company (5.4%)

1.3% - A Bubble Company Limited

5.4% - Industry AVG

employees

Employees

with 55 employees, this is above the industry average (12)

55 - A Bubble Company Limited

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £19.1k, the company has an equivalent pay structure (£19.1k)

£19.1k - A Bubble Company Limited

£19.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £74.3k, this is more efficient (£60.9k)

£74.3k - A Bubble Company Limited

£60.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 41 days, this is later than average (31 days)

41 days - A Bubble Company Limited

31 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 112 days, this is slower than average (30 days)

112 days - A Bubble Company Limited

30 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 2 days, this is less than average (8 days)

2 days - A Bubble Company Limited

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 28 weeks, this is average cash available to meet short term requirements (26 weeks)

28 weeks - A Bubble Company Limited

26 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 101.9%, this is a higher level of debt than the average (78.1%)

101.9% - A Bubble Company Limited

78.1% - Industry AVG

A BUBBLE COMPANY LIMITED financials

EXPORTms excel logo

A Bubble Company Limited's latest turnover from December 2023 is estimated at £4.1 million and the company has net assets of -£33.3 thousand. According to their latest financial statements, A Bubble Company Limited has 55 employees and maintains cash reserves of £818.9 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover4,084,0211,912,1931,787,931862,7514,914,8333,844,3643,823,6983,198,9954,148,9243,299,7782,501,9673,348,4342,208,8682,347,9480
Other Income Or Grants000000000000000
Cost Of Sales2,393,1631,190,1071,228,020603,8463,105,8882,312,6812,162,0831,793,2262,403,7501,964,0231,425,3961,897,0911,095,6401,160,3330
Gross Profit1,690,858722,086559,912258,9051,808,9441,531,6831,661,6151,405,7691,745,1741,335,7551,076,5711,451,3431,113,2281,187,6150
Admin Expenses1,636,203165,465873,379931,2271,437,7501,423,3961,578,5151,392,1181,412,5101,273,798901,0661,306,0691,146,3311,534,34888,971
Operating Profit54,655556,621-313,467-672,322371,194108,28783,10013,651332,66461,957175,505145,274-33,103-346,733-88,971
Interest Payable61,74460,69735,12516,4271,977247392169009361,93399700
Interest Receivable39,83716,4525775515,7343,6747427902791472156694112
Pre-Tax Profit32,748512,375-348,015-688,198374,951111,71483,44914,271332,94362,104174,590143,397-34,031-346,692-88,959
Tax-8,187-97,35100-71,241-21,226-15,855-2,854-66,588-13,042-40,156-34,415000
Profit After Tax24,561415,024-348,015-688,198303,71090,48867,59411,417266,35449,062134,434108,982-34,031-346,692-88,959
Dividends Paid000000000000000
Retained Profit24,561415,024-348,015-688,198303,71090,48867,59411,417266,35449,062134,434108,982-34,031-346,692-88,959
Employee Costs1,049,471930,812960,726775,0011,159,2231,245,7851,045,938955,5531,017,294817,345686,6811,149,000724,874870,9580
Number Of Employees55515544666561545344416046520
EBITDA*86,532587,424-281,227-666,018415,307114,678117,50024,250343,04872,366183,909156,062-21,981-339,123-73,648

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets135,338148,937149,902179,142213,238198,353178,142115,341112,78766,33454,12358,57267,08561,62469,234
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets135,338148,937149,902179,142213,238198,353178,142115,341112,78766,33454,12358,57267,08561,62469,234
Stock & work in progress18,25044,65729,05013,00026,40026,40024,00072,72215,63216,0728,54111,50011,50020,18513,250
Trade Debtors459,037139,889174,4858,957544,025370,696399,361279,618419,486298,374241,663339,542220,691184,307175,614
Group Debtors10,49400000000000000
Misc Debtors334,968381,397378,284308,718106,598119,15310,18034,61000000024,592
Cash818,910698,673241,431219,938881,287647,667332,174261,04454,85756,5912,0826,19016,15911,5894,647
misc current assets000000000000000
total current assets1,641,6591,264,616823,250550,6131,558,3101,163,916765,715647,994489,975371,037252,286357,232248,350216,081218,103
total assets1,776,9971,413,553973,152729,7551,771,5481,362,269943,857763,335602,762437,371306,409415,804315,435277,705287,337
Bank overdraft170,000170,000136,33364,00000000000000
Bank loan000000000000000
Trade Creditors 735,012413,882423,631160,748610,595444,314355,442420,661510,689429,576316,895498,000446,171635,438372,951
Group/Directors Accounts04,21625,08922,21597,12050,35130,557105,0380000000
other short term finances000058,58007,3295,2130000000
hp & lease commitments008,3338,33315,84836,59618,3068,2930000000
other current liabilities611,421419,451344,953161,398392,007551,237324,270115,6530000000
total current liabilities1,516,4331,007,549938,339416,6941,174,1501,082,498735,904654,858510,689429,576316,895498,000446,171635,438372,951
loans293,833463,834507,667416,000000000028,79830,67400
hp & lease commitments0008,33416,6677,51531,2044,4700000000
Accruals and Deferred Income000000000000000
other liabilities000000001,923183,999214,780248,706307,27274,5730
provisions00013,56617,37212,6077,5882,440000002,3452,345
total long term liabilities293,833463,834507,667437,90034,03920,12238,7926,9101,923183,999214,780277,504337,94676,9182,345
total liabilities1,810,2661,471,3831,446,006854,5941,208,1891,102,620774,696661,768512,612613,575531,675775,504784,117712,356375,296
net assets-33,269-57,830-472,854-124,839563,359259,649169,161101,56790,150-176,204-225,266-359,700-468,682-434,651-87,959
total shareholders funds-33,269-57,830-472,854-124,839563,359259,649169,161101,56790,150-176,204-225,266-359,700-468,682-434,651-87,959
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit54,655556,621-313,467-672,322371,194108,28783,10013,651332,66461,957175,505145,274-33,103-346,733-88,971
Depreciation31,87730,80332,2406,30444,1136,39134,40010,59910,38410,4098,40410,78811,1227,61015,323
Amortisation000000000000000
Tax-8,187-97,35100-71,241-21,226-15,855-2,854-66,588-13,042-40,156-34,415000
Stock-26,40715,60716,050-13,40002,400-48,72257,090-4407,531-2,9590-8,6856,93513,250
Debtors283,213-31,483235,094-332,948160,77480,30895,313-105,258121,11256,711-97,879118,85136,384-15,899200,206
Creditors321,130-9,749262,883-449,847166,28188,872-65,219-90,02881,113112,681-181,10551,829-189,267262,487372,951
Accruals and Deferred Income191,97074,498183,555-230,609-159,230226,967208,617115,6530000000
Deferred Taxes & Provisions00-13,566-3,8064,7655,0195,1482,4400000-2,34502,345
Cash flow from operations334,639570,698-99,499-1,003,932195,108331,602203,60097,629236,901107,76363,48654,625-241,292-67,67288,192
Investing Activities
capital expenditure-18,278-29,838-3,00027,792-58,998-26,602-97,201-13,153-56,837-22,620-3,955-2,275-16,5830-84,557
Change in Investments000000000000000
cash flow from investments-18,278-29,838-3,00027,792-58,998-26,602-97,201-13,153-56,837-22,620-3,955-2,275-16,5830-84,557
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-4,216-20,8732,874-74,90546,76919,794-74,481105,0380000000
Other Short Term Loans 000-58,58058,580-7,3292,1165,2130000000
Long term loans-170,001-43,83391,667416,000000000-28,798-1,87630,67400
Hire Purchase and Lease Commitments0-8,333-8,334-15,848-11,596-5,39936,74712,7630000000
other long term liabilities0000000-1,923-182,076-30,781-33,926-58,566232,69974,5730
share issue000000000000001,000
interest-21,907-44,245-34,548-15,8763,7573,427350621279147-915-1,877-9284112
cash flow from financing-196,124-117,28451,659250,79197,51010,493-35,268121,712-181,797-30,634-63,639-62,319262,44574,6141,012
cash and cash equivalents
cash120,237457,24221,493-661,349233,620315,49371,130206,187-1,73454,509-4,108-9,9694,5706,9424,647
overdraft033,66772,33364,00000000000000
change in cash120,237423,575-50,840-725,349233,620315,49371,130206,187-1,73454,509-4,108-9,9694,5706,9424,647

a bubble company 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 a bubble company limited. Get real-time insights into a bubble company 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

A Bubble Company Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for a bubble company limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in SE5 area or any other competitors across 12 key performance metrics.

a bubble company limited Ownership

A BUBBLE COMPANY LIMITED group structure

A Bubble Company Limited has no subsidiary companies.

Ultimate parent company

A BUBBLE COMPANY LIMITED

03716261

A BUBBLE COMPANY LIMITED Shareholders

mc london holdings limited 73%
tim smart 18%
jens nisson 9%

a bubble company limited directors

A Bubble Company Limited currently has 2 directors. The longest serving directors include Mr Michael Collins (Feb 1999) and Mr Jens Nisson (Aug 2019).

officercountryagestartendrole
Mr Michael CollinsEngland54 years Feb 1999- Director
Mr Jens NissonEngland50 years Aug 2019- Director

P&L

December 2023

turnover

4.1m

+114%

operating profit

54.7k

0%

gross margin

41.5%

+9.64%

turnover

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

Balance Sheet

December 2023

net assets

-33.3k

-0.42%

total assets

1.8m

+0.26%

cash

818.9k

+0.17%

net assets

Total assets minus all liabilities

a bubble company limited company details

company number

03716261

Type

Private limited with Share Capital

industry

56210 - Event catering activities

incorporation date

February 1999

age

25

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

butterfly boys ltd (February 2005)

accountant

D R E & CO LIMITED

auditor

-

address

333 medlar street, london, SE5 0JU

Bank

-

Legal Advisor

-

a bubble company 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 4 charges/mortgages relating to a bubble company limited. Currently there are 1 open charges and 3 have been satisfied in the past.

charges

a bubble company limited Companies House Filings - See Documents

datedescriptionview/download