redpixie ltd

Dissolved 

redpixie ltd Company Information

Share REDPIXIE LTD

Company Number

03723293

Shareholders

hewlett-packard holdings limited

Group Structure

View All

Industry

Computer consultancy activities

 +2

Registered Address

ground floor, 210 wharfedale road, winnersh triangle, berkshire, RG41 5TP

redpixie ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of REDPIXIE LTD at £0 based on a Turnover of £0 and 0.74x industry multiple (adjusted for size and gross margin).

redpixie ltd Estimated Valuation

£337.5k

Pomanda estimates the enterprise value of REDPIXIE LTD at £337.5k based on an EBITDA of £71.4k and a 4.73x industry multiple (adjusted for size and gross margin).

redpixie ltd Estimated Valuation

£35.2m

Pomanda estimates the enterprise value of REDPIXIE LTD at £35.2m based on Net Assets of £15.5m and 2.27x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Redpixie Ltd Overview

Redpixie Ltd is a dissolved company that was located in winnersh triangle, RG41 5TP with a Companies House number of 03723293. It operated in the other information technology service activities sector, SIC Code 62090. Founded in March 1999, it's largest shareholder was hewlett-packard holdings limited with a 100% stake. The last turnover for Redpixie Ltd was estimated at £0.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Redpixie Ltd Health Check

Pomanda's financial health check has awarded Redpixie Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1out of 5
positive_score

1 Strong

positive_score

0 Regular

positive_score

3 Weak

size

Size

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -100%, show it is growing at a slower rate (5.3%)

- - Redpixie Ltd

- - Industry AVG

production

Production

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

profitability

Profitability

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (22)

- - Redpixie Ltd

- - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

efficiency

Efficiency

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Redpixie Ltd

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (18 weeks)

- - Redpixie Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 0.3%, this is a lower level of debt than the average (59.2%)

- - Redpixie Ltd

- - Industry AVG

REDPIXIE LTD financials

EXPORTms excel logo

Redpixie Ltd's latest turnover from June 2020 is 0 and the company has net assets of £15.5 million. According to their latest financial statements, Redpixie Ltd has 2 employees and maintains cash reserves of £3.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover7,964,7225,050,2974,748,5312,812,9681,554,7911,350,252286,569361,80164,391
Other Income Or Grants
Cost Of Sales771,457670,5352,045,2501,248,249669,423584,928122,479151,38326,898
Gross Profit7,193,2654,379,7622,703,2811,564,719885,367765,324164,090210,41837,492
Admin Expenses-71,36828,2696,475,5384,459,6182,115,5691,535,08634,254797,724162,908153,68560,238
Operating Profit71,368-28,269717,727-79,856587,71229,633851,113-32,4001,18256,733-22,746
Interest Payable17,63521,29514,1412,463
Interest Receivable90,08974,1153892,3432,06618523113924
Pre-Tax Profit72,57615,227,204-332,065-409,682585,63831,976853,179-32,2151,41456,872-22,722
Tax-14,620-535,105219,684154,654-117,127-6,715-196,231-368-15,924
Profit After Tax57,95614,692,099-112,381-255,028468,51025,261656,948-32,2151,04640,948-22,722
Dividends Paid66,000
Retained Profit57,95614,692,099-178,381-255,028468,51025,261656,948-32,2151,04640,948-22,722
Employee Costs4,071,0023,317,4261,453,1521,034,889605,201539,280143,594186,19648,262
Number Of Employees22434927201211341
EBITDA*71,368-28,2691,002,176211,217723,130111,455886,086-12,18219,13369,153-21,873

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets116,656116,35388,63856,45452,35258,04520,90925,67710,448
Intangible Assets1,033,899592,288181,27713,63413,49214,50013,9183,063
Investments & Other6621,12040,500
Debtors (Due After 1 year)
Total Fixed Assets116,6561,150,258680,932258,851106,48671,53735,40939,59513,511
Stock & work in progress783
Trade Debtors873,638776,768949,314507,558228,181200,00638,90755,1919,283
Group Debtors15,511,32615,940,984583,50243,403324,700
Misc Debtors3,30021,749422,316203,707229,807498
Cash3,509362,107763,189134,98817,404138,108799,04927,51946,56345,9439,588
misc current assets
total current assets15,518,13516,324,8402,642,6451,158,8661,521,225646,1641,027,230227,52585,470101,91718,871
total assets15,518,13516,324,8402,759,3012,309,1242,202,157905,0151,133,716299,062120,879141,51232,382
Bank overdraft
Bank loan299,64775,779
Trade Creditors 338,549262,823105,831221,649344,916297,90582,115107,39414,604
Group/Directors Accounts407,6611,306,12668,778
other short term finances338,298
hp & lease commitments
other current liabilities43,000500,000389,546436,117747,264
total current liabilities43,000907,6612,034,2211,405,663928,874221,649344,916297,90582,115107,39414,604
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities30,000
provisions114,794130,6955,3925,392
total long term liabilities114,794130,6955,3925,39230,000
total liabilities43,000907,6612,034,2211,405,6631,043,668221,649475,611297,90587,507112,78644,604
net assets15,475,13515,417,179725,080903,4611,158,489683,366658,1051,15733,37228,726-12,222
total shareholders funds15,475,13515,417,179725,080903,4611,158,489683,366658,1051,15733,37228,726-12,222
Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit71,368-28,269717,727-79,856587,71229,633851,113-32,4001,18256,733-22,746
Depreciation63,04270,06550,70238,25732,84618,44016,23911,123795
Amortisation221,407221,00884,71643,5652,1271,7781,7121,29778
Tax-14,620-535,105219,684154,654-117,127-6,715-196,231-368-15,924
Stock-783783
Debtors-448,10714,083,277855,578-479,943995,765279,87528,175161,099-16,28445,9089,283
Creditors-338,54975,726156,992-115,818-123,26747,011215,790-25,27992,79014,604
Accruals and Deferred Income-457,000110,454-46,571-311,147747,264
Deferred Taxes & Provisions-114,794114,794-130,695130,695-5,3925,392
Cash flow from operations47,855-14,874,746395,437576,865356,478-429,097839,38637,11710,553104,720-16,552
Investing Activities
capital expenditure116,656749,147-760,399-578,613-253,567-29,422-56,346-13,765-38,504-14,384
Change in Investments-6-21,114-19,38040,500
cash flow from investments116,656749,153-760,399-557,499-234,187-69,922-56,346-13,765-38,504-14,384
Financing Activities
Bank loans-299,647223,86875,779
Group/Directors Accounts-407,661-898,4651,237,34868,778
Other Short Term Loans -338,298338,298
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities-30,00030,000
share issue6,6133,60010,500
interest72,45474,115-21,295-14,141-2,0742,3432,06618523113924
cash flow from financing-335,207-824,350578,108616,80380,3182,3432,0661853,831-29,86140,524
cash and cash equivalents
cash-358,598-401,082628,201117,584-120,704-660,941771,530-19,04462036,3559,588
overdraft
change in cash-358,598-401,082628,201117,584-120,704-660,941771,530-19,04462036,3559,588

redpixie ltd 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 redpixie ltd. Get real-time insights into redpixie ltd'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

Redpixie Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for redpixie ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in RG41 area or any other competitors across 12 key performance metrics.

redpixie ltd Ownership

REDPIXIE LTD group structure

Redpixie Ltd has no subsidiary companies.

Ultimate parent company

HEWLETT-PACKARD ENTERPRISE CO

#0003437

2 parents

REDPIXIE LTD

03723293

REDPIXIE LTD Shareholders

hewlett-packard holdings limited 100%

redpixie ltd directors

Redpixie Ltd currently has 2 directors. The longest serving directors include Mr Juzer Shaikhali (Mar 2022) and Ms Irit Frogel (Oct 2022).

officercountryagestartendrole
Mr Juzer ShaikhaliUnited Kingdom58 years Mar 2022- Director
Ms Irit FrogelUnited Kingdom58 years Oct 2022- Director

P&L

June 2020

turnover

0

0%

operating profit

71.4k

0%

gross margin

0%

0%

turnover

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

Balance Sheet

June 2020

net assets

15.5m

0%

total assets

15.5m

-0.05%

cash

3.5k

-0.99%

net assets

Total assets minus all liabilities

redpixie ltd company details

company number

03723293

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

62020 - Computer consultancy activities

63110 - Data processing, hosting and related activities

incorporation date

March 1999

age

26

incorporated

UK

ultimate parent company

HEWLETT-PACKARD ENTERPRISE CO

accounts

Full Accounts

last accounts submitted

June 2020

previous names

sbee racing limited (November 2002)

accountant

-

auditor

AZETS AUDIT SERVICES

address

ground floor, 210 wharfedale road, winnersh triangle, berkshire, RG41 5TP

Bank

-

Legal Advisor

-

redpixie ltd 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 3 charges/mortgages relating to redpixie ltd. Currently there are 0 open charges and 3 have been satisfied in the past.

redpixie ltd 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 REDPIXIE LTD. This can take several minutes, an email will notify you when this has completed.

redpixie ltd Companies House Filings - See Documents

datedescriptionview/download