pixel beach ltd Company Information
Company Number
03954296
Website
pixelbeach.co.ukRegistered Address
nautica house (ground floor), navigation business park, bolton, BL1 8SW
Industry
Other business support service activities n.e.c.
Computer consultancy activities
Telephone
441183246500
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
jonathan david durrant 50%
mr david john durrant 50%
pixel beach ltd Estimated Valuation
Pomanda estimates the enterprise value of PIXEL BEACH LTD at £94.9k based on a Turnover of £177.9k and 0.53x industry multiple (adjusted for size and gross margin).
pixel beach ltd Estimated Valuation
Pomanda estimates the enterprise value of PIXEL BEACH LTD at £46.7k based on an EBITDA of £11.4k and a 4.09x industry multiple (adjusted for size and gross margin).
pixel beach ltd Estimated Valuation
Pomanda estimates the enterprise value of PIXEL BEACH LTD at £16.7k based on Net Assets of £17.8k and 0.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pixel Beach Ltd Overview
Pixel Beach Ltd is a live company located in bolton, BL1 8SW with a Companies House number of 03954296. It operates in the printing n.e.c. sector, SIC Code 18129. Founded in March 2000, it's largest shareholder is jonathan david durrant with a 50% stake. Pixel Beach Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £177.9k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pixel Beach Ltd Health Check
Pomanda's financial health check has awarded Pixel Beach Ltd a 2.5 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 Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
2 Strong
![positive_score](/assets/images/scoreRate1.png)
3 Regular
![positive_score](/assets/images/scoreRate0.png)
6 Weak
![size](/assets/images/scoreRate0.png)
Size
annual sales of £177.9k, make it smaller than the average company (£3.4m)
- Pixel Beach Ltd
£3.4m - Industry AVG
![growth](/assets/images/scoreRate2.png)
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (2.9%)
- Pixel Beach Ltd
2.9% - Industry AVG
![production](/assets/images/scoreRate1.png)
Production
with a gross margin of 46.4%, this company has a comparable cost of product (46.4%)
- Pixel Beach Ltd
46.4% - Industry AVG
![profitability](/assets/images/scoreRate0.png)
Profitability
an operating margin of 4.7% make it less profitable than the average company (6.9%)
- Pixel Beach Ltd
6.9% - Industry AVG
![employees](/assets/images/scoreRate0.png)
Employees
with 2 employees, this is below the industry average (24)
2 - Pixel Beach Ltd
24 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £41.9k, the company has an equivalent pay structure (£41.9k)
- Pixel Beach Ltd
£41.9k - Industry AVG
![efficiency](/assets/images/scoreRate0.png)
Efficiency
resulting in sales per employee of £89k, this is less efficient (£123.9k)
- Pixel Beach Ltd
£123.9k - Industry AVG
![debtordays](/assets/images/scoreRate1.png)
Debtor Days
it gets paid by customers after 56 days, this is near the average (49 days)
- Pixel Beach Ltd
49 days - Industry AVG
![creditordays](/assets/images/scoreRate0.png)
Creditor Days
its suppliers are paid after 30 days, this is quicker than average (42 days)
- Pixel Beach Ltd
42 days - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pixel Beach Ltd
- - Industry AVG
![cashbalance](/assets/images/scoreRate2.png)
Cash Balance
has cash to cover current liabilities for 40 weeks, this is more cash available to meet short term requirements (21 weeks)
40 weeks - Pixel Beach Ltd
21 weeks - Industry AVG
![debtlevel](/assets/images/scoreRate0.png)
Debt Level
it has a ratio of liabilities to total assets of 67.2%, this is a higher level of debt than the average (60.6%)
67.2% - Pixel Beach Ltd
60.6% - Industry AVG
PIXEL BEACH LTD financials
![ms excel logo](/assets/images/ms_excel_logo.png)
Pixel Beach Ltd's latest turnover from March 2023 is estimated at £177.9 thousand and the company has net assets of £17.8 thousand. According to their latest financial statements, Pixel Beach Ltd has 2 employees and maintains cash reserves of £16.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 2 | 3 | 3 | 2 | 2 | 2 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 9,478 | 6,453 | 4,552 | 1,295 | 3,214 | 844 | 1,970 | 3,632 | 3,959 | 2,553 | 1,929 | 1,641 | 251 | 392 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 9,478 | 6,453 | 4,552 | 1,295 | 3,214 | 844 | 1,970 | 3,632 | 3,959 | 2,553 | 1,929 | 1,641 | 251 | 392 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 27,645 | 11,145 | 12,931 | 24,795 | 33,085 | 36,891 | 11,878 | 21,811 | 18,057 | 12,499 | 11,242 | 9,350 | 18,323 | 22,301 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 16,825 | 24,235 | 33,205 | 7,425 | 0 | 0 | 2,178 | 0 | 4,902 | 17,056 | 5,427 | 3,202 | 8,536 | 5,033 |
misc current assets | 399 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 44,869 | 35,380 | 46,136 | 32,221 | 33,085 | 36,891 | 14,056 | 21,811 | 22,959 | 29,555 | 16,669 | 12,552 | 26,859 | 27,334 |
total assets | 54,347 | 41,833 | 50,688 | 33,516 | 36,299 | 37,735 | 16,026 | 25,443 | 26,918 | 32,108 | 18,598 | 14,193 | 27,110 | 27,726 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 7,955 | 3,934 | 4,166 | 4,111 | 19,054 | 24,041 | 17,456 | 22,204 | 14,212 | 17,387 | 12,292 | 12,547 | 18,022 | 13,000 |
Group/Directors Accounts | 0 | 1,486 | 3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 13,898 | 7,605 | 6,833 | 10,675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 21,853 | 13,025 | 14,922 | 14,786 | 19,054 | 24,041 | 17,456 | 22,204 | 14,212 | 17,387 | 12,292 | 12,547 | 18,022 | 13,000 |
loans | 14,662 | 17,186 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 1,872 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 14,662 | 17,186 | 25,000 | 0 | 1,872 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 36,515 | 30,211 | 39,922 | 14,786 | 20,926 | 24,541 | 17,456 | 22,204 | 14,212 | 17,387 | 12,292 | 12,547 | 18,022 | 13,000 |
net assets | 17,832 | 11,622 | 10,766 | 18,730 | 15,373 | 13,194 | -1,430 | 3,239 | 12,706 | 14,721 | 6,306 | 1,646 | 9,088 | 14,726 |
total shareholders funds | 17,832 | 11,622 | 10,766 | 18,730 | 15,373 | 13,194 | -1,430 | 3,239 | 12,706 | 14,721 | 6,306 | 1,646 | 9,088 | 14,726 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 2,982 | 2,657 | 2,813 | 1,963 | 0 | 2,380 | 1,903 | 1,144 | 518 | 340 | 816 | |||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 16,500 | -1,786 | -11,864 | -8,290 | -3,806 | 25,013 | -9,933 | 3,754 | 5,558 | 1,257 | 1,892 | -8,973 | -3,978 | 22,301 |
Creditors | 4,021 | -232 | 55 | -14,943 | -4,987 | 6,585 | -4,748 | 7,992 | -3,175 | 5,095 | -255 | -5,475 | 5,022 | 13,000 |
Accruals and Deferred Income | 6,293 | 772 | -3,842 | 8,803 | 1,372 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -1,486 | -2,437 | 3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -2,524 | -7,814 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -7,410 | -8,970 | 25,780 | 7,425 | 0 | -2,178 | 2,178 | -4,902 | -12,154 | 11,629 | 2,225 | -5,334 | 3,503 | 5,033 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -7,410 | -8,970 | 25,780 | 7,425 | 0 | -2,178 | 2,178 | -4,902 | -12,154 | 11,629 | 2,225 | -5,334 | 3,503 | 5,033 |
pixel beach ltd Credit Report and Business Information
Pixel Beach Ltd Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for pixel beach ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in BL1 area or any other competitors across 12 key performance metrics.
pixel beach ltd Ownership
PIXEL BEACH LTD group structure
Pixel Beach Ltd has no subsidiary companies.
Ultimate parent company
PIXEL BEACH LTD
03954296
pixel beach ltd directors
Pixel Beach Ltd currently has 2 directors. The longest serving directors include Mr Jonathan Durrant (May 2005) and Mr David Durrant (Apr 2008).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Jonathan Durrant | 42 years | May 2005 | - | Director | |
Mr David Durrant | 75 years | Apr 2008 | - | Director |
P&L
March 2023turnover
177.9k
+18%
operating profit
8.4k
0%
gross margin
46.4%
+12.37%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
17.8k
+0.53%
total assets
54.3k
+0.3%
cash
16.8k
-0.31%
net assets
Total assets minus all liabilities
pixel beach ltd company details
company number
03954296
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
62020 - Computer consultancy activities
74209 - Other photographic activities (not including portrait and other specialist photography and film processing) n.e.c.
incorporation date
March 2000
age
24
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
studentad limited (August 2001)
last accounts submitted
March 2023
address
nautica house (ground floor), navigation business park, bolton, BL1 8SW
accountant
MORE THAN ACCOUNTS LIMITED
auditor
-
pixel beach 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 did not find charges/mortgages relating to pixel beach ltd.
![charges](/assets/images/company_charges.png)
pixel beach ltd Companies House Filings - See Documents
date | description | view/download |
---|