Pixel Beach Ltd

POWER SEARCH PRICING

SOLUTIONS

pixel beach ltd Company Information

Live

MatureMicroHealthy

Company Number

03954296

Website

pixelbeach.co.uk

Registered Address

nautica house (ground floor), navigation business park, bolton, BL1 8SW

Industry

Other business support service activities n.e.c.

Computer consultancy activities

View All

Telephone

441183246500

Next Accounts Due

December 2024

Group Structure

View All

Directors

Jonathan Durrant19 Years

David Durrant16 Years

Shareholders

jonathan david durrant 50%

mr david john durrant 50%

pixel beach ltd Estimated Valuation

£94.9k

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).

Edit your figures and get a professional valuation report.

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.

View Sample

Upgrade for unlimited company reports & a free credit 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 Rating2.5out of 5

2 Strong

3 Regular

6 Weak

Size

annual sales of £177.9k, make it smaller than the average company (£3.4m)

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (2.9%)

EXPORT

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	177,934	150,277	140,704	124,044	193,937	195,298	125,158	131,450	100,887	79,441	67,725	57,450	106,788	119,747
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	95,442	88,275	78,381	69,687	104,464	94,828	65,679	68,429	51,601	39,788	32,048	28,254	51,321	57,956
Gross Profit	82,491	62,002	62,323	54,356	89,473	100,470	59,479	63,021	49,285	39,653	35,677	29,196	55,467	61,790
Admin Expenses	74,065	59,737	69,545	52,808	86,783	79,829	64,151	72,500	51,355	28,781	29,567	36,667	61,139	44,266
Operating Profit	8,426	2,265	-7,222	1,548	2,690	20,641	-4,672	-9,479	-2,070	10,872	6,110	-7,471	-5,672	17,524
Interest Payable	1,632	1,424	763	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	873	215	20	4	0	5	3	12	55	56	22	29	34	13
Pre-Tax Profit	7,667	1,057	-7,964	1,552	2,690	20,647	-4,669	-9,467	-2,015	10,929	6,132	-7,442	-5,638	17,536
Tax	-1,457	-201	0	-295	-511	-3,923	0	0	0	-2,514	-1,472	0	0	-4,910
Profit After Tax	6,210	856	-7,964	1,257	2,179	16,724	-4,669	-9,467	-2,015	8,415	4,660	-7,442	-5,638	12,626
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	6,210	856	-7,964	1,257	2,179	16,724	-4,669	-9,467	-2,015	8,415	4,660	-7,442	-5,638	12,626
Employee Costs	83,755	127,425	119,343	76,430	78,449	73,874	78,977	76,710	39,358	38,580	38,088	37,793	38,339	75,648
Number Of Employees	2	3	3	2	2	2	2	2	1	1	1	1	1	2
EBITDA*	11,408	4,922	-4,409	1,548	2,690	20,641	-2,709	-9,479	310	12,775	7,254	-6,953	-5,332	18,340

* 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	8,426	2,265	-7,222	1,548	2,690	20,641	-4,672	-9,479	-2,070	10,872	6,110	-7,471	-5,672	17,524
Depreciation	2,982	2,657	2,813	0	0	0	1,963	0	2,380	1,903	1,144	518	340	816
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,457	-201	0	-295	-511	-3,923	0	0	0	-2,514	-1,472	0	0	-4,910
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	3,765	7,047	3,668	3,403	2,370	-1,210	2,476	-5,241	-8,423	14,099	3,635	-3,455	3,668	4,129
Investing Activities
capital expenditure	-6,007	-4,558	-6,070	1,919	-2,370	1,126	-301	327	-3,786	-2,527	-1,432	-1,908	-199	-1,208
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-6,007	-4,558	-6,070	1,919	-2,370	1,126	-301	327	-3,786	-2,527	-1,432	-1,908	-199	-1,208
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	0	0	0	2,100	0	-2,100	0	0	0	0	0	0	0	2,100
interest	-759	-1,209	-743	4	0	5	3	12	55	56	22	29	34	13
cash flow from financing	-4,769	-11,460	28,180	2,104	0	-2,095	3	12	55	56	22	29	34	2,113
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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for pixel beach ltd. Get real-time insights into pixel beach 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

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 group structure

Pixel Beach Ltd has no subsidiary companies.

Ultimate parent company

PIXEL BEACH LTD

03954296

PIXEL BEACH LTD Shareholders

jonathan david durrant	50%
mr david john durrant	50%

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 2023

turnover

177.9k

+18%

operating profit

8.4k

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 2023

net assets

17.8k

+0.53%

total assets

54.3k

+0.3%

cash

16.8k

-0.31%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

ea studios limited

0.5

chemaitelli limited

0.5

clubnet limited

facilitate thinking ltd

marj solutions limited

1.5

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

accounts

Total Exemption Full

ultimate parent company

None

previous names

studentad limited (August 2001)

last accounts submitted

March 2023

address

nautica house (ground floor), navigation business park, bolton, BL1 8SW

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.

pixel beach ltd Company Information

pixel beach ltd Estimated Valuation

pixel beach ltd Estimated Valuation

pixel beach ltd Estimated Valuation

Pixel Beach Ltd Overview

Pixel Beach Ltd Health Check

PIXEL BEACH LTD financials

pixel beach ltd Credit Report and Business Information

Pixel Beach Ltd Competitor Analysis

pixel beach ltd Ownership

pixel beach ltd directors

pixel beach ltd company details

pixel beach ltd Charges & Mortgages

pixel beach ltd Companies House Filings - See Documents