Response Multimedia Limited

POWER SEARCH PRICING

SOLUTIONS

response multimedia limited Company Information

Company Number

03970608

Next Accounts

Jul 2025

Directors

William White

Osama Elayan

Shareholders

william white

Group Structure

View All

Industry

Other information technology and computer service activities

Registered Address

unit 20 battista road, stretton, burton upon trent, staffordshire, DE13 0FW

Website

www.responsemultimedia.co.uk

response multimedia limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of RESPONSE MULTIMEDIA LIMITED at £1.5m based on an EBITDA of £281.2k and a 5.27x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Response Multimedia Limited is a live company located in burton upon trent, DE13 0FW with a Companies House number of 03970608. It operates in the other information technology service activities sector, SIC Code 62090. Founded in April 2000, it's largest shareholder is william white with a 100% stake. Response Multimedia Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.8m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

3 Regular

3 Weak

Size

annual sales of £1.8m, make it smaller than the average company (£6.6m)

Growth

3 year (CAGR) sales growth of 76%, show it is growing at a faster rate (6.8%)

EXPORT

Response Multimedia Limited's latest turnover from October 2023 is estimated at £1.8 million and the company has net assets of £482.7 thousand. According to their latest financial statements, Response Multimedia Limited has 5 employees and maintains cash reserves of £391.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	1,776,455	1,250,854	316,186	323,263	463,849	283,641	273,143	377,967	26,299	695,172	215,903	246,722	265,742	144,581
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	891,162	607,232	157,768	159,010	221,745	133,862	130,332	173,206	12,119	316,379	102,010	115,153	122,103	63,267
Gross Profit	885,293	643,622	158,418	164,252	242,103	149,780	142,811	204,760	14,180	378,792	113,893	131,569	143,638	81,314
Admin Expenses	651,999	262,985	351,807	372,979	196,732	5,890	37,511	130,564	16,072	297,186	54,823	129,238	132,881	-15,259
Operating Profit	233,294	380,637	-193,389	-208,727	45,371	143,890	105,300	74,196	-1,892	81,606	59,070	2,331	10,757	96,573
Interest Payable	24,622	23,283	23,249	17,623	11,335	9,986	8,379	3,539	0	0	0	0	0	0
Interest Receivable	16,113	4,282	254	283	1,666	1,126	508	576	276	299	233	131	234	196
Pre-Tax Profit	224,785	361,636	-216,385	-226,067	35,701	135,030	97,430	71,233	-1,616	81,905	59,304	2,462	10,991	96,769
Tax	-56,196	-68,711	0	0	-6,783	-25,656	-18,512	-14,246	0	-17,200	-13,640	-591	-2,858	-27,095
Profit After Tax	168,589	292,925	-216,385	-226,067	28,918	109,374	78,918	56,986	-1,616	64,705	45,664	1,871	8,133	69,674
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	168,589	292,925	-216,385	-226,067	28,918	109,374	78,918	56,986	-1,616	64,705	45,664	1,871	8,133	69,674
Employee Costs	357,817	269,735	383,870	358,211	299,274	229,581	222,281	160,491	54,608	267,645	100,946	102,138	98,673	96,453
Number Of Employees	5	4	6	6	5	4	4	3	1	5	2	2	2	2
EBITDA*	281,227	423,133	-141,965	-105,723	123,690	211,886	176,265	141,841	64,344	116,659	84,126	35,228	42,019	118,879

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	378,578	362,262	389,052	431,891	466,867	432,035	440,942	430,980	200,098	106,892	77,251	98,697	93,784	60,915
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	93,000	102,500	80,625	80,625	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	3,175	3,175	3,175	3,175	6,350	6,879	0	0	0	4,686	0	0	0	0
Total Fixed Assets	474,753	467,937	472,852	515,691	473,217	438,914	440,942	430,980	200,098	111,578	77,251	98,697	93,784	60,915
Stock & work in progress	0	0	0	0	0	43,475	0	0	0	0	0	0	0	0
Trade Debtors	377,996	290,328	2,423	3,417	61,666	4,620	14,637	41,413	1,314	119,913	29,681	32,468	40,596	14,988
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	250,549	361,149	68,075	129,180	47,199	64,893	17,987	0	0	18,742	37,485	0	0	0
Cash	391,282	222,535	158,116	349,066	216,810	227,329	222,918	183,535	46,877	63,523	56,109	37,276	14,962	78,589
misc current assets	36,045	43,490	95,456	56,021	0	0	0	0	0	0	0	0	0	0
total current assets	1,055,872	917,502	324,070	537,684	325,675	340,317	255,542	224,948	48,191	202,178	123,275	69,744	55,558	93,577
total assets	1,530,625	1,385,439	796,922	1,053,375	798,892	779,231	696,484	655,928	248,289	313,756	200,526	168,441	149,342	154,492
Bank overdraft	111,027	43,238	44,600	46,800	53,167	7,169	5,969	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	230,573	108,424	1,387	2,725	18,310	75,804	45,776	168,529	20,205	103,050	60,770	70,484	53,495	75,515
Group/Directors Accounts	0	0	0	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	14,034	15,500	15,500	0	0	0	0	0	0	0
other current liabilities	54,985	241,913	4,895	17,830	71,064	53,003	77,390	0	0	0	0	0	0	0
total current liabilities	396,585	393,575	50,882	67,355	156,575	151,476	144,635	168,529	20,205	103,050	60,770	70,484	53,495	75,515
loans	134,515	148,940	327,666	343,200	134,631	140,882	153,251	108,895	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	14,119	33,795	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	111,521	136,650	0	0	0	0	0	92,619	0	0	0	0	1,386	0
provisions	405,315	392,174	397,199	405,260	44,059	38,045	39,468	39,468	38,653	19,659	13,414	17,279	15,654	8,303
total long term liabilities	651,351	677,764	724,865	748,460	178,690	193,046	226,514	240,982	38,653	19,659	13,414	17,279	17,040	8,303
total liabilities	1,047,936	1,071,339	775,747	815,815	335,265	344,522	371,149	409,511	58,858	122,709	74,184	87,763	70,535	83,818
net assets	482,689	314,100	21,175	237,560	463,627	434,709	325,335	246,417	189,431	191,047	126,342	80,678	78,807	70,674
total shareholders funds	482,689	314,100	21,175	237,560	463,627	434,709	325,335	246,417	189,431	191,047	126,342	80,678	78,807	70,674

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	233,294	380,637	-193,389	-208,727	45,371	143,890	105,300	74,196	-1,892	81,606	59,070	2,331	10,757	96,573
Depreciation	47,933	42,496	51,424	103,004	78,319	67,996	70,965	67,645	66,236	35,053	25,056	32,897	31,262	22,306
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-56,196	-68,711	0	0	-6,783	-25,656	-18,512	-14,246	0	-17,200	-13,640	-591	-2,858	-27,095
Stock	0	0	0	0	-43,475	43,475	0	0	0	0	0	0	0	0
Debtors	-22,932	580,979	-62,099	20,557	38,823	43,768	-8,789	40,099	-142,027	76,175	34,698	-8,128	25,608	14,988
Creditors	122,149	107,037	-1,338	-15,585	-57,494	30,028	-122,753	148,324	-82,845	42,280	-9,714	16,989	-22,020	75,515
Accruals and Deferred Income	-186,928	237,018	-12,935	-53,234	18,061	-24,387	77,390	0	0	0	0	0	0	0
Deferred Taxes & Provisions	13,141	-5,025	-8,061	361,201	6,014	-1,423	0	815	18,994	6,245	-3,865	1,625	7,351	8,303
Cash flow from operations	196,325	112,473	-102,200	166,102	88,140	103,205	121,179	236,635	142,520	71,809	22,209	61,379	-1,116	160,614
Investing Activities
capital expenditure	-64,249	-15,706	-8,585	-68,028	-113,151	-59,089	-80,927	-298,527	-159,442	-64,694	-3,610	-37,810	-64,131	-83,221
Change in Investments	-9,500	21,875	0	80,625	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-54,749	-37,581	-8,585	-148,653	-113,151	-59,089	-80,927	-298,527	-159,442	-64,694	-3,610	-37,810	-64,131	-83,221
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	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	-14,425	-178,726	-15,534	208,569	-6,251	-12,369	44,356	108,895	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	-14,034	-15,585	-19,676	49,295	0	0	0	0	0	0	0
other long term liabilities	-25,129	136,650	0	0	0	0	-92,619	92,619	0	0	0	-1,386	1,386	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	-8,509	-19,001	-22,995	-17,340	-9,669	-8,860	-7,871	-2,963	276	299	233	131	234	196
cash flow from financing	-48,063	-61,077	-38,529	177,195	-31,505	-40,905	-6,839	198,551	276	299	233	-1,255	1,620	1,196
cash and cash equivalents
cash	168,747	64,419	-190,950	132,256	-10,519	4,411	39,383	136,658	-16,646	7,414	18,833	22,314	-63,627	78,589
overdraft	67,789	-1,362	-2,200	-6,367	45,998	1,200	5,969	0	0	0	0	0	0	0
change in cash	100,958	65,781	-188,750	138,623	-56,517	3,211	33,414	136,658	-16,646	7,414	18,833	22,314	-63,627	78,589

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for response multimedia limited. Get real-time insights into response multimedia 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

Perform a competitor analysis for response multimedia limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in DE13 area or any other competitors across 12 key performance metrics.

RESPONSE MULTIMEDIA LIMITED group structure

Response Multimedia Limited has no subsidiary companies.

Ultimate parent company

RESPONSE MULTIMEDIA LIMITED

03970608

RESPONSE MULTIMEDIA LIMITED Shareholders

william white

100%

Response Multimedia Limited currently has 2 directors. The longest serving directors include Mr William White (Sep 2000) and Mr Osama Elayan (Jan 2024).

officer	country	age	start	end	role
Mr William White	United Kingdom	52 years	Sep 2000	-	Director
Mr Osama Elayan	England	35 years	Jan 2024	-	Director

P&L

October 2023

turnover

1.8m

+42%

operating profit

233.3k

gross margin

49.9%

-3.15%

turnover

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

Balance Sheet

October 2023

net assets

482.7k

+0.54%

total assets

1.5m

+0.1%

cash

391.3k

+0.76%

net assets

Total assets minus all liabilities

Similar Companies

alka it services limited

managed it solutions limited

2.5

bramatt computing ltd

k & s development limited

frogspark ltd

company number

03970608

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

incorporation date

April 2000

ultimate parent company

None

previous names

N/A

address

unit 20 battista road, stretton, burton upon trent, staffordshire, DE13 0FW

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 response multimedia limited.

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 RESPONSE MULTIMEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.

response multimedia limited Company Information

response multimedia limited Estimated Valuation

response multimedia limited Estimated Valuation

response multimedia limited Estimated Valuation

Response Multimedia Limited Overview

Response Multimedia Limited Health Check

RESPONSE MULTIMEDIA LIMITED financials

response multimedia limited Credit Report and Business Information

Response Multimedia Limited Competitor Analysis

response multimedia limited Ownership

response multimedia limited directors

response multimedia limited company details

response multimedia limited Charges & Mortgages

response multimedia limited Capital Raised & Share Issues BETA

response multimedia limited Companies House Filings - See Documents