3sixtymedia limited
3sixtymedia limited Company Information
Company Number
04042168
Next Accounts
Sep 2025
Industry
Television programme production activities
Shareholders
itv studios ltd
bbc studioworks limited
Group Structure
View All
Contact
Registered Address
itv white city 201 wood lane, london, W12 7RU
Website
http://martinodenai.com3sixtymedia limited Estimated Valuation
Pomanda estimates the enterprise value of 3SIXTYMEDIA LIMITED at £935.5k based on a Turnover of £1m and 0.92x industry multiple (adjusted for size and gross margin).
3sixtymedia limited Estimated Valuation
Pomanda estimates the enterprise value of 3SIXTYMEDIA LIMITED at £76.8k based on an EBITDA of £17k and a 4.52x industry multiple (adjusted for size and gross margin).
3sixtymedia limited Estimated Valuation
Pomanda estimates the enterprise value of 3SIXTYMEDIA LIMITED at £4.7m based on Net Assets of £3.6m and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
3sixtymedia Limited Overview
3sixtymedia Limited is a live company located in london, W12 7RU with a Companies House number of 04042168. It operates in the television programme production activities sector, SIC Code 59113. Founded in July 2000, it's largest shareholder is itv studios ltd with a 90% stake. 3sixtymedia Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
3sixtymedia Limited Health Check
Pomanda's financial health check has awarded 3Sixtymedia Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
5 Weak
Size
annual sales of £1m, make it smaller than the average company (£4.9m)
£1m - 3sixtymedia Limited
£4.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (3.7%)
-6% - 3sixtymedia Limited
3.7% - Industry AVG
Production
with a gross margin of 41.8%, this company has a lower cost of product (15.3%)
41.8% - 3sixtymedia Limited
15.3% - Industry AVG
Profitability
an operating margin of -6.4% make it less profitable than the average company (2.8%)
-6.4% - 3sixtymedia Limited
2.8% - Industry AVG
Employees
with 12 employees, this is below the industry average (16)
12 - 3sixtymedia Limited
16 - Industry AVG
Pay Structure
on an average salary of £55.3k, the company has an equivalent pay structure (£68.2k)
£55.3k - 3sixtymedia Limited
£68.2k - Industry AVG
Efficiency
resulting in sales per employee of £84.8k, this is less efficient (£346.9k)
£84.8k - 3sixtymedia Limited
£346.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - 3sixtymedia Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 184 days, this is slower than average (7 days)
184 days - 3sixtymedia Limited
7 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 3sixtymedia Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 3sixtymedia Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.7%, this is a lower level of debt than the average (88.1%)
14.7% - 3sixtymedia Limited
88.1% - Industry AVG
3SIXTYMEDIA LIMITED financials
3Sixtymedia Limited's latest turnover from December 2023 is £1 million and the company has net assets of £3.6 million. According to their latest financial statements, 3Sixtymedia Limited has 12 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,018,000 | 1,091,000 | 1,209,000 | 1,228,000 | 2,538,000 | 2,513,000 | 2,860,000 | 3,164,000 | 7,668,000 | 7,419,000 | 8,682,000 | 10,074,000 | 9,122,000 | 11,646,000 | 11,984,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 593,000 | 701,000 | 729,000 | 712,000 | 1,677,000 | 1,578,000 | 1,697,000 | 1,790,000 | 5,757,000 | 5,514,000 | 5,401,000 | 5,534,000 | 4,561,000 | 6,728,000 | 7,022,000 |
| Gross Profit | 425,000 | 390,000 | 480,000 | 516,000 | 861,000 | 935,000 | 1,163,000 | 1,374,000 | 1,911,000 | 1,905,000 | 3,281,000 | 4,540,000 | 4,561,000 | 4,918,000 | 4,962,000 |
| Admin Expenses | 490,000 | 470,000 | 346,000 | 660,000 | 1,453,000 | 1,180,000 | 1,185,000 | 1,300,000 | 3,393,000 | 2,002,000 | 2,864,000 | 3,353,000 | 4,138,000 | 4,300,000 | 5,296,000 |
| Operating Profit | -65,000 | -80,000 | 134,000 | -144,000 | -592,000 | -245,000 | -22,000 | 74,000 | -1,482,000 | -97,000 | 417,000 | 1,187,000 | 423,000 | 618,000 | -334,000 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 172,000 | 58,000 | 41,000 | 0 | 0 | 0 | 0 | 0 | 82,000 | 84,000 | 77,000 | 76,000 | 45,000 | 15,000 | 9,000 |
| Pre-Tax Profit | 107,000 | -22,000 | 175,000 | -144,000 | -592,000 | -245,000 | -22,000 | 74,000 | -1,400,000 | -13,000 | 494,000 | 1,263,000 | 468,000 | 633,000 | -325,000 |
| Tax | -25,000 | 1,000 | -13,000 | 34,000 | -6,000 | 312,000 | -3,000 | -34,000 | -19,000 | -43,000 | -77,000 | 40,000 | 281,000 | 0 | 0 |
| Profit After Tax | 82,000 | -21,000 | 162,000 | -110,000 | -598,000 | 67,000 | -25,000 | 40,000 | -1,419,000 | -56,000 | 417,000 | 1,303,000 | 749,000 | 633,000 | -325,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 82,000 | -21,000 | 162,000 | -110,000 | -598,000 | 67,000 | -25,000 | 40,000 | -1,419,000 | -56,000 | 417,000 | 1,303,000 | 749,000 | 633,000 | -325,000 |
| Employee Costs | 663,000 | 653,000 | 668,000 | 1,076,000 | 1,837,000 | 1,640,000 | 1,543,000 | 1,698,000 | 3,638,000 | 3,613,000 | 3,989,000 | 4,281,000 | 4,351,000 | 6,493,000 | 6,797,000 |
| Number Of Employees | 12 | 11 | 11 | 16 | 32 | 32 | 28 | 30 | 53 | 58 | 77 | 81 | 75 | 96 | 115 |
| EBITDA* | 17,000 | 47,000 | 195,000 | -79,000 | -485,000 | -97,000 | 188,000 | 294,000 | -1,260,000 | 102,000 | 556,000 | 1,661,000 | 1,105,000 | 1,366,000 | 472,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 785,000 | 466,000 | 92,000 | 355,000 | 403,000 | 345,000 | 405,000 | 610,000 | 769,000 | 640,000 | 520,000 | 423,000 | 703,000 | 1,083,000 | 1,690,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 14,000 | 20,000 | 9,000 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 118,000 | 0 | 0 | 0 | 0 | 0 | 0 | 255,000 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 101,000 | 107,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 785,000 | 466,000 | 210,000 | 254,000 | 403,000 | 345,000 | 412,000 | 624,000 | 789,000 | 904,000 | 520,000 | 423,000 | 703,000 | 1,083,000 | 1,690,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 265,000 | 0 | 0 | 16,000 | 22,000 | 193,000 | 39,000 |
| Trade Debtors | 0 | 3,000 | 3,000 | 11,000 | 10,000 | 0 | 2,000 | 9,000 | 12,000 | 19,000 | 76,000 | 52,000 | 0 | 141,000 | 166,000 |
| Group Debtors | 3,404,000 | 3,416,000 | 3,542,000 | 3,621,000 | 8,795,000 | 6,244,000 | 61,127,000 | 59,061,000 | 66,658,000 | 58,989,000 | 51,575,000 | 43,757,000 | 35,412,000 | 26,033,000 | 16,350,000 |
| Misc Debtors | 91,000 | 11,000 | 118,000 | 49,000 | 38,000 | 58,000 | 62,000 | 66,000 | 56,000 | 112,000 | 432,000 | 988,000 | 864,000 | 195,000 | 462,000 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 12,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,495,000 | 3,430,000 | 3,663,000 | 3,693,000 | 8,843,000 | 6,302,000 | 61,191,000 | 59,149,000 | 66,991,000 | 59,120,000 | 52,083,000 | 44,813,000 | 36,298,000 | 26,562,000 | 17,017,000 |
| total assets | 4,280,000 | 3,896,000 | 3,873,000 | 3,947,000 | 9,246,000 | 6,647,000 | 61,603,000 | 59,773,000 | 67,780,000 | 60,024,000 | 52,603,000 | 45,236,000 | 37,001,000 | 27,645,000 | 18,707,000 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 300,000 | 94,000 | 67,000 | 17,000 | 30,000 | 2,000 | 1,000 | 23,000 | 327,000 | 208,000 | 272,000 | 26,000 | 135,000 | 83,000 | 69,000 |
| Group/Directors Accounts | 189,000 | 82,000 | 116,000 | 0 | 0 | 0 | 0 | 0 | 0 | 52,610,000 | 45,421,000 | 38,757,000 | 31,665,000 | 23,288,000 | 14,626,000 |
| other short term finances | 0 | 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 | 0 |
| other current liabilities | 40,000 | 64,000 | 99,000 | 506,000 | 5,682,000 | 2,512,000 | 57,535,000 | 55,659,000 | 63,355,000 | 1,664,000 | 1,295,000 | 1,255,000 | 1,306,000 | 1,128,000 | 1,499,000 |
| total current liabilities | 529,000 | 240,000 | 282,000 | 523,000 | 5,712,000 | 2,514,000 | 57,536,000 | 55,682,000 | 63,682,000 | 54,482,000 | 46,988,000 | 40,038,000 | 33,106,000 | 24,499,000 | 16,194,000 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 102,000 | 89,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 102,000 | 89,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 631,000 | 329,000 | 282,000 | 523,000 | 5,712,000 | 2,514,000 | 57,536,000 | 55,682,000 | 63,682,000 | 54,482,000 | 46,988,000 | 40,038,000 | 33,106,000 | 24,499,000 | 16,194,000 |
| net assets | 3,649,000 | 3,567,000 | 3,591,000 | 3,424,000 | 3,534,000 | 4,133,000 | 4,067,000 | 4,091,000 | 4,098,000 | 5,542,000 | 5,615,000 | 5,198,000 | 3,895,000 | 3,146,000 | 2,513,000 |
| total shareholders funds | 3,649,000 | 3,567,000 | 3,591,000 | 3,424,000 | 3,534,000 | 4,133,000 | 4,067,000 | 4,091,000 | 4,098,000 | 5,542,000 | 5,615,000 | 5,198,000 | 3,895,000 | 3,146,000 | 2,513,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -65,000 | -80,000 | 134,000 | -144,000 | -592,000 | -245,000 | -22,000 | 74,000 | -1,482,000 | -97,000 | 417,000 | 1,187,000 | 423,000 | 618,000 | -334,000 |
| Depreciation | 82,000 | 48,000 | 61,000 | 65,000 | 107,000 | 141,000 | 203,000 | 214,000 | 213,000 | 199,000 | 139,000 | 474,000 | 682,000 | 748,000 | 806,000 |
| Amortisation | 0 | 79,000 | 0 | 0 | 0 | 7,000 | 7,000 | 6,000 | 9,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -25,000 | 1,000 | -13,000 | 34,000 | -6,000 | 312,000 | -3,000 | -34,000 | -19,000 | -43,000 | -77,000 | 40,000 | 281,000 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | -13,000 | -252,000 | 265,000 | 0 | -16,000 | -6,000 | -171,000 | 154,000 | 39,000 |
| Debtors | 65,000 | -233,000 | -119,000 | -5,168,000 | 2,648,000 | -54,889,000 | 2,055,000 | -7,590,000 | 7,606,000 | 7,037,000 | 7,286,000 | 8,521,000 | 9,907,000 | 9,391,000 | 16,978,000 |
| Creditors | 206,000 | 27,000 | 50,000 | -13,000 | 28,000 | 1,000 | -22,000 | -304,000 | 119,000 | -64,000 | 246,000 | -109,000 | 52,000 | 14,000 | 69,000 |
| Accruals and Deferred Income | -24,000 | -35,000 | -407,000 | -5,176,000 | 3,170,000 | -55,023,000 | 1,876,000 | -7,696,000 | 61,691,000 | 369,000 | 40,000 | -51,000 | 178,000 | -371,000 | 1,499,000 |
| Deferred Taxes & Provisions | 13,000 | 89,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 122,000 | 362,000 | -56,000 | -66,000 | 59,000 | 82,000 | -3,000 | 102,000 | 52,660,000 | -6,673,000 | -6,505,000 | -6,974,000 | -8,120,000 | -8,536,000 | -14,977,000 |
| Investing Activities | |||||||||||||||
| capital expenditure | -236,000 | -194,000 | -338,000 | -141,000 | -16,000 | ||||||||||
| Change in Investments | 0 | -118,000 | 118,000 | 0 | 0 | 0 | 0 | 0 | -255,000 | 255,000 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | -236,000 | -194,000 | -338,000 | -141,000 | -16,000 | ||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 107,000 | -34,000 | 116,000 | 0 | 0 | 0 | 0 | 0 | -52,610,000 | 7,189,000 | 6,664,000 | 7,092,000 | 8,377,000 | 8,662,000 | 14,626,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 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 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 172,000 | 58,000 | 41,000 | 0 | 0 | 0 | 0 | 0 | 82,000 | 84,000 | 77,000 | 76,000 | 45,000 | 15,000 | 9,000 |
| cash flow from financing | 279,000 | 21,000 | 162,000 | 0 | -1,000 | -1,000 | 1,000 | -47,000 | -52,553,000 | 7,256,000 | 6,741,000 | 7,168,000 | 8,422,000 | 8,677,000 | 17,473,000 |
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
3sixtymedia limited Credit Report and Business Information
3sixtymedia Limited Competitor Analysis
Perform a competitor analysis for 3sixtymedia limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W12 area or any other competitors across 12 key performance metrics.
3sixtymedia limited Ownership
3SIXTYMEDIA LIMITED group structure
3Sixtymedia Limited has no subsidiary companies.
Ultimate parent company
2 parents
3SIXTYMEDIA LIMITED
04042168
3sixtymedia limited directors
3Sixtymedia Limited currently has 3 directors. The longest serving directors include Mrs Patricia Brady (Dec 2016) and Ms Maxine Gardner (Mar 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Patricia Brady | England | 62 years | Dec 2016 | - | Director |
| Ms Maxine Gardner | United Kingdom | 56 years | Mar 2023 | - | Director |
| Mr Andrew Moultrie | United Kingdom | 51 years | Jan 2024 | - | Director |
P&L
December 2023turnover
1m
-7%
operating profit
-65k
-19%
gross margin
41.8%
+16.79%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
3.6m
+0.02%
total assets
4.3m
+0.1%
cash
0
0%
net assets
Total assets minus all liabilities
3sixtymedia limited company details
company number
04042168
Type
Private limited with Share Capital
industry
59113 - Television programme production activities
incorporation date
July 2000
age
24
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
3sixty media limited (November 2000)
manco resources limited (July 2000)
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
itv white city 201 wood lane, london, W12 7RU
Bank
-
Legal Advisor
-
3sixtymedia 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 did not find charges/mortgages relating to 3sixtymedia limited.
3sixtymedia limited 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 3SIXTYMEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
3sixtymedia limited Companies House Filings - See Documents
| date | description | view/download |
|---|
