Pancontext Limited

POWER SEARCH PRICING

SOLUTIONS

pancontext limited Company Information

Live

MatureMicroRapid

Company Number

04215527

Next Accounts

Feb 2026

Industry

Management consultancy activities (other than financial management)

Directors

Benjamin Kopic

Shareholders

benjamin kopic

Group Structure

View All

Contact

Registered Address

4 the cottages, deva centre, trinity way, salford, M3 7BE

Website

pancontext limited Estimated Valuation

£225.8k

Pomanda estimates the enterprise value of PANCONTEXT LIMITED at £225.8k based on a Turnover of £343k and 0.66x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Pancontext Limited is a live company located in salford, M3 7BE with a Companies House number of 04215527. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in May 2001, it's largest shareholder is benjamin kopic with a 100% stake. Pancontext Limited is a mature, micro sized company, Pomanda has estimated its turnover at £343k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Pancontext Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

2 Strong

4 Regular

3 Weak

Size

annual sales of £343k, make it larger than the average company (£270.1k)

Growth

3 year (CAGR) sales growth of 47%, show it is growing at a faster rate (11%)

EXPORT

Pancontext Limited's latest turnover from May 2024 is estimated at £343 thousand and the company has net assets of £1.9 thousand. According to their latest financial statements, Pancontext Limited has 3 employees and maintains cash reserves of £10.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	343,008	324,898	209,387	108,007	163,138	238,180	339,037	136,142	156,956	103,159	91,648	358,773	337,148	98,743	111,421
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	141,035	145,450	93,270	48,553	67,538	91,158	127,287	46,129	54,663	36,454	32,073	116,616	109,819	29,176	33,101
Gross Profit	201,973	179,448	116,118	59,454	95,600	147,022	211,750	90,014	102,293	66,705	59,575	242,157	227,329	69,567	78,320
Admin Expenses	238,967	190,749	96,056	140,700	59,065	144,384	218,776	104,624	130,506	-81,686	101,063	221,242	181,161	69,191	78,308
Operating Profit	-36,994	-11,301	20,062	-81,246	36,535	2,638	-7,026	-14,610	-28,213	148,391	-41,488	20,915	46,168	376	12
Interest Payable	0	0	0	0	0	0	247	237	0	0	0	0	0	0	0
Interest Receivable	2,051	1,866	117	42	66	330	111	33	102	143	102	83	108	62	10
Pre-Tax Profit	-34,943	-9,435	20,179	-81,204	36,601	2,968	-7,162	-14,814	-28,111	148,534	-41,386	20,999	46,276	438	22
Tax	0	0	-3,834	0	-6,954	-564	0	0	0	-29,707	0	-4,830	-11,106	-114	-6
Profit After Tax	-34,943	-9,435	16,345	-81,204	29,647	2,404	-7,162	-14,814	-28,111	118,827	-41,386	16,169	35,170	324	16
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-34,943	-9,435	16,345	-81,204	29,647	2,404	-7,162	-14,814	-28,111	118,827	-41,386	16,169	35,170	324	16
Employee Costs	143,538	124,750	80,000	118,181	105,603	92,734	93,955	88,844	105,220	51,271	52,755	156,252	160,846	48,961	48,739
Number Of Employees	3	3	2	3	3	2	2	2	2	1	1	3	3	1	1
EBITDA*	-34,558	-8,438	22,402	-79,779	38,491	3,899	-5,953	-13,275	-26,434	149,470	-40,856	21,758	47,292	1,875	1,635

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	7,310	8,589	7,021	4,401	5,868	3,784	3,220	4,004	5,339	3,238	1,898	2,530	3,373	4,497	4,867
Intangible Assets	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	7,310	8,589	7,021	4,401	5,868	3,784	3,220	4,004	5,339	3,238	1,898	2,530	3,373	4,497	4,867
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	2,201	18,240	0	79,121	15,960	16,800	11,877	11,004	63,138	54,242	13,332	17,004
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	30,199	7,839	57,467	29,227	47,924	57,159	0	96,181	102,022	130,333	0	0	0	0	0
Cash	10,271	67,868	15,086	8,252	76,722	56,225	31,725	12,756	13,729	26,926	30,124	10,725	22,559	20,682	4,113
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	40,470	75,707	72,553	39,680	142,886	113,384	110,846	124,897	132,551	169,136	41,128	73,863	76,801	34,014	21,117
total assets	47,780	84,296	79,574	44,081	148,754	117,168	114,066	128,901	137,890	172,374	43,026	76,393	80,174	38,511	25,984
Bank overdraft	0	0	0	0	0	0	0	7,592	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	0	0	0	0	0	0	0	0	0	42,506	32,253	24,108	43,889	37,364	25,087
Group/Directors Accounts	0	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	44,370	45,687	31,844	13,220	36,396	34,874	34,289	34,213	35,713	0	0	0	0	0	0
total current liabilities	44,370	45,687	31,844	13,220	36,396	34,874	34,289	41,805	35,713	42,506	32,253	24,108	43,889	37,364	25,087
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	1,463	1,719	1,405	881	1,174	757	644	801	1,068	648	380	506	675	707	781
total long term liabilities	1,463	1,719	1,405	881	1,174	757	644	801	1,068	648	380	506	675	707	781
total liabilities	45,833	47,406	33,249	14,101	37,570	35,631	34,933	42,606	36,781	43,154	32,633	24,614	44,564	38,071	25,868
net assets	1,947	36,890	46,325	29,980	111,184	81,537	79,133	86,295	101,109	129,220	10,393	51,779	35,610	440	116
total shareholders funds	1,947	36,890	46,325	29,980	111,184	81,537	79,133	86,295	101,109	129,220	10,393	51,779	35,610	440	116

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-36,994	-11,301	20,062	-81,246	36,535	2,638	-7,026	-14,610	-28,213	148,391	-41,488	20,915	46,168	376	12
Depreciation	2,436	2,863	2,340	1,467	1,956	1,261	1,073	1,335	1,779	1,079	632	843	1,124	1,499	1,623
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-3,834	0	-6,954	-564	0	0	0	-29,707	0	-4,830	-11,106	-114	-6
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	22,360	-49,628	26,039	-34,736	9,005	-21,962	-33,020	-6,681	-23,388	131,206	-52,134	8,896	40,910	-3,672	17,004
Creditors	0	0	0	0	0	0	0	0	-42,506	10,253	8,145	-19,781	6,525	12,277	25,087
Accruals and Deferred Income	-1,317	13,843	18,624	-23,176	1,522	585	76	-1,500	35,713	0	0	0	0	0	0
Deferred Taxes & Provisions	-256	314	524	-293	417	113	-157	-267	420	268	-126	-169	-32	-74	781
Cash flow from operations	-58,491	55,347	11,677	-68,512	24,471	25,995	26,986	-8,361	-9,419	-922	19,297	-11,918	1,769	17,636	10,493
Investing Activities
capital expenditure	-1,157	-4,431	-4,960	0	-4,040	-1,825	-289	0	-3,880	-2,419	0	0	0	-1,129	-6,490
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,157	-4,431	-4,960	0	-4,040	-1,825	-289	0	-3,880	-2,419	0	0	0	-1,129	-6,490
Financing Activities
Bank loans	0	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	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	2,051	1,866	117	42	66	330	-136	-204	102	143	102	83	108	62	10
cash flow from financing	2,051	1,866	117	42	66	330	-136	-204	102	143	102	83	108	62	110
cash and cash equivalents
cash	-57,597	52,782	6,834	-68,470	20,497	24,500	18,969	-973	-13,197	-3,198	19,399	-11,834	1,877	16,569	4,113
overdraft	0	0	0	0	0	0	-7,592	7,592	0	0	0	0	0	0	0
change in cash	-57,597	52,782	6,834	-68,470	20,497	24,500	26,561	-8,565	-13,197	-3,198	19,399	-11,834	1,877	16,569	4,113

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for pancontext limited. Get real-time insights into pancontext 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 pancontext limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in M 3 area or any other competitors across 12 key performance metrics.

PANCONTEXT LIMITED group structure

Pancontext Limited has no subsidiary companies.

Ultimate parent company

PANCONTEXT LIMITED

04215527

PANCONTEXT LIMITED Shareholders

benjamin kopic

100%

Pancontext Limited currently has 1 director, Mr Benjamin Kopic serving since May 2001.

officer	country	age	start	end	role
Mr Benjamin Kopic	England	51 years	May 2001	-	Director

P&L

May 2024

turnover

343k

+6%

operating profit

-37k

gross margin

58.9%

+6.61%

turnover

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

Balance Sheet

May 2024

net assets

1.9k

-0.95%

total assets

47.8k

-0.43%

cash

10.3k

-0.85%

net assets

Total assets minus all liabilities

Similar Companies

nick johns nutrition ltd

biramis management partners limited

cm greenwood consulting limited

bvw consulting limited

1.5

evenson jones limited

company number

04215527

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

May 2001

ultimate parent company

None

previous names

N/A

address

4 the cottages, deva centre, trinity way, salford, M3 7BE

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 pancontext limited.

pancontext limited Company Information

pancontext limited Estimated Valuation

pancontext limited Estimated Valuation

pancontext limited Estimated Valuation

Pancontext Limited Overview

Pancontext Limited Health Check

PANCONTEXT LIMITED financials

pancontext limited Credit Report and Business Information

Pancontext Limited Competitor Analysis

pancontext limited Ownership

pancontext limited directors

pancontext limited company details

pancontext limited Charges & Mortgages

pancontext limited Companies House Filings - See Documents