Pomanda estimates the enterprise value of TRUE PIXEL LTD at £72.1k based on a Turnover of £213.3k and 0.34x industry multiple (adjusted for size and gross margin).
true pixel ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of TRUE PIXEL LTD at £0 based on an EBITDA of £-39.2k and a 2.57x industry multiple (adjusted for size and gross margin).
true pixel ltdEstimated Valuation
£212.2k
Pomanda estimates the enterprise value of TRUE PIXEL LTD at £212.2k based on Net Assets of £89k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
True Pixel LtdOverview
True Pixel Ltd is a live company located in hampshire, GU14 7LY with a Companies House number of 04225020. It operates in the pre-press and pre-media services sector, SIC Code 18130. Founded in May 2001, it's largest shareholder is
james anthony earl
with a 50.8% stake. True Pixel Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£213.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded True Pixel Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
6 Weak
Size
annual sales of £213.3k, make it smaller than the average company (£727.6k)
£213.3k - True Pixel Ltd
£727.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5.8%)
-10% - True Pixel Ltd
5.8% - Industry AVG
Production
with a gross margin of 36%, this company has a comparable cost of product (36%)
36% - True Pixel Ltd
36% - Industry AVG
Profitability
an operating margin of -19.6% make it less profitable than the average company (0.5%)
-19.6% - True Pixel Ltd
0.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - True Pixel Ltd
18 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)
£38.2k - True Pixel Ltd
£38.2k - Industry AVG
Efficiency
resulting in sales per employee of £106.6k, this is more efficient (£88.9k)
£106.6k - True Pixel Ltd
£88.9k - Industry AVG
Debtor Days
it gets paid by customers after 106 days, this is later than average (68 days)
106 days - True Pixel Ltd
68 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (25 days)
6 days - True Pixel Ltd
25 days - Industry AVG
Stock Days
it holds stock equivalent to 2 days, this is less than average (9 days)
2 days - True Pixel Ltd
9 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 67 weeks, this is more cash available to meet short term requirements (23 weeks)
67 weeks - True Pixel Ltd
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.6%, this is a lower level of debt than the average (41.9%)
34.6% - True Pixel Ltd
41.9% - Industry AVG
TRUE PIXEL LTD financials
EXPORT
True Pixel Ltd's latest turnover from April 2024 is estimated at £213.3 thousand and the company has net assets of £89 thousand. According to their latest financial statements, True Pixel Ltd has 2 employees and maintains cash reserves of £58.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
213,263
201,726
298,455
295,446
295,016
442,735
538,406
484,981
576,717
717,153
482,455
421,421
407,013
340,924
342,220
Other Income Or Grants
Cost Of Sales
136,426
130,308
186,047
187,091
171,643
266,529
349,061
304,519
356,995
431,664
174,345
152,551
163,403
155,101
137,331
Gross Profit
76,838
71,419
112,407
108,355
123,374
176,206
189,346
180,462
219,722
285,489
308,110
268,870
243,610
185,823
204,889
Admin Expenses
118,616
95,723
97,866
133,003
165,682
196,364
207,724
195,781
273,158
179,826
117,890
112,194
110,212
123,556
98,722
Operating Profit
-41,778
-24,304
14,541
-24,648
-42,308
-20,158
-18,378
-15,319
-53,436
105,663
190,220
156,676
133,398
62,267
106,167
Interest Payable
269
371
Interest Receivable
4,286
4,601
741
101
128
949
672
413
974
961
936
120
Pre-Tax Profit
-37,492
-19,703
15,283
-24,547
-42,180
-19,209
-17,707
-14,906
-52,462
106,624
191,156
155,527
133,027
62,267
106,167
Tax
-2,904
-21,325
-38,537
-30,896
-26,478
-12,440
-22,307
Profit After Tax
-37,492
-19,703
12,379
-24,547
-42,180
-19,209
-17,707
-14,906
-52,462
85,299
152,619
124,631
106,549
49,827
83,860
Dividends Paid
90,954
78,002
63,472
54,274
65,874
Retained Profit
-37,492
-19,703
12,379
-24,547
-42,180
-19,209
-17,707
-14,906
-52,462
85,299
61,665
46,629
43,077
-4,447
17,986
Employee Costs
76,359
152,629
178,878
179,045
251,628
268,690
247,684
243,194
237,359
239,775
203,544
176,127
168,915
182,844
147,073
Number Of Employees
2
4
5
5
7
7
7
7
7
7
6
5
5
5
4
EBITDA*
-39,171
-20,828
18,579
-7,242
-23,474
80
-6,861
11,770
-41,662
108,943
195,249
160,970
137,095
65,787
109,649
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
7,821
10,428
10,613
13,815
18,100
22,311
29,749
33,264
30,519
5,037
5,911
7,038
5,488
5,444
3,329
Intangible Assets
499
13,299
26,099
38,899
40,499
42,099
43,699
45,299
46,917
48,535
50,153
51,771
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
7,821
10,428
10,613
14,314
31,399
48,410
68,648
73,763
72,618
48,736
51,210
53,955
54,023
55,597
55,100
Stock & work in progress
900
3,100
3,500
4,000
3,500
4,100
4,900
5,500
5,100
5,500
7,700
7,600
7,400
7,900
7,800
Trade Debtors
62,188
40,056
72,760
72,311
44,196
83,302
131,796
123,864
127,684
150,026
76,549
71,268
107,156
58,907
93,272
Group Debtors
Misc Debtors
6,511
7,849
6,638
5,475
4,811
7,032
13,622
5,956
9,948
8,731
10,527
9,982
10,237
10,083
Cash
58,549
104,726
111,793
85,905
115,353
139,956
113,081
155,518
175,201
214,485
169,977
87,268
30,059
25,570
19,035
misc current assets
total current assets
128,148
155,731
194,691
167,691
167,860
234,390
263,399
290,838
317,933
370,011
262,957
176,663
154,597
102,614
130,190
total assets
135,969
166,159
205,304
182,005
199,259
282,800
332,047
364,601
390,551
418,747
314,167
230,618
208,620
158,211
185,290
Bank overdraft
Bank loan
Trade Creditors
2,499
1,851
7,621
6,673
1,135
7,834
21,784
13,564
22,063
113,942
21,184
20,652
30,770
21,278
20,860
Group/Directors Accounts
10,000
6,671
83
other short term finances
2,851
14,479
14,479
hp & lease commitments
5,425
6,510
6,510
6,510
6,510
other current liabilities
42,689
35,857
49,494
38,913
30,919
58,458
66,697
84,574
78,933
73,477
52,125
53,787
44,797
59,956
total current liabilities
45,188
37,708
57,115
45,586
37,479
72,802
94,991
104,648
107,506
113,942
94,661
72,777
97,408
87,225
95,378
loans
2,851
17,330
hp & lease commitments
5,425
11,935
18,445
24,955
Accruals and Deferred Income
other liabilities
provisions
1,803
1,981
2,016
2,625
3,439
4,052
5,391
4,071
5,747
total long term liabilities
1,803
1,981
2,016
2,625
3,439
9,477
17,326
22,516
30,702
2,851
17,330
total liabilities
46,991
39,689
59,131
48,211
40,918
82,279
112,317
127,164
138,208
113,942
94,661
72,777
97,408
90,076
112,708
net assets
88,978
126,470
146,173
133,794
158,341
200,521
219,730
237,437
252,343
304,805
219,506
157,841
111,212
68,135
72,582
total shareholders funds
88,978
126,470
146,173
133,794
158,341
200,521
219,730
237,437
252,343
304,805
219,506
157,841
111,212
68,135
72,582
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 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
-41,778
-24,304
14,541
-24,648
-42,308
-20,158
-18,378
-15,319
-53,436
105,663
190,220
156,676
133,398
62,267
106,167
Depreciation
2,607
3,476
3,539
4,606
6,034
7,438
9,917
11,089
10,174
1,680
3,411
2,676
2,079
1,902
1,864
Amortisation
499
12,800
12,800
12,800
1,600
16,000
1,600
1,600
1,618
1,618
1,618
1,618
1,618
Tax
-2,904
-21,325
-38,537
-30,896
-26,478
-12,440
-22,307
Stock
-2,200
-400
-500
500
-600
-800
-600
400
-400
-2,200
100
200
-500
100
7,800
Debtors
20,794
-31,493
1,612
28,779
-41,327
-55,084
15,598
-7,812
-12,394
64,746
3,485
-35,343
47,994
-34,211
103,355
Creditors
648
-5,770
948
5,538
-6,699
-13,950
8,220
-8,499
-91,879
92,758
532
-10,118
9,492
418
20,860
Accruals and Deferred Income
6,832
-13,637
10,581
7,994
-27,539
-8,239
-17,877
5,641
78,933
-73,477
21,352
-1,662
8,990
-15,159
59,956
Deferred Taxes & Provisions
-178
-35
-609
-814
-613
-1,339
1,320
-1,676
5,747
Cash flow from operations
-50,463
-8,377
25,483
-23,803
-16,398
32,436
-30,196
14,648
-36,067
44,353
175,011
153,437
81,605
72,717
57,003
Investing Activities
capital expenditure
-3,291
-337
-321
-1,823
-6,402
-28,234
-35,656
-806
Change in Investments
cash flow from investments
-3,291
-337
-321
-1,823
-6,402
-28,234
-35,656
-806
Financing Activities
Bank loans
Group/Directors Accounts
-10,000
3,329
6,588
83
Other Short Term Loans
-2,851
-11,628
14,479
Long term loans
-2,851
-14,479
17,330
Hire Purchase and Lease Commitments
-5,425
-6,510
-6,510
-6,510
-6,510
31,465
other long term liabilities
share issue
54,596
interest
4,286
4,601
741
101
128
949
672
413
974
961
936
-149
-371
cash flow from financing
4,286
4,601
741
-5,324
-6,382
-5,561
-5,838
-6,097
32,439
961
936
-13,000
-11,521
-7,891
86,488
cash and cash equivalents
cash
-46,177
-7,067
25,888
-29,448
-24,603
26,875
-42,437
-19,683
-39,284
44,508
82,709
57,209
4,489
6,535
19,035
overdraft
change in cash
-46,177
-7,067
25,888
-29,448
-24,603
26,875
-42,437
-19,683
-39,284
44,508
82,709
57,209
4,489
6,535
19,035
true pixel ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for true pixel ltd. Get real-time insights into true pixel ltd's credit score, group structure and payment trends.
Perform a competitor analysis for true pixel ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in GU14 area or any other competitors across 12 key performance metrics.
true pixel ltd Ownership
TRUE PIXEL LTD group structure
True Pixel Ltd has no subsidiary companies.
Ultimate parent company
TRUE PIXEL LTD
04225020
TRUE PIXEL LTD Shareholders
The largest shareholders in True Pixel Ltd include James Anthony Earl and Yolanda Earl.
james anthony earl
50.83%
yolanda earl
49.17%
true pixel ltd directors
True Pixel Ltd currently has 1 director, Mr James Earl serving since Dec 2007.
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 found 1 charges/mortgages relating to true pixel ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
true pixel ltd 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 TRUE PIXEL LTD. This can take several minutes, an email will notify you when this has completed.
true pixel ltdCompanies House Filings - See Documents
