Stormflame Limited

POWER SEARCH PRICING

SOLUTIONS

stormflame limited Company Information

Live

MatureSmallDeclining

Company Number

04236142

Next Accounts

Aug 2025

Industry

Other business support service activities n.e.c.

Directors

Paul Kieser

Sally Kieser

Shareholders

paul james kieser

sally louise kieser

Group Structure

View All

Contact

Registered Address

avebury house, st.peter street, winchester, hampshire, SO23 8BN

Website

www.stormflame.com

stormflame limited Estimated Valuation

£2.7m

Pomanda estimates the enterprise value of STORMFLAME LIMITED at £2.7m based on Net Assets of £1.1m and 2.37x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Stormflame Limited is a live company located in winchester, SO23 8BN with a Companies House number of 04236142. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2001, it's largest shareholder is paul james kieser with a 60% stake. Stormflame Limited is a mature, small sized company, Pomanda has estimated its turnover at £700.9k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Stormflame Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

4 Weak

Size

annual sales of £700.9k, make it smaller than the average company (£3.9m)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.4%)

EXPORT

Stormflame Limited's latest turnover from November 2023 is estimated at £700.9 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Stormflame Limited has 2 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Turnover	700,921	613,967	860,948	746,641	573,106	707,152	706,687	841,349	1,171,988	926,424	621,250	540,807	574,875	283,586	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	436,228	378,729	542,510	467,056	359,081	443,727	434,429	517,434	741,542	590,613	398,817	338,181	353,624	169,594	0
Gross Profit	264,693	235,238	318,439	279,585	214,025	263,425	272,258	323,915	430,446	335,811	222,433	202,627	221,252	113,993	0
Admin Expenses	179,747	91,178	118,380	375,265	115,992	67,494	137,023	142,484	501,019	170,425	540,521	32,414	123,513	-88,981	-309,016
Operating Profit	84,946	144,060	200,059	-95,680	98,033	195,931	135,235	181,431	-70,573	165,386	-318,088	170,213	97,739	202,974	309,016
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	50,955	27,566	784	503	3,530	2,978	1,223	353	546	453	1,238	1,470	980	737	183
Pre-Tax Profit	135,901	171,626	200,843	-95,177	101,563	198,909	136,458	181,784	-70,027	165,839	-316,850	171,683	98,719	203,711	309,199
Tax	-33,975	-32,609	-38,160	0	-19,297	-37,793	-25,927	-36,357	0	-34,826	0	-41,204	-25,667	-57,039	-86,576
Profit After Tax	101,926	139,017	162,683	-95,177	82,266	161,116	110,531	145,427	-70,027	131,013	-316,850	130,479	73,052	146,672	222,623
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	101,926	139,017	162,683	-95,177	82,266	161,116	110,531	145,427	-70,027	131,013	-316,850	130,479	73,052	146,672	222,623
Employee Costs	98,221	91,720	86,371	84,077	83,574	78,918	76,199	267,264	342,336	264,555	186,034	184,349	181,208	106,239	0
Number Of Employees	2	2	2	2	2	2	2	7	9	7	5	5	5	3	0
EBITDA*	88,803	160,987	228,143	-38,468	122,314	221,952	194,743	238,301	-20,948	197,770	-302,007	174,067	99,351	203,123	309,214

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Tangible Assets	164,000	196,045	2,506	99,559	236,712	144,541	167,455	181,558	140,266	151,944	66,649	11,559	4,834	369,595	369,743
Intangible Assets	2,167	3,167	4,167	5,167	6,167	7,167	8,167	9,167	0	0	0	0	0	0	0
Investments & Other	0	0	0	200,000	200,000	200,000	152,814	152,814	152,814	152,814	152,814	210,050	369,149	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	166,167	199,212	6,673	304,726	442,879	351,708	328,436	343,539	293,080	304,758	219,463	221,609	373,983	369,595	369,743
Stock & work in progress	88,564	86,141	60,993	40,921	81,148	86,198	105,069	99,035	133,404	78,101	49,452	23,404	3,489	0	0
Trade Debtors	52,296	34,673	109,761	104,342	59,409	95,496	84,535	92,350	71,295	87,024	50,444	51,547	49,094	29,340	33,939
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	7,174	231,216	4,189	1,528	10,635	4,143	14,029	3,625	0	0	244	45	99	0	0
Cash	1,134,761	806,383	1,031,350	537,325	468,860	472,562	321,512	167,717	114,425	103,850	77,450	417,759	170,363	221,531	73,132
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,282,795	1,158,413	1,206,293	684,116	620,052	658,399	525,145	362,727	319,124	268,975	177,590	492,755	223,045	250,871	107,071
total assets	1,448,962	1,357,625	1,212,966	988,842	1,062,931	1,010,107	853,581	706,266	612,204	573,733	397,053	714,364	597,028	620,466	476,814
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	217,357	223,809	238,975	158,283	147,344	161,951	184,167	138,649	295,142	186,644	138,951	123,953	154,581	60,348	57,869
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	106,754	110,891	90,083	67,621	49,655	63,358	96,394	105,128	0	0	0	0	0	0	0
total current liabilities	324,111	334,700	329,058	225,904	196,999	225,309	280,561	243,777	295,142	186,644	138,951	123,953	154,581	60,348	57,869
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	190,822	196,321
provisions	0	0	0	3,492	11,309	12,441	0	0	0	0	2,026	2,267	0	0	0
total long term liabilities	0	0	0	3,492	11,309	12,441	0	0	0	0	2,026	2,267	0	190,822	196,321
total liabilities	324,111	334,700	329,058	229,396	208,308	237,750	280,561	243,777	295,142	186,644	140,977	126,220	154,581	251,170	254,190
net assets	1,124,851	1,022,925	883,908	759,446	854,623	772,357	573,020	462,489	317,062	387,089	256,076	588,144	442,447	369,296	222,624
total shareholders funds	1,124,851	1,022,925	883,908	759,446	854,623	772,357	573,020	462,489	317,062	387,089	256,076	588,144	442,447	369,296	222,624

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Operating Activities
Operating Profit	84,946	144,060	200,059	-95,680	98,033	195,931	135,235	181,431	-70,573	165,386	-318,088	170,213	97,739	202,974	309,016
Depreciation	2,857	15,927	27,084	56,212	23,281	25,021	58,508	56,037	49,625	32,384	16,081	3,854	1,612	149	198
Amortisation	1,000	1,000	1,000	1,000	1,000	1,000	1,000	833	0	0	0	0	0	0	0
Tax	-33,975	-32,609	-38,160	0	-19,297	-37,793	-25,927	-36,357	0	-34,826	0	-41,204	-25,667	-57,039	-86,576
Stock	2,423	25,148	20,072	-40,227	-5,050	-18,871	6,034	-34,369	55,303	28,649	26,048	19,915	3,489	0	0
Debtors	-206,419	151,939	8,080	35,826	-29,595	1,075	2,589	24,680	-15,729	36,336	-904	2,399	19,853	-4,599	33,939
Creditors	-6,452	-15,166	80,692	10,939	-14,607	-22,216	45,518	-156,493	108,498	47,693	14,998	-30,628	94,233	2,479	57,869
Accruals and Deferred Income	-4,137	20,808	22,462	17,966	-13,703	-33,036	-8,734	105,128	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-3,492	-7,817	-1,132	12,441	0	0	0	-2,026	-241	2,267	0	0	0
Cash flow from operations	248,235	-43,067	261,493	-12,979	108,220	159,144	196,977	160,268	47,976	143,626	-312,394	82,188	144,575	153,162	246,568
Investing Activities
capital expenditure	29,188	-209,466	69,969	80,941	-115,452	-2,107	-44,405	-107,329	-37,947	-117,679	-71,171	-10,579	363,149	-1	-369,941
Change in Investments	0	0	-200,000	0	0	47,186	0	0	0	0	-57,236	-159,099	369,149	0	0
cash flow from investments	29,188	-209,466	269,969	80,941	-115,452	-49,293	-44,405	-107,329	-37,947	-117,679	-13,935	148,520	-6,000	-1	-369,941
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	-190,822	-5,499	196,321
share issue	0	0	-38,221	0	0	38,221	0	0	0	0	-15,218	15,218	99	0	1
interest	50,955	27,566	784	503	3,530	2,978	1,223	353	546	453	1,238	1,470	980	737	183
cash flow from financing	50,955	27,566	-37,437	503	3,530	41,199	1,223	353	546	453	-13,980	16,688	-189,743	-4,762	196,505
cash and cash equivalents
cash	328,378	-224,967	494,025	68,465	-3,702	151,050	153,795	53,292	10,575	26,400	-340,309	247,396	-51,168	148,399	73,132
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	328,378	-224,967	494,025	68,465	-3,702	151,050	153,795	53,292	10,575	26,400	-340,309	247,396	-51,168	148,399	73,132

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for stormflame limited. Get real-time insights into stormflame 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 stormflame limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SO23 area or any other competitors across 12 key performance metrics.

STORMFLAME LIMITED group structure

Stormflame Limited has no subsidiary companies.

Ultimate parent company

STORMFLAME LIMITED

04236142

STORMFLAME LIMITED Shareholders

paul james kieser	60%
sally louise kieser	40%

Stormflame Limited currently has 2 directors. The longest serving directors include Mr Paul Kieser (Jun 2001) and Mrs Sally Kieser (Jan 2011).

officer	country	age	start	end	role
Mr Paul Kieser	United Kingdom	56 years	Jun 2001	-	Director
Mrs Sally Kieser	United Kingdom	49 years	Jan 2011	-	Director

P&L

November 2023

turnover

700.9k

+14%

operating profit

84.9k

gross margin

37.8%

-1.44%

turnover

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

Balance Sheet

November 2023

net assets

1.1m

+0.1%

total assets

1.4m

+0.07%

cash

1.1m

+0.41%

net assets

Total assets minus all liabilities

Similar Companies

peterdewit limited

wolfson electrostatics limited

phoenix tribology limited

4.5

m capital assets ltd

0.5

hopkins investments (hampshire) limited

company number

04236142

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

June 2001

ultimate parent company

None

previous names

N/A

address

avebury house, st.peter street, winchester, hampshire, SO23 8BN

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 4 charges/mortgages relating to stormflame limited. Currently there are 0 open charges and 4 have been satisfied in the past.

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

stormflame limited Company Information

stormflame limited Estimated Valuation

stormflame limited Estimated Valuation

stormflame limited Estimated Valuation

Stormflame Limited Overview

Stormflame Limited Health Check

STORMFLAME LIMITED financials

stormflame limited Credit Report and Business Information

Stormflame Limited Competitor Analysis

stormflame limited Ownership

stormflame limited directors

stormflame limited company details

stormflame limited Charges & Mortgages

stormflame limited Capital Raised & Share Issues BETA

stormflame limited Companies House Filings - See Documents