Pomanda estimates the enterprise value of SEQUEL RULEBOOK LIMITED at £0 based on a Turnover of £0 and 0.54x industry multiple (adjusted for size and gross margin).
sequel rulebook limitedEstimated Valuation
£79.4k
Pomanda estimates the enterprise value of SEQUEL RULEBOOK LIMITED at £79.4k based on an EBITDA of £20.1k and a 3.95x industry multiple (adjusted for size and gross margin).
sequel rulebook limitedEstimated Valuation
£8.5m
Pomanda estimates the enterprise value of SEQUEL RULEBOOK LIMITED at £8.5m based on Net Assets of £4m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sequel Rulebook LimitedOverview
Sequel Rulebook Limited is a live company located in london, EC2N 4BQ with a Companies House number of 04347178. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in January 2002, it's largest shareholder is
verisk specialty solutions limited
with a 100% stake. Sequel Rulebook Limited is a mature,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
Pomanda's financial health check has awarded Sequel Rulebook Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
2 Regular
2 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
- - Sequel Rulebook Limited
- - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
- - Sequel Rulebook Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sequel Rulebook Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 10 weeks, this is less cash available to meet short term requirements (22 weeks)
- - Sequel Rulebook Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 59.2%, this is a similar level of debt than the average (62.5%)
- - Sequel Rulebook Limited
- - Industry AVG
SEQUEL RULEBOOK LIMITED financials
EXPORT
Sequel Rulebook Limited's latest turnover from December 2023 is 0 and the company has net assets of £4 million. According to their latest financial statements, we estimate that Sequel Rulebook Limited has 1 employee and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
4,289,248
5,516,323
12,275,027
9,181,278
8,194,036
6,670,772
6,266,695
7,021,627
8,067,008
6,961,316
5,746,382
Other Income Or Grants
Cost Of Sales
3,558,877
4,597,364
5,572,003
5,240,812
5,846,190
6,656,694
5,682,281
4,619,030
Gross Profit
730,371
918,959
12,275,027
9,181,278
8,194,036
1,098,769
1,025,883
1,175,437
1,410,314
1,279,035
1,127,352
Admin Expenses
-20,090
145,449
-36,596
3,607
-3,558,812
803,925
12,390,387
9,181,278
8,194,036
1,098,769
1,025,883
1,175,437
1,275,155
1,279,035
1,127,712
Operating Profit
20,090
-145,449
36,596
-3,607
4,289,183
115,034
-115,360
135,159
-360
Interest Payable
Interest Receivable
Pre-Tax Profit
20,090
-145,449
36,596
-3,607
4,289,183
274,987
-115,360
135,159
Tax
34,859
67,965
-685,603
-52,248
115,360
Profit After Tax
20,090
-110,590
36,596
64,358
3,603,580
222,739
135,159
Dividends Paid
Retained Profit
20,090
-110,590
36,596
64,358
3,603,580
222,739
135,159
Employee Costs
53,959
51,309
48,760
46,406
597,609
752,608
1,074,221
838,809
764,225
820,094
967,751
872,709
715,940
Number Of Employees
1
1
1
1
13
17
6
6
28
22
20
22
26
24
20
EBITDA*
20,090
-145,449
36,596
-3,607
4,289,183
115,034
-115,360
135,159
-360
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
Intangible Assets
Investments & Other
2,087
2,087
88,076
88,076
Debtors (Due After 1 year)
Total Fixed Assets
2,087
2,087
88,076
88,076
Stock & work in progress
Trade Debtors
111,150
141,552
1,449,126
1,633,750
1,643,682
1,269,403
1,786,174
1,097,863
956,900
1,325,553
1,780,955
1,293,290
Group Debtors
8,520,892
8,358,803
5,667,481
5,150,691
5,610,003
1
1
1
1
1
1
Misc Debtors
4,784
196,558
147,720
375,177
607,280
48,308
13,233
19,556
46,344
67,927
48,840
135,304
91,603
72,215
Cash
1,214,766
1,232,206
1,214,766
960,475
863,353
12,444
1
1
328,518
1
46,801
319,292
144,871
103,192
143,821
misc current assets
total current assets
9,735,658
9,595,793
7,078,805
6,370,036
6,990,085
2,068,850
1,682,059
1,656,916
1,617,477
1,832,520
1,212,592
1,325,033
1,605,729
1,975,751
1,509,327
total assets
9,735,658
9,595,793
7,078,805
6,370,036
6,990,085
2,068,850
1,684,146
1,659,003
1,617,477
1,832,520
1,212,592
1,325,033
1,605,729
2,063,827
1,597,403
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
5,742,347
5,643,950
3,016,372
2,333,032
1,715,956
1,332,654
1,696,211
1,076,283
1,188,700
1,442,396
2,063,384
1,595,109
other short term finances
hp & lease commitments
other current liabilities
21,378
11,167
1,312,650
378,297
1,548,986
1,523,843
1,482,317
1,149
1,149
1,173
28,173
442
2,293
total current liabilities
5,763,725
5,643,950
3,016,372
2,344,199
3,028,606
1,710,951
1,548,986
1,523,843
1,482,317
1,697,360
1,077,432
1,189,873
1,470,569
2,063,826
1,597,402
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
5,763,725
5,643,950
3,016,372
2,344,199
3,028,606
1,710,951
1,548,986
1,523,843
1,482,317
1,697,360
1,077,432
1,189,873
1,470,569
2,063,826
1,597,402
net assets
3,971,933
3,951,843
4,062,433
4,025,837
3,961,479
357,899
135,160
135,160
135,160
135,160
135,160
135,160
135,160
1
1
total shareholders funds
3,971,933
3,951,843
4,062,433
4,025,837
3,961,479
357,899
135,160
135,160
135,160
135,160
135,160
135,160
135,160
1
1
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
20,090
-145,449
36,596
-3,607
4,289,183
115,034
-115,360
135,159
-360
Depreciation
Amortisation
Tax
34,859
67,965
-685,603
-52,248
115,360
Stock
Debtors
157,305
2,499,548
454,478
-717,171
4,070,326
399,491
25,143
367,956
-543,560
666,728
160,050
-455,117
-411,701
507,053
1,365,506
Creditors
Accruals and Deferred Income
21,378
-11,167
-1,301,483
934,353
-1,145,546
25,143
41,526
1,481,168
-24
-27,000
27,731
-1,851
2,293
Deferred Taxes & Provisions
Cash flow from operations
-115,837
-2,610,138
-429,049
-519,954
467,607
-1,482,251
-326,430
2,024,728
-666,728
-160,074
428,117
574,591
-508,904
-1,363,573
Investing Activities
capital expenditure
Change in Investments
-2,087
2,087
-88,076
88,076
cash flow from investments
2,087
-2,087
88,076
-88,076
Financing Activities
Bank loans
Group/Directors Accounts
98,397
2,627,578
683,340
617,076
383,302
1,332,654
-1,696,211
619,928
-112,417
-253,696
-620,988
468,275
1,595,109
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
cash flow from financing
98,397
2,627,578
683,340
617,076
383,302
1,332,654
-1,696,211
619,928
-112,417
-253,696
-620,988
468,275
1,595,110
cash and cash equivalents
cash
-17,440
17,440
254,291
97,122
850,909
12,443
-328,517
328,517
-46,800
-272,491
174,421
41,679
-40,629
143,821
overdraft
change in cash
-17,440
17,440
254,291
97,122
850,909
12,443
-328,517
328,517
-46,800
-272,491
174,421
41,679
-40,629
143,821
sequel rulebook limited 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 sequel rulebook limited. Get real-time insights into sequel rulebook limited's credit score, group structure and payment trends.
Perform a competitor analysis for sequel rulebook limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mature companies, companies in EC2N area or any other competitors across 12 key performance metrics.
sequel rulebook limited Ownership
SEQUEL RULEBOOK LIMITED group structure
Sequel Rulebook Limited has no subsidiary companies.
82990 - Other business support service activities n.e.c.
incorporation date
January 2002
age
23
incorporated
UK
ultimate parent company
VERISK ANALYTICS INC
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
moore stephens consulting limited (December 2018)
blue beetle limited (June 2002)
accountant
-
auditor
-
address
level 26 22 bishopsgate, london, EC2N 4BQ
Bank
-
Legal Advisor
-
sequel rulebook 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 sequel rulebook limited.
sequel rulebook 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 SEQUEL RULEBOOK LIMITED. This can take several minutes, an email will notify you when this has completed.
sequel rulebook limitedCompanies House Filings - See Documents
