The Revivalist Company Limited

POWER SEARCH PRICING

SOLUTIONS

the revivalist company limited Company Information

Live

MatureMicroDeclining

Company Number

04393709

Next Accounts

Dec 2025

Industry

Other business support service activities n.e.c.

Directors

Julius Thurgood

Shareholders

julius dixson thurgood

Group Structure

View All

Contact

Registered Address

12-14 high street, caterham, surrey, CR3 5UA

Website

the revivalist company limited Estimated Valuation

£64.5k

Pomanda estimates the enterprise value of THE REVIVALIST COMPANY LIMITED at £64.5k based on a Turnover of £165.6k and 0.39x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

The Revivalist Company Limited is a live company located in surrey, CR3 5UA with a Companies House number of 04393709. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2002, it's largest shareholder is julius dixson thurgood with a 100% stake. The Revivalist Company Limited is a mature, micro sized company, Pomanda has estimated its turnover at £165.6k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded The Revivalist Company Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £165.6k, make it smaller than the average company (£3.7m)

Growth

3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (8.2%)

EXPORT

The Revivalist Company Limited's latest turnover from March 2024 is estimated at £165.6 thousand and the company has net assets of -£12.6 thousand. According to their latest financial statements, The Revivalist Company Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	165,580	242,062	295,643	345,180	307,645	263,190	296,784	226,087	256,531	430,620	232,587	119,444	135,956	27,819	104,124
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	137,763	199,941	247,646	291,493	255,027	219,387	247,195	186,016	211,949	358,512	193,669	98,843	111,371	22,658	83,829
Gross Profit	27,817	42,121	47,997	53,687	52,618	43,803	49,589	40,071	44,582	72,107	38,917	20,600	24,585	5,162	20,295
Admin Expenses	64,101	45,855	66,848	52,483	71,759	37,324	35,369	-4,020	43,943	45,896	31,737	-5,474	31,665	18,504	34,187
Operating Profit	-36,284	-3,734	-18,851	1,204	-19,141	6,479	14,220	44,091	639	26,211	7,180	26,074	-7,080	-13,342	-13,892
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	0	29	39	17	23	19	4
Pre-Tax Profit	-36,284	-3,734	-18,851	1,204	-19,141	6,479	14,220	44,091	639	26,241	7,218	26,091	-7,057	-13,323	-13,888
Tax	0	0	0	-229	0	-1,231	-2,702	-8,818	-128	-5,511	-1,660	-6,262	0	0	0
Profit After Tax	-36,284	-3,734	-18,851	975	-19,141	5,248	11,518	35,273	511	20,730	5,558	19,829	-7,057	-13,323	-13,888
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-36,284	-3,734	-18,851	975	-19,141	5,248	11,518	35,273	511	20,730	5,558	19,829	-7,057	-13,323	-13,888
Employee Costs	93,986	89,534	84,658	80,576	79,745	38,627	36,425	35,544	35,660	71,132	35,274	34,778	34,691	34,251	35,305
Number Of Employees	2	2	2	2	2	1	1	1	1	2	1	1	1	1	1
EBITDA*	-36,284	-3,734	-18,851	1,204	-19,141	6,479	14,220	44,091	639	26,211	7,807	26,652	-5,920	-12,198	-11,618

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	15,311	4,322	10,469	14,428	21,006	28,299	6,682	923	1,230	1,410	1,880	1,734	1,766	2,287	6,250
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	15,311	4,322	10,469	14,428	21,006	28,299	6,682	923	1,230	1,410	1,880	1,734	1,766	2,287	6,250
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	85,094	106,117	75,386	56,924	63,067
Trade Debtors	27,893	80,303	103,477	123,515	105,980	98,106	123,625	92,409	66,130	107,869	21,577	22,386	28,001	2,828	2,917
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	16,355	924	862	0	0	18,500	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	0	11,605	3,820	2,835	6,264	1,403
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	44,248	81,227	104,339	123,515	105,980	116,606	123,625	92,409	66,130	107,869	118,276	132,323	106,222	66,016	67,387
total assets	59,559	85,549	114,808	137,943	126,986	144,905	130,307	93,332	67,360	109,279	120,156	134,057	107,988	68,303	73,637
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	72,195	61,901	87,426	91,710	81,728	80,506	71,156	45,699	55,000	97,430	129,035	29,402	43,337	7,430	87,523
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	119,092	98,917	88,082	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	72,195	61,901	87,426	91,710	81,728	80,506	71,156	45,699	55,000	97,430	129,035	148,494	142,254	95,512	87,523
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	72,195	61,901	87,426	91,710	81,728	80,506	71,156	45,699	55,000	97,430	129,035	148,494	142,254	95,512	87,523
net assets	-12,636	23,648	27,382	46,233	45,258	64,399	59,151	47,633	12,360	11,849	-8,879	-14,437	-34,266	-27,209	-13,886
total shareholders funds	-12,636	23,648	27,382	46,233	45,258	64,399	59,151	47,633	12,360	11,849	-8,879	-14,437	-34,266	-27,209	-13,886

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-36,284	-3,734	-18,851	1,204	-19,141	6,479	14,220	44,091	639	26,211	7,180	26,074	-7,080	-13,342	-13,892
Depreciation	0	0	0	0	0	0	0	0	0	0	627	578	1,160	1,144	2,274
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-229	0	-1,231	-2,702	-8,818	-128	-5,511	-1,660	-6,262	0	0	0
Stock	0	0	0	0	0	0	0	0	0	-85,094	-21,023	30,731	18,462	-6,143	63,067
Debtors	-36,979	-23,112	-19,176	17,535	-10,626	-7,019	31,216	26,279	-41,739	86,292	-809	-5,615	25,173	-89	2,917
Creditors	10,294	-25,525	-4,284	9,982	1,222	9,350	25,457	-9,301	-42,430	-31,605	99,633	-13,935	35,907	-80,093	87,523
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	10,989	-6,147	-3,959	-6,578	-7,293	21,617	5,759	-307	-180	-12,103	127,612	-18,661	-13,648	-86,059	9,921
Investing Activities
capital expenditure	-10,989	6,147	3,959	6,578	7,293	-21,617	-5,759	307	180	470	-773	-546	-639	2,819	-8,524
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-10,989	6,147	3,959	6,578	7,293	-21,617	-5,759	307	180	470	-773	-546	-639	2,819	-8,524
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	-119,092	20,175	10,835	88,082	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	-2	0	0	0	0	2
interest	0	0	0	0	0	0	0	0	0	29	39	17	23	19	4
cash flow from financing	0	0	0	0	0	0	0	0	0	27	-119,053	20,192	10,858	88,101	6
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	-11,605	7,785	985	-3,429	4,861	1,403
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	-11,605	7,785	985	-3,429	4,861	1,403

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for the revivalist company limited. Get real-time insights into the revivalist company 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 the revivalist company limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in CR3 area or any other competitors across 12 key performance metrics.

THE REVIVALIST COMPANY LIMITED group structure

The Revivalist Company Limited has no subsidiary companies.

Ultimate parent company

THE REVIVALIST COMPANY LIMITED

04393709

THE REVIVALIST COMPANY LIMITED Shareholders

julius dixson thurgood

100%

The Revivalist Company Limited currently has 1 director, Mr Julius Thurgood serving since Mar 2002.

officer	country	age	start	end	role
Mr Julius Thurgood		72 years	Mar 2002	-	Director

P&L

March 2024

turnover

165.6k

-32%

operating profit

-36.3k

gross margin

16.8%

-3.45%

turnover

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

Balance Sheet

March 2024

net assets

-12.6k

-1.53%

total assets

59.6k

-0.3%

cash

net assets

Total assets minus all liabilities

Similar Companies

quadreen realty limited

3.5

richard state independent estate agents limited

galvanise capital limited

0.5

ipsotek holdings limited

1.5

aircraft brokers limited

company number

04393709

Type

Private limited with Share Capital

industry

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

incorporation date

March 2002

ultimate parent company

None

previous names

N/A

address

12-14 high street, caterham, surrey, CR3 5UA

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 the revivalist company limited.

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

the revivalist company limited Company Information

the revivalist company limited Estimated Valuation

the revivalist company limited Estimated Valuation

the revivalist company limited Estimated Valuation

The Revivalist Company Limited Overview

The Revivalist Company Limited Health Check

THE REVIVALIST COMPANY LIMITED financials

the revivalist company limited Credit Report and Business Information

The Revivalist Company Limited Competitor Analysis

the revivalist company limited Ownership

the revivalist company limited directors

the revivalist company limited company details

the revivalist company limited Charges & Mortgages

the revivalist company limited Capital Raised & Share Issues BETA

the revivalist company limited Companies House Filings - See Documents