Pomanda estimates the enterprise value of BLAZE NETWORKS LIMITED at £1.8m based on a Turnover of £3.1m and 0.59x industry multiple (adjusted for size and gross margin).
blaze networks limitedEstimated Valuation
£111.1k
Pomanda estimates the enterprise value of BLAZE NETWORKS LIMITED at £111.1k based on an EBITDA of £32.9k and a 3.37x industry multiple (adjusted for size and gross margin).
blaze networks limitedEstimated Valuation
£3.2m
Pomanda estimates the enterprise value of BLAZE NETWORKS LIMITED at £3.2m based on Net Assets of £1.4m and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blaze Networks LimitedOverview
Blaze Networks Limited is a live company located in teesside, TS22 5TB with a Companies House number of 04427554. It operates in the wired telecommunications activities sector, SIC Code 61100. Founded in April 2002, it's largest shareholder is
simon brassington
with a 33.3% stake. Blaze Networks Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£3.1m with
high
growth in recent years.
Pomanda's financial health check has awarded Blaze Networks Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
2 Regular
5 Weak
Size
annual sales of £3.1m, make it smaller than the average company (£4m)
£3.1m - Blaze Networks Limited
£4m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (9.4%)
16% - Blaze Networks Limited
9.4% - Industry AVG
Production
with a gross margin of 23.9%, this company has a higher cost of product (44.4%)
23.9% - Blaze Networks Limited
44.4% - Industry AVG
Profitability
an operating margin of -6.7% make it less profitable than the average company (4.4%)
-6.7% - Blaze Networks Limited
4.4% - Industry AVG
Employees
with 27 employees, this is similar to the industry average (30)
27 - Blaze Networks Limited
30 - Industry AVG
Pay Structure
on an average salary of £58.9k, the company has an equivalent pay structure (£58.9k)
£58.9k - Blaze Networks Limited
£58.9k - Industry AVG
Efficiency
resulting in sales per employee of £113.6k, this is less efficient (£152.1k)
£113.6k - Blaze Networks Limited
£152.1k - Industry AVG
Debtor Days
it gets paid by customers after 109 days, this is later than average (50 days)
109 days - Blaze Networks Limited
50 days - Industry AVG
Creditor Days
its suppliers are paid after 236 days, this is slower than average (39 days)
236 days - Blaze Networks Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 3 days, this is less than average (8 days)
3 days - Blaze Networks Limited
8 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 50 weeks, this is more cash available to meet short term requirements (16 weeks)
50 weeks - Blaze Networks Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.7%, this is a lower level of debt than the average (63.7%)
51.7% - Blaze Networks Limited
63.7% - Industry AVG
BLAZE NETWORKS LIMITED financials
EXPORT
Blaze Networks Limited's latest turnover from April 2024 is estimated at £3.1 million and the company has net assets of £1.4 million. According to their latest financial statements, Blaze Networks Limited has 27 employees and maintains cash reserves of £1.5 million 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
3,066,488
3,640,049
2,549,244
1,974,526
1,879,684
1,770,406
1,854,000
2,333,204
1,713,181
1,298,395
1,297,179
662,017
555,761
704,426
605,058
Other Income Or Grants
Cost Of Sales
2,334,842
2,695,026
1,880,143
1,457,736
1,368,255
1,311,850
1,363,345
1,687,826
1,224,479
956,069
959,410
486,857
395,970
497,468
412,542
Gross Profit
731,646
945,023
669,102
516,790
511,429
458,555
490,655
645,378
488,702
342,326
337,769
175,160
159,791
206,958
192,516
Admin Expenses
938,525
862,121
63,850
476,828
451,414
437,818
410,548
627,884
458,398
330,493
197,802
151,797
143,174
169,145
-14,116
Operating Profit
-206,879
82,902
605,252
39,962
60,015
20,737
80,107
17,494
30,304
11,833
139,967
23,363
16,617
37,813
206,632
Interest Payable
Interest Receivable
47,681
21,976
5,184
868
853
5,441
3,195
1,061
1,564
1,283
1,101
920
617
522
304
Pre-Tax Profit
-159,198
104,877
610,436
40,830
60,868
26,178
83,301
18,556
31,869
13,116
141,068
24,283
17,234
38,335
206,936
Tax
-26,219
-115,983
-7,758
-11,565
-4,974
-15,827
-3,526
-6,374
-2,623
-29,624
-5,585
-4,136
-9,967
-57,942
Profit After Tax
-159,198
78,658
494,453
33,072
49,303
21,204
67,474
15,030
25,495
10,493
111,444
18,698
13,098
28,368
148,994
Dividends Paid
Retained Profit
-159,198
78,658
494,453
33,072
49,303
21,204
67,474
15,030
25,495
10,493
111,444
18,698
13,098
28,368
148,994
Employee Costs
1,590,282
1,586,455
1,418,629
812,121
873,580
800,077
398,090
545,349
349,407
298,248
284,488
134,804
132,304
172,323
123,234
Number Of Employees
27
28
26
16
18
16
8
11
7
6
6
3
3
4
3
EBITDA*
32,931
261,157
726,702
110,742
123,303
57,663
98,164
17,494
30,304
11,833
139,967
23,363
16,617
37,813
211,374
* 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
537,736
590,233
243,084
219,672
217,537
137,913
77,007
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
537,736
590,233
243,084
219,672
217,537
137,913
77,007
Stock & work in progress
20,272
29,732
100,625
105,084
102,053
4,099
36,366
37,867
25,955
28,608
10,859
7,623
2,156
1,210
4,641
Trade Debtors
918,858
1,416,885
788,584
609,565
475,773
559,354
560,050
764,805
621,641
405,445
405,110
200,079
160,374
217,964
95,077
Group Debtors
Misc Debtors
Cash
1,457,298
359,123
675,019
707,360
1,028,415
677,236
773,696
504,161
345,018
280,761
232,389
208,097
159,852
87,057
121,683
misc current assets
total current assets
2,396,428
1,805,740
1,564,228
1,422,009
1,606,241
1,240,689
1,370,112
1,306,833
992,614
714,814
648,358
415,799
322,382
306,231
221,401
total assets
2,934,164
2,395,973
1,807,312
1,641,681
1,823,778
1,378,602
1,447,119
1,306,833
992,614
714,814
648,358
415,799
322,382
306,231
221,401
Bank overdraft
Bank loan
Trade Creditors
1,515,464
1,437,620
1,220,241
1,099,004
1,314,173
918,300
1,008,021
935,209
213,913
210,237
167,256
101,770
118,184
128,236
45,595
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,515,464
1,437,620
1,220,241
1,099,004
1,314,173
918,300
1,008,021
935,209
213,913
210,237
167,256
101,770
118,184
128,236
45,595
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
422,107
173,478
160,496
104,867
13,734
631
26,810
provisions
total long term liabilities
422,107
173,478
160,496
104,867
13,734
631
26,810
total liabilities
1,515,464
1,437,620
1,220,241
1,099,004
1,314,173
918,300
1,008,021
935,209
636,020
383,715
327,752
206,637
131,918
128,867
72,405
net assets
1,418,700
958,353
587,071
542,677
509,605
460,302
439,098
371,624
356,594
331,099
320,606
209,162
190,464
177,364
148,996
total shareholders funds
1,418,700
958,353
587,071
542,677
509,605
460,302
439,098
371,624
356,594
331,099
320,606
209,162
190,464
177,364
148,996
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
-206,879
82,902
605,252
39,962
60,015
20,737
80,107
17,494
30,304
11,833
139,967
23,363
16,617
37,813
206,632
Depreciation
239,810
178,255
121,450
70,780
63,288
36,926
18,057
4,742
Amortisation
Tax
-26,219
-115,983
-7,758
-11,565
-4,974
-15,827
-3,526
-6,374
-2,623
-29,624
-5,585
-4,136
-9,967
-57,942
Stock
-9,460
-70,893
-4,459
3,031
97,954
-32,267
-1,501
11,912
-2,653
17,749
3,236
5,467
946
-3,431
4,641
Debtors
-498,027
628,301
179,019
133,792
-83,581
-696
-204,755
143,164
216,196
335
205,031
39,705
-57,590
122,887
95,077
Creditors
77,844
217,379
121,237
-215,169
395,873
-89,721
72,812
721,296
3,676
42,981
65,486
-16,414
-10,052
82,641
45,595
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
618,262
-105,091
557,396
-249,008
493,238
-4,069
361,405
580,188
-185,937
34,107
-32,438
-43,808
59,073
-8,969
99,309
Investing Activities
capital expenditure
-187,313
-525,404
-144,862
-72,915
-142,912
-97,832
-95,064
-4,742
Change in Investments
cash flow from investments
-187,313
-525,404
-144,862
-72,915
-142,912
-97,832
-95,064
-4,742
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-422,107
248,629
12,982
55,629
91,133
13,103
-26,179
26,810
share issue
619,545
292,624
-450,059
2
2
interest
47,681
21,976
5,184
868
853
5,441
3,195
1,061
1,564
1,283
1,101
920
617
522
304
cash flow from financing
667,226
314,600
-444,875
868
853
5,441
3,195
-421,046
250,193
14,265
56,730
92,053
13,722
-25,657
27,116
cash and cash equivalents
cash
1,098,175
-315,896
-32,341
-321,055
351,179
-96,460
269,535
159,143
64,257
48,372
24,292
48,245
72,795
-34,626
121,683
overdraft
change in cash
1,098,175
-315,896
-32,341
-321,055
351,179
-96,460
269,535
159,143
64,257
48,372
24,292
48,245
72,795
-34,626
121,683
blaze networks 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 blaze networks limited. Get real-time insights into blaze networks limited's credit score, group structure and payment trends.
Perform a competitor analysis for blaze networks limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in TS22 area or any other competitors across 12 key performance metrics.
blaze networks limited Ownership
BLAZE NETWORKS LIMITED group structure
Blaze Networks Limited has no subsidiary companies.
Ultimate parent company
BLAZE NETWORKS LIMITED
04427554
BLAZE NETWORKS LIMITED Shareholders
The largest shareholders in Blaze Networks Limited include Simon Brassington and Benjamin Brassington.
simon brassington
33.33%
benjamin brassington
33.33%
lauren brassington
16.67%
justine brassington
16.67%
blaze networks limited directors
Blaze Networks Limited currently has 3 directors.
The longest serving directors include
Mr Benjamin Brassington (May 2002) and
Mr Antony Snaith (Mar 2025).
62090 - Other information technology and computer service activities
62020 - Computer consultancy activities
61100 - Wired telecommunications activities
incorporation date
April 2002
age
23
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
wynyard park house wynyard park, billingham, teesside, TS22 5TB
Bank
-
Legal Advisor
-
blaze networks 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 found 1 charges/mortgages relating to blaze networks limited. Currently there are 1 open charges and 0 have been satisfied in the past.
blaze networks 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 BLAZE NETWORKS LIMITED. This can take several minutes, an email will notify you when this has completed.
blaze networks limitedCompanies House Filings - See Documents
