electric image ltd
electric image ltd Company Information
Company Number
04545918
Next Accounts
Mar 2026
Shareholders
simon john burley
pauline jane burley
View AllGroup Structure
View All
Industry
Motion picture production activities
Registered Address
suite 3, independent house, independent business park, east grinstead, west sussex, RH19 1TU
Website
www.rpsfilmimaging.co.ukelectric image ltd Estimated Valuation
Pomanda estimates the enterprise value of ELECTRIC IMAGE LTD at £922k based on a Turnover of £179.5k and 5.14x industry multiple (adjusted for size and gross margin).
electric image ltd Estimated Valuation
Pomanda estimates the enterprise value of ELECTRIC IMAGE LTD at £325k based on an EBITDA of £12.2k and a 26.67x industry multiple (adjusted for size and gross margin).
electric image ltd Estimated Valuation
Pomanda estimates the enterprise value of ELECTRIC IMAGE LTD at £83.4k based on Net Assets of £58.7k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Electric Image Ltd Overview
Electric Image Ltd is a live company located in east grinstead, RH19 1TU with a Companies House number of 04545918. It operates in the motion picture production activities sector, SIC Code 59111. Founded in September 2002, it's largest shareholder is simon john burley with a 80% stake. Electric Image Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £179.5k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Electric Image Ltd Health Check
Pomanda's financial health check has awarded Electric Image Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £179.5k, make it smaller than the average company (£2.3m)
- Electric Image Ltd
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 47%, show it is growing at a faster rate (8.7%)
- Electric Image Ltd
8.7% - Industry AVG
Production
with a gross margin of -19.3%, this company has a higher cost of product (-2.3%)
- Electric Image Ltd
-2.3% - Industry AVG
Profitability
an operating margin of 6.8% make it more profitable than the average company (-2.2%)
- Electric Image Ltd
-2.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (9)
2 - Electric Image Ltd
9 - Industry AVG
Pay Structure
on an average salary of £52.3k, the company has an equivalent pay structure (£52.3k)
- Electric Image Ltd
£52.3k - Industry AVG
Efficiency
resulting in sales per employee of £89.8k, this is less efficient (£330.6k)
- Electric Image Ltd
£330.6k - Industry AVG
Debtor Days
it gets paid by customers after 98 days, this is later than average (22 days)
- Electric Image Ltd
22 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is close to average (7 days)
- Electric Image Ltd
7 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Electric Image Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Electric Image Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.3%, this is a lower level of debt than the average (87.8%)
11.3% - Electric Image Ltd
87.8% - Industry AVG
ELECTRIC IMAGE LTD financials
Electric Image Ltd's latest turnover from June 2024 is estimated at £179.5 thousand and the company has net assets of £58.7 thousand. According to their latest financial statements, Electric Image Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 17,458 | 4,826 | 5,151 | 6,059 | 7,142 | 8,385 | 9,673 | 10,704 | 9,971 | 31,647 | 40,604 | 39,969 | 45,550 | 48,589 | 54,845 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 17,458 | 4,826 | 5,151 | 6,059 | 7,142 | 8,385 | 9,673 | 10,704 | 9,971 | 31,647 | 40,604 | 39,969 | 45,550 | 48,589 | 54,845 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 48,686 | 65,029 | 36,054 | 5,479 | 13,586 | 27,461 | 1,710 | 12,380 | 24,532 | 2,415 | 5,387 | 9,515 | 19,748 | 27,911 | 23,033 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 8,235 | 6,333 | 6,255 | 3,881 | 1,057 | ||||||||||
| Cash | 10,465 | 34,434 | 4,381 | 2,483 | 20,096 | 19,751 | 35,645 | 9,619 | 4,089 | 17,207 | 14,115 | 17,202 | |||
| misc current assets | |||||||||||||||
| total current assets | 48,686 | 65,029 | 36,054 | 24,179 | 54,353 | 38,097 | 8,074 | 33,533 | 44,283 | 38,060 | 15,006 | 13,604 | 36,955 | 42,026 | 40,235 |
| total assets | 66,144 | 69,855 | 41,205 | 30,238 | 61,495 | 46,482 | 17,747 | 44,237 | 54,254 | 69,707 | 55,610 | 53,573 | 82,505 | 90,615 | 95,080 |
| Bank overdraft | 29 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 4,496 | 17,977 | 10,554 | 2,851 | 243 | 55 | 3,528 | 3,573 | 3,565 | 54,816 | 65,700 | 10,744 | 46,828 | 66,158 | 75,653 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 2,949 | 27,097 | 31,666 | 40,362 | 27,806 | 27,717 | |||||||||
| total current liabilities | 4,496 | 17,977 | 10,554 | 5,800 | 27,340 | 31,721 | 43,890 | 31,379 | 31,311 | 54,816 | 65,700 | 10,744 | 46,828 | 66,158 | 75,653 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 62,661 | 74,318 | 74,318 | 90,182 | |||||||||||
| provisions | 2,991 | 2,361 | 2,958 | 1,151 | 1,357 | 1,430 | 1,639 | 1,860 | 1,652 | 5,912 | 6,433 | 5,936 | 6,914 | 6,889 | |
| total long term liabilities | 2,991 | 2,361 | 2,958 | 1,151 | 1,357 | 1,430 | 1,639 | 1,860 | 1,652 | 5,912 | 6,433 | 68,597 | 81,232 | 81,207 | 90,182 |
| total liabilities | 7,487 | 20,338 | 13,512 | 6,951 | 28,697 | 33,151 | 45,529 | 33,239 | 32,963 | 60,728 | 72,133 | 79,341 | 128,060 | 147,365 | 165,835 |
| net assets | 58,657 | 49,517 | 27,693 | 23,287 | 32,798 | 13,331 | -27,782 | 10,998 | 21,291 | 8,979 | -16,523 | -25,768 | -45,555 | -56,750 | -70,755 |
| total shareholders funds | 58,657 | 49,517 | 27,693 | 23,287 | 32,798 | 13,331 | -27,782 | 10,998 | 21,291 | 8,979 | -16,523 | -25,768 | -45,555 | -56,750 | -70,755 |
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 909 | 1,083 | 1,243 | 1,462 | 2,808 | 1,889 | 1,760 | 5,585 | 7,165 | 7,053 | 8,039 | 8,574 | 9,679 | ||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -16,343 | 28,975 | 22,340 | -6,205 | -13,797 | 28,125 | 5,591 | -11,095 | 22,117 | -2,972 | -4,128 | -10,233 | -8,163 | 4,878 | 23,033 |
| Creditors | -13,481 | 7,423 | 7,703 | 2,608 | 188 | -3,473 | 3,528 | 8 | -51,251 | -10,884 | 54,956 | -36,084 | -19,330 | -9,495 | 75,653 |
| Accruals and Deferred Income | -2,949 | -24,148 | -4,569 | -8,696 | 40,362 | 89 | 27,717 | ||||||||
| Deferred Taxes & Provisions | 630 | -597 | 1,807 | -206 | -73 | -209 | 1,639 | 208 | -4,260 | -521 | 497 | -978 | 25 | 6,889 | |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -62,661 | -11,657 | -15,864 | 90,182 | |||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -10,465 | -23,969 | 30,053 | 1,898 | 2,483 | 345 | -15,894 | 26,026 | 5,530 | -13,118 | 3,092 | -3,087 | 17,202 | ||
| overdraft | -29 | 29 | |||||||||||||
| change in cash | -10,465 | -23,969 | 30,053 | 1,898 | 2,483 | 374 | -15,923 | 26,026 | 5,530 | -13,118 | 3,092 | -3,087 | 17,202 |
electric image ltd Credit Report and Business Information
Electric Image Ltd Competitor Analysis
Perform a competitor analysis for electric image ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in RH19 area or any other competitors across 12 key performance metrics.
electric image ltd Ownership
ELECTRIC IMAGE LTD group structure
Electric Image Ltd has no subsidiary companies.
Ultimate parent company
ELECTRIC IMAGE LTD
04545918
electric image ltd directors
Electric Image Ltd currently has 2 directors. The longest serving directors include Mr Simon Burley (Sep 2002) and Mr Mark Strange (Nov 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Burley | England | 50 years | Sep 2002 | - | Director |
| Mr Mark Strange | England | 60 years | Nov 2017 | - | Director |
P&L
June 2024turnover
179.5k
-19%
operating profit
12.2k
0%
gross margin
-19.3%
-3.58%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
58.7k
+0.18%
total assets
66.1k
-0.05%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
electric image ltd company details
company number
04545918
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
September 2002
age
23
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2024
previous names
rps film imaging limited (March 2021)
accountant
-
auditor
-
address
suite 3, independent house, independent business park, east grinstead, west sussex, RH19 1TU
Bank
-
Legal Advisor
-
electric image ltd 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 electric image ltd.
electric image 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 ELECTRIC IMAGE LTD. This can take several minutes, an email will notify you when this has completed.
electric image ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
