eyemagic vfx limited
eyemagic vfx limited Company Information
Company Number
04670006
Website
-Registered Address
400 harrow road, paddington, london, W9 2HU
Industry
Motion picture production activities
Telephone
-
Next Accounts Due
November 2025
Group Structure
View All
Directors
Steven Begg14 Years
Shareholders
mr steven begg 100%
eyemagic vfx limited Estimated Valuation
Pomanda estimates the enterprise value of EYEMAGIC VFX LIMITED at £0 based on a Turnover of £70.4k and -6.06x industry multiple (adjusted for size and gross margin).
eyemagic vfx limited Estimated Valuation
Pomanda estimates the enterprise value of EYEMAGIC VFX LIMITED at £0 based on an EBITDA of £25.3k and a -31.38x industry multiple (adjusted for size and gross margin).
eyemagic vfx limited Estimated Valuation
Pomanda estimates the enterprise value of EYEMAGIC VFX LIMITED at £348.9k based on Net Assets of £234.9k and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eyemagic Vfx Limited Overview
Eyemagic Vfx Limited is a live company located in london, W9 2HU with a Companies House number of 04670006. It operates in the motion picture production activities sector, SIC Code 59111. Founded in February 2003, it's largest shareholder is mr steven begg with a 100% stake. Eyemagic Vfx Limited is a mature, micro sized company, Pomanda has estimated its turnover at £70.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Eyemagic Vfx Limited Health Check
Pomanda's financial health check has awarded Eyemagic Vfx Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £70.4k, make it smaller than the average company (£1.7m)
£70.4k - Eyemagic Vfx Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (7.8%)
-5% - Eyemagic Vfx Limited
7.8% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (-2.3%)
100% - Eyemagic Vfx Limited
-2.3% - Industry AVG
Profitability
an operating margin of 34.4% make it more profitable than the average company (-1.1%)
34.4% - Eyemagic Vfx Limited
-1.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Eyemagic Vfx Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
- Eyemagic Vfx Limited
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £35.2k, this is less efficient (£380.7k)
£35.2k - Eyemagic Vfx Limited
£380.7k - Industry AVG
Debtor Days
it gets paid by customers after 44 days, this is later than average (22 days)
44 days - Eyemagic Vfx Limited
22 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Eyemagic Vfx Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eyemagic Vfx Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 929 weeks, this is more cash available to meet short term requirements (10 weeks)
929 weeks - Eyemagic Vfx Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.3%, this is a lower level of debt than the average (90.9%)
5.3% - Eyemagic Vfx Limited
90.9% - Industry AVG
EYEMAGIC VFX LIMITED financials
Eyemagic Vfx Limited's latest turnover from February 2024 is £70.4 thousand and the company has net assets of £234.9 thousand. According to their latest financial statements, Eyemagic Vfx Limited has 2 employees and maintains cash reserves of £236.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 70,400 | 244,102 | 47,861 | 81,950 | 7,830 | 140,800 | 84,158 | 149,983 | 159,449 | 200,032 | 133,590 | 129,472 | 114,448 | 2,500 | 168,778 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Cost Of Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Gross Profit | 70,400 | 244,102 | 47,861 | 81,950 | 7,830 | 140,800 | 149,983 | ||||||||
| Admin Expenses | 47,801 | ||||||||||||||
| Operating Profit | 102,182 | 110,145 | 139,883 | 83,371 | 86,308 | 85,056 | -30,486 | 119,406 | |||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 35,428 | 189,700 | -12,127 | 27,017 | -25,772 | 88,238 | 43,596 | 102,182 | 110,145 | 139,883 | 83,371 | 86,308 | 85,056 | -30,486 | 119,406 |
| Tax | -6,065 | -36,300 | 2 | -22,888 | 4,077 | -16,407 | -8,844 | -20,692 | -22,373 | -27,208 | -16,562 | -17,042 | -10,676 | -156 | -25,507 |
| Profit After Tax | 29,363 | 153,400 | -12,125 | 4,129 | -21,695 | 71,831 | 34,752 | 81,490 | 87,772 | 112,675 | 66,809 | 69,266 | 74,380 | -30,642 | 93,899 |
| Dividends Paid | 125,000 | 35,000 | 1,000 | 11,000 | 2,000 | 82,000 | 125,000 | 14,000 | 30,000 | 40,000 | 40,000 | 63,000 | 101,000 | 39,000 | 50,000 |
| Retained Profit | -95,637 | 118,400 | -13,125 | -6,871 | -23,695 | -10,169 | -90,248 | 67,490 | 57,772 | 72,675 | 26,809 | 6,266 | -26,620 | -69,642 | 43,899 |
| Employee Costs | 0 | 0 | 4,200 | 4,200 | |||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 1 | 1 | 1 | ||||||||
| EBITDA* | 103,998 | 111,808 | 142,100 | 86,131 | 87,835 | 86,495 | -29,466 | 120,765 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,244 | 4,329 | 2,134 | 2,845 | 3,793 | 5,058 | 4,088 | 5,450 | 4,987 | 6,650 | 8,281 | 4,582 | 4,320 | 3,059 | 4,079 |
| 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 | 3,244 | 4,329 | 2,134 | 2,845 | 3,793 | 5,058 | 4,088 | 5,450 | 4,987 | 6,650 | 8,281 | 4,582 | 4,320 | 3,059 | 4,079 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 8,615 | 18,700 | 6,400 | 22,800 | 6,083 | 0 | 0 | 8,820 | 0 | 8,697 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 4,800 | 0 | 8,915 | 7,750 | 1,461 | 35,000 | 35,000 | 35,000 | 10,000 | 10,000 | 0 |
| Cash | 236,289 | 360,765 | 211,538 | 230,645 | 221,125 | 283,291 | 275,814 | 406,551 | 352,496 | 275,643 | 171,958 | 121,941 | 141,211 | 143,858 | 262,346 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 244,904 | 379,465 | 217,938 | 253,445 | 232,008 | 283,291 | 284,729 | 423,121 | 353,957 | 319,340 | 206,958 | 156,941 | 151,211 | 153,858 | 262,346 |
| total assets | 248,148 | 383,794 | 220,072 | 256,290 | 235,801 | 288,349 | 288,817 | 428,571 | 358,944 | 325,990 | 215,239 | 161,523 | 155,531 | 156,917 | 266,425 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 3,635 | 1,050 | 124 | 469 | 1,121 | 2,700 | 1,148 | 1,844 | 5,517 | 1,905 | 12,393 | 292 | 345 | 2,193 | 1,550 |
| 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 | 9,586 | 52,180 | 7,784 | 30,532 | 2,520 | 29,794 | 21,645 | 70,455 | 64,645 | 93,075 | 44,511 | 29,705 | 29,926 | 2,844 | 43,353 |
| total current liabilities | 13,221 | 53,230 | 7,908 | 31,001 | 3,641 | 32,494 | 22,793 | 72,299 | 70,162 | 94,980 | 56,904 | 29,997 | 30,271 | 5,037 | 44,903 |
| 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 | 13,221 | 53,230 | 7,908 | 31,001 | 3,641 | 32,494 | 22,793 | 72,299 | 70,162 | 94,980 | 56,904 | 29,997 | 30,271 | 5,037 | 44,903 |
| net assets | 234,927 | 330,564 | 212,164 | 225,289 | 232,160 | 255,855 | 266,024 | 356,272 | 288,782 | 231,010 | 158,335 | 131,526 | 125,260 | 151,880 | 221,522 |
| total shareholders funds | 234,927 | 330,564 | 212,164 | 225,289 | 232,160 | 255,855 | 266,024 | 356,272 | 288,782 | 231,010 | 158,335 | 131,526 | 125,260 | 151,880 | 221,522 |
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 102,182 | 110,145 | 139,883 | 83,371 | 86,308 | 85,056 | -30,486 | 119,406 | |||||||
| Depreciation | 1,085 | 1,445 | 711 | 948 | 1,265 | 1,687 | 1,362 | 1,816 | 1,663 | 2,217 | 2,760 | 1,527 | 1,439 | 1,020 | 1,359 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -6,065 | -36,300 | 2 | -22,888 | 4,077 | -16,407 | -8,844 | -20,692 | -22,373 | -27,208 | -16,562 | -17,042 | -10,676 | -156 | -25,507 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -10,085 | 12,300 | -16,400 | 11,917 | 10,883 | -8,915 | -7,655 | 15,109 | -42,236 | 8,697 | 0 | 25,000 | 0 | 10,000 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -42,594 | 44,396 | -22,748 | 28,012 | -27,274 | 8,149 | -48,810 | 5,810 | -28,430 | 48,564 | 14,806 | -221 | 27,082 | -40,509 | 43,353 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 74,007 | 103,241 | 154,759 | 84,375 | 45,572 | 102,901 | -80,131 | 138,611 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 2,585 | 926 | -345 | -652 | -1,579 | 1,552 | -696 | -3,673 | 3,612 | -10,488 | 12,101 | -53 | -1,848 | 643 | 1,550 |
| 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 | |||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| cash flow from financing | 2,585 | 926 | -345 | -652 | -1,579 | 3,612 | -1,848 | 643 | 179,173 | ||||||
| cash and cash equivalents | |||||||||||||||
| cash | -124,476 | 149,227 | -19,107 | 9,520 | -62,166 | 7,477 | -130,737 | 54,055 | 76,853 | 103,685 | 50,017 | -19,270 | -2,647 | -118,488 | 262,346 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -124,476 | 149,227 | -19,107 | 9,520 | -62,166 | 7,477 | -130,737 | 54,055 | 76,853 | 103,685 | 50,017 | -19,270 | -2,647 | -118,488 | 262,346 |
eyemagic vfx limited Credit Report and Business Information
Eyemagic Vfx Limited Competitor Analysis
Perform a competitor analysis for eyemagic vfx limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W 9 area or any other competitors across 12 key performance metrics.
eyemagic vfx limited Ownership
EYEMAGIC VFX LIMITED group structure
Eyemagic Vfx Limited has no subsidiary companies.
Ultimate parent company
EYEMAGIC VFX LIMITED
04670006
eyemagic vfx limited directors
Eyemagic Vfx Limited currently has 1 director, Mr Steven Begg serving since Jun 2010.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Steven Begg | 66 years | Jun 2010 | - | Director |
P&L
February 2024turnover
70.4k
-71%
operating profit
24.2k
0%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2024net assets
234.9k
-0.29%
total assets
248.1k
-0.35%
cash
236.3k
-0.35%
net assets
Total assets minus all liabilities
Similar Companies
eyemagic vfx limited company details
company number
04670006
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
February 2003
age
21
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
February 2024
previous names
N/A
accountant
COLE & CO
auditor
-
address
400 harrow road, paddington, london, W9 2HU
Bank
-
Legal Advisor
-
eyemagic vfx 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 eyemagic vfx limited.
eyemagic vfx limited Companies House Filings - See Documents
| date | description | view/download |
|---|
