Buzztrax Limited

POWER SEARCH PRICING

SOLUTIONS

buzztrax limited Company Information

Company Number

04680185

Next Accounts

62 days late

Directors

Simon Bishop

Shareholders

e.t. bishop

s.j. bishop

Group Structure

View All

Industry

Sound recording and music publishing activities

Registered Address

41 shakespeare road, london, W7 1LT

Website

buzztrax limited Estimated Valuation

£96.1k

Pomanda estimates the enterprise value of BUZZTRAX LIMITED at £96.1k based on a Turnover of £277.3k and 0.35x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Buzztrax Limited is a live company located in london, W7 1LT with a Companies House number of 04680185. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in February 2003, it's largest shareholder is e.t. bishop with a 50% stake. Buzztrax Limited is a mature, micro sized company, Pomanda has estimated its turnover at £277.3k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Buzztrax Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £277.3k, make it smaller than the average company (£498.6k)

Growth

3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (10.2%)

EXPORT

Buzztrax Limited's latest turnover from March 2023 is estimated at £277.3 thousand and the company has net assets of -£105.6 thousand. According to their latest financial statements, Buzztrax Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	277,313	224,939	103,751	85,196	108,010	149,478	134,574	68,906	61,006	76,360	81,233	53,295	98,362
Other Income Or Grants
Cost Of Sales	223,059	180,809	81,651	65,140	79,081	117,280	102,149	50,032	47,902	57,047	58,859	39,199	7,493
Gross Profit	54,254	44,131	22,101	20,056	28,928	32,198	32,424	18,874	13,103	19,313	22,374	14,096	90,869
Admin Expenses	113,585	34,025	49,482	7,618	66,110	49,555	22,652	-7,113	47,623	-5,712	29,981	21,850	40,439
Operating Profit	-59,331	10,106	-27,381	12,438	-37,182	-17,357	9,772	25,987	-34,520	25,025	-7,607	-7,754	50,430
Interest Payable												141	292
Interest Receivable						47	103	9	23	30	9	1
Pre-Tax Profit	-59,331	10,106	-27,381	12,438	-37,182	-17,310	9,875	25,996	-34,497	25,055	-7,598	-7,894	50,138
Tax		-1,920		-2,363			-1,975	-5,459		-6,013			-9,604
Profit After Tax	-59,331	8,186	-27,381	10,075	-37,182	-17,310	7,900	20,537	-34,497	19,042	-7,598	-7,894	40,534
Dividends Paid													63,600
Retained Profit	-59,331	8,186	-27,381	10,075	-37,182	-17,310	7,900	20,537	-34,497	19,042	-7,598	-7,894	-23,066
Employee Costs	37,308	40,772	45,362	45,547	47,834	41,397	47,061	47,886	48,051	46,433	45,154	46,864	47,352
Number Of Employees	1	1	1	1	1	1	1	1	1	1	1	1	1
EBITDA*	-59,331	10,106	-27,381	12,438	-37,182	-17,357	16,217	31,316	-22,423	37,005	2,730	5,118	65,002

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	9,228	29,436	49,644	69,852	36,070	32,473	19,328	15,985	26,109	35,876	30,789	38,266	43,192
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	9,228	29,436	49,644	69,852	36,070	32,473	19,328	15,985	26,109	35,876	30,789	38,266	43,192
Stock & work in progress
Trade Debtors	66,384	90,540	27,305	24,660	35,803	48,761	36,031	15,288	10,591	17,795	20,043	10,000	10,000
Group Debtors
Misc Debtors								33,000
Cash							37,524	3,503	278	8,993	3,019	493	50
misc current assets
total current assets	66,384	90,540	27,305	24,660	35,803	48,761	73,555	51,791	10,869	26,788	23,062	10,493	10,050
total assets	75,612	119,976	76,949	94,512	71,873	81,234	92,883	67,776	36,978	62,664	53,851	48,759	53,242
Bank overdraft													4,352
Bank loan
Trade Creditors	181,245	166,278	126,772	116,954	105,890	97,820	92,157	74,950	64,689	55,878	66,107	53,417
Group/Directors Accounts
other short term finances
hp & lease commitments													3,759
other current liabilities													41,581
total current liabilities	181,245	166,278	126,772	116,954	105,890	97,820	92,157	74,950	64,689	55,878	66,107	53,417	49,692
loans
hp & lease commitments													314
Accruals and Deferred Income			4,665	4,665	3,165
other liabilities
provisions
total long term liabilities			4,665	4,665	3,165								314
total liabilities	181,245	166,278	131,437	121,619	109,055	97,820	92,157	74,950	64,689	55,878	66,107	53,417	50,006
net assets	-105,633	-46,302	-54,488	-27,107	-37,182	-16,586	726	-7,174	-27,711	6,786	-12,256	-4,658	3,236
total shareholders funds	-105,633	-46,302	-54,488	-27,107	-37,182	-16,586	726	-7,174	-27,711	6,786	-12,256	-4,658	3,236

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-59,331	10,106	-27,381	12,438	-37,182	-17,357	9,772	25,987	-34,520	25,025	-7,607	-7,754	50,430
Depreciation							6,445	5,329	12,097	11,980	10,337	12,872	14,572
Amortisation
Tax		-1,920		-2,363			-1,975	-5,459		-6,013			-9,604
Stock
Debtors	-24,156	63,235	2,645	-11,143	35,803	12,730	-12,257	37,697	-7,204	-2,248	10,043		10,000
Creditors	14,967	39,506	9,818	11,064	105,890	5,663	17,207	10,261	8,811	-10,229	12,690	53,417
Accruals and Deferred Income		-4,665		1,500	3,165							-41,581	41,581
Deferred Taxes & Provisions
Cash flow from operations	-20,208	-20,208	-20,208	33,782	36,070	-24,424	43,706	-1,579	-6,408	23,011	5,377	16,954	86,979
Investing Activities
capital expenditure	20,208	20,208	20,208	-33,782	-36,070	-13,145	-9,788	4,795	-2,330	-17,067	-2,860	-7,946	-57,764
Change in Investments
cash flow from investments	20,208	20,208	20,208	-33,782	-36,070	-13,145	-9,788	4,795	-2,330	-17,067	-2,860	-7,946	-57,764
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments												-4,073	4,073
other long term liabilities
share issue						-2							26,302
interest						47	103	9	23	30	9	-140	-292
cash flow from financing						45	103	9	23	30	9	-4,213	30,083
cash and cash equivalents
cash						-37,524	34,021	3,225	-8,715	5,974	2,526	443	50
overdraft												-4,352	4,352
change in cash						-37,524	34,021	3,225	-8,715	5,974	2,526	4,795	-4,302

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for buzztrax limited. Get real-time insights into buzztrax 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 buzztrax limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W 7 area or any other competitors across 12 key performance metrics.

BUZZTRAX LIMITED group structure

Buzztrax Limited has no subsidiary companies.

Ultimate parent company

BUZZTRAX LIMITED

04680185

BUZZTRAX LIMITED Shareholders

e.t. bishop	50%
s.j. bishop	50%

Buzztrax Limited currently has 1 director, Mr Simon Bishop serving since Feb 2003.

officer	country	age	start	end	role
Mr Simon Bishop	England	63 years	Feb 2003	-	Director

P&L

March 2023

turnover

277.3k

+23%

operating profit

-59.3k

gross margin

19.6%

-0.28%

turnover

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

Balance Sheet

March 2023

net assets

-105.6k

+1.28%

total assets

75.6k

-0.37%

cash

net assets

Total assets minus all liabilities

Similar Companies

gryphon records limited

ica classics limited

1.5

instinctive audio ltd

3.5

rehegoo music uk ltd

3.5

wmc media ltd

company number

04680185

Type

Private limited with Share Capital

industry

59200 - Sound recording and music publishing activities

incorporation date

February 2003

ultimate parent company

None

previous names

N/A

address

41 shakespeare road, london, W7 1LT

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 buzztrax 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 BUZZTRAX LIMITED. This can take several minutes, an email will notify you when this has completed.

buzztrax limited Company Information

buzztrax limited Estimated Valuation

buzztrax limited Estimated Valuation

buzztrax limited Estimated Valuation

Buzztrax Limited Overview

Buzztrax Limited Health Check

BUZZTRAX LIMITED financials

buzztrax limited Credit Report and Business Information

Buzztrax Limited Competitor Analysis

buzztrax limited Ownership

buzztrax limited directors

buzztrax limited company details

buzztrax limited Charges & Mortgages

buzztrax limited Capital Raised & Share Issues BETA

buzztrax limited Companies House Filings - See Documents