Yorgos Studio Limited

POWER SEARCH PRICING

SOLUTIONS

yorgos studio limited Company Information

Live

MatureMicroHigh

Company Number

04692364

Website

https://yorgos.studio

Registered Address

the gatehouse 453 cranbrook road, ilford, essex, IG2 6EW

Industry

Other business support service activities n.e.c.

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Yorgos Papadopoulos21 Years

Shareholders

george papadopoulos 100%

yorgos studio limited Estimated Valuation

£80k

Pomanda estimates the enterprise value of YORGOS STUDIO LIMITED at £80k based on a Turnover of £196.6k and 0.41x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Yorgos Studio Limited is a live company located in essex, IG2 6EW with a Companies House number of 04692364. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2003, it's largest shareholder is george papadopoulos with a 100% stake. Yorgos Studio Limited is a mature, micro sized company, Pomanda has estimated its turnover at £196.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Yorgos Studio Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £196.6k, make it smaller than the average company (£3m)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (4%)

EXPORT

Yorgos Studio Limited's latest turnover from March 2023 is estimated at £196.6 thousand and the company has net assets of £2.7 thousand. According to their latest financial statements, Yorgos Studio Limited has 2 employees 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 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	196,564	105,690	148,610	124,376	64,361	103,027	58,865	27,014	27,238	137,248	40,350	55,358	179,948	43,102
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	162,151	88,271	125,519	103,110	53,647	85,846	48,410	22,320	22,687	114,317	33,391	45,343	146,462	34,701
Gross Profit	34,413	17,419	23,091	21,266	10,714	17,181	10,455	4,694	4,550	22,931	6,959	10,016	33,486	8,401
Admin Expenses	31,730	17,786	1,750	26,295	25,146	23,007	5,732	794	4,036	10,842	9,431	17,859	30,907	8,378
Operating Profit	2,683	-367	21,341	-5,029	-14,432	-5,826	4,723	3,900	514	12,089	-2,472	-7,843	2,579	23
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	136	104	84	77	79	23	138	177	49
Pre-Tax Profit	2,683	-367	21,341	-5,029	-14,432	-5,690	4,828	3,984	591	12,168	-2,449	-7,705	2,756	72
Tax	-510	0	-4,055	0	0	0	-965	-797	-124	-2,799	0	0	-772	-20
Profit After Tax	2,173	-367	17,286	-5,029	-14,432	-5,690	3,862	3,187	467	9,369	-2,449	-7,705	1,984	52
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,173	-367	17,286	-5,029	-14,432	-5,690	3,862	3,187	467	9,369	-2,449	-7,705	1,984	52
Employee Costs	87,262	83,142	80,000	79,108	76,748	72,450	71,043	35,657	35,607	35,314	34,789	34,702	34,251	35,305
Number Of Employees	2	2	2	2	2	2	2	1	1	1	1	1	1	1
EBITDA*	2,683	-367	21,341	-5,029	-14,432	-5,826	6,518	5,961	2,692	13,965	-895	-6,118	4,283	1,880

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	8,747	8,324	9,765	11,354	12,855	14,806	2,387	3,182	3,535	2,626	1,730	2,174	2,110	2,568
Intangible Assets	0	0	0	0	0	0	12,000	13,000	14,000	15,000	16,000	17,000	18,000	19,000
Investments & Other	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
Total Fixed Assets	8,747	8,324	9,765	11,354	12,855	14,806	14,387	16,182	17,535	17,626	17,730	19,174	20,110	21,568
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	56,299	24,496	39,301	22,878	2,929	22,030	0	9,602	225	0	241	5,430	0	159
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	94	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	54,408	28,842	4,693	26,171	5,239	4,139	51,104	19,615
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	56,299	24,496	39,301	22,878	2,929	22,030	54,502	38,444	4,918	26,171	5,480	9,569	51,104	19,774
total assets	65,046	32,820	49,066	34,232	15,784	36,836	68,889	54,626	22,453	43,797	23,210	28,743	71,214	41,342
Bank overdraft	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
Trade Creditors	62,338	32,285	48,164	50,616	27,139	33,759	134	166	20,733	42,544	31,326	34,410	69,176	41,288
Group/Directors Accounts	0	0	0	0	0	0	49,387	34,413	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	0	10,599	15,140	0	0	0	0	0	0
total current liabilities	62,338	32,285	48,164	50,616	27,139	33,759	60,120	49,719	20,733	42,544	31,326	34,410	69,176	41,288
loans	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
Accruals and Deferred Income	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
provisions	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
total liabilities	62,338	32,285	48,164	50,616	27,139	33,759	60,120	49,719	20,733	42,544	31,326	34,410	69,176	41,288
net assets	2,708	535	902	-16,384	-11,355	3,077	8,769	4,907	1,720	1,253	-8,116	-5,667	2,038	54
total shareholders funds	2,708	535	902	-16,384	-11,355	3,077	8,769	4,907	1,720	1,253	-8,116	-5,667	2,038	54

	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	2,683	-367	21,341	-5,029	-14,432	-5,826	4,723	3,900	514	12,089	-2,472	-7,843	2,579	23
Depreciation	0	0	0	0	0	0	795	1,061	1,178	876	577	725	704	857
Amortisation	0	0	0	0	0	0	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000
Tax	-510	0	-4,055	0	0	0	-965	-797	-124	-2,799	0	0	-772	-20
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	31,803	-14,805	16,423	19,949	-19,101	21,936	-9,508	9,377	225	-241	-5,189	5,430	-159	159
Creditors	30,053	-15,879	-2,452	23,477	-6,620	33,625	-32	-20,567	-21,811	11,218	-3,084	-34,766	27,888	41,288
Accruals and Deferred Income	0	0	0	0	0	-10,599	-4,541	15,140	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	423	-1,441	-1,589	-1,501	-1,951	-4,736	10,488	-9,640	-19,468	22,625	1,210	-46,314	31,558	42,989
Investing Activities
capital expenditure	-423	1,441	1,589	1,501	1,951	-419	0	-708	-2,087	-1,772	-133	-789	-246	-23,425
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-423	1,441	1,589	1,501	1,951	-419	0	-708	-2,087	-1,772	-133	-789	-246	-23,425
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	-49,387	14,974	34,413	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	0	0	0	0	-2	0	0	0	0	0	0	0	2
interest	0	0	0	0	0	136	104	84	77	79	23	138	177	49
cash flow from financing	0	0	0	0	0	-49,253	15,078	34,497	77	79	23	138	177	51
cash and cash equivalents
cash	0	0	0	0	0	-54,408	25,566	24,149	-21,478	20,932	1,100	-46,965	31,489	19,615
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	-54,408	25,566	24,149	-21,478	20,932	1,100	-46,965	31,489	19,615

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for yorgos studio limited. Get real-time insights into yorgos studio 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 yorgos studio limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in IG2 area or any other competitors across 12 key performance metrics.

YORGOS STUDIO LIMITED group structure

Yorgos Studio Limited has no subsidiary companies.

Ultimate parent company

YORGOS STUDIO LIMITED

04692364

YORGOS STUDIO LIMITED Shareholders

george papadopoulos

100%

Yorgos Studio Limited currently has 1 director, Mr Yorgos Papadopoulos serving since Mar 2003.

officer	country	age	start	end	role
Mr Yorgos Papadopoulos	England	55 years	Mar 2003	-	Director

P&L

March 2023

turnover

196.6k

+86%

operating profit

2.7k

gross margin

17.6%

+6.23%

turnover

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

Balance Sheet

March 2023

net assets

2.7k

+4.06%

total assets

65k

+0.98%

cash

net assets

Total assets minus all liabilities

Similar Companies

labfem limited

inspiring others limited

daymode limited

helping lives

1.5

boom source limited

1.5

company number

04692364

Type

Private limited with Share Capital

industry

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

incorporation date

March 2003

ultimate parent company

None

previous names

N/A

address

the gatehouse 453 cranbrook road, ilford, essex, IG2 6EW

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 yorgos studio limited.

yorgos studio limited Company Information

yorgos studio limited Estimated Valuation

yorgos studio limited Estimated Valuation

yorgos studio limited Estimated Valuation

Yorgos Studio Limited Overview

Yorgos Studio Limited Health Check

YORGOS STUDIO LIMITED financials

yorgos studio limited Credit Report and Business Information

Yorgos Studio Limited Competitor Analysis

yorgos studio limited Ownership

yorgos studio limited directors

yorgos studio limited company details

yorgos studio limited Charges & Mortgages

yorgos studio limited Companies House Filings - See Documents