Pomanda estimates the enterprise value of BLUEPRINT ORGANISATION LIMITED at £0 based on a Turnover of £0 and 0.54x industry multiple (adjusted for size and gross margin).
blueprint organisation limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLUEPRINT ORGANISATION LIMITED at £0 based on an EBITDA of £-1.1m and a 3.95x industry multiple (adjusted for size and gross margin).
blueprint organisation limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLUEPRINT ORGANISATION LIMITED at £0 based on Net Assets of £-1.1m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blueprint Organisation LimitedOverview
Blueprint Organisation Limited is a live company located in london, SE1 2AF with a Companies House number of 04821809. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in July 2003, it's largest shareholder is
quilter financial planning limited
with a 100% stake. Blueprint Organisation Limited is a mature,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
There is insufficient data available to calculate a health check for Blueprint Organisation Limited. Company Health Check FAQs
Health Rating0out of 5
0 Strong
0 Regular
2 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (24)
- - Blueprint Organisation Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blueprint Organisation Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 110000000%, this is a higher level of debt than the average (64.3%)
- - Blueprint Organisation Limited
- - Industry AVG
BLUEPRINT ORGANISATION LIMITED financials
EXPORT
Blueprint Organisation Limited's latest turnover from December 2021 is 0 and the company has net assets of -£1.1 million. According to their latest financial statements, we estimate that Blueprint Organisation Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Mar 2012
Mar 2011
Mar 2010
Turnover
47,387
15,330
Other Income Or Grants
Cost Of Sales
29,236
9,209
Gross Profit
18,151
6,121
Admin Expenses
1,100,000
10,320
2,219
6,121
Operating Profit
-1,100,000
-10,320
15,932
Interest Payable
Interest Receivable
Pre-Tax Profit
-1,100,000
37,394
-10,320
179,717
Tax
-3,500
Profit After Tax
-1,100,000
37,394
-10,320
176,217
Dividends Paid
163,785
Retained Profit
-1,100,000
37,394
-10,320
12,432
Employee Costs
40,061
34,714
34,236
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-1,100,000
-10,320
15,932
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
Intangible Assets
313,728
Investments & Other
1
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
42,506
42,506
42,506
42,506
1
Debtors (Due After 1 year)
Total Fixed Assets
1
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
42,506
42,506
42,506
356,234
1
Stock & work in progress
Trade Debtors
89,659
3,000
Group Debtors
333,286
333,286
333,286
908
Misc Debtors
908
Cash
552
3,832
misc current assets
total current assets
333,286
333,286
334,746
94,399
3,000
total assets
1
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
375,792
375,792
377,252
450,633
3,001
Bank overdraft
Bank loan
Trade Creditors
600
8,160
1
Group/Directors Accounts
1,100,000
370,680
370,680
354,398
296,275
other short term finances
hp & lease commitments
other current liabilities
17,142
72,266
total current liabilities
1,100,000
370,680
370,680
372,140
376,701
1
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
58,500
provisions
total long term liabilities
58,500
total liabilities
1,100,000
370,680
370,680
372,140
435,201
1
net assets
-1,099,999
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
5,112
5,112
5,112
15,432
3,000
total shareholders funds
-1,099,999
88,602,506
88,602,506
78,442,506
38,242,506
42,506
42,506
5,112
5,112
5,112
15,432
3,000
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-1,100,000
-10,320
15,932
Depreciation
Amortisation
Tax
-3,500
Stock
Debtors
-333,286
-908
331,194
87,567
3,000
Creditors
-600
599
8,159
1
Accruals and Deferred Income
-17,142
17,142
72,266
Deferred Taxes & Provisions
Cash flow from operations
-1,100,000
333,286
-16,834
-323,773
5,290
-2,999
Investing Activities
capital expenditure
88,602,506
-10,160,000
-40,200,000
-38,200,000
-42,506
-313,728
Change in Investments
-88,602,505
10,160,000
40,200,000
38,200,000
42,505
42,505
1
cash flow from investments
177,205,011
-20,320,000
-80,400,000
-76,400,000
-42,506
-42,505
-356,233
-1
Financing Activities
Bank loans
Group/Directors Accounts
1,100,000
-370,680
16,282
354,398
296,275
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
58,500
share issue
-88,602,505
10,160,000
40,200,000
38,200,000
12,432
3,000
interest
cash flow from financing
-87,502,505
10,160,000
40,200,000
38,200,000
-370,680
16,282
366,830
354,775
3,000
cash and cash equivalents
cash
-552
552
3,832
overdraft
change in cash
-552
552
3,832
blueprint organisation 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 blueprint organisation limited. Get real-time insights into blueprint organisation limited's credit score, group structure and payment trends.
Perform a competitor analysis for blueprint organisation limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mature companies, companies in SE1 area or any other competitors across 12 key performance metrics.
blueprint organisation limited Ownership
BLUEPRINT ORGANISATION LIMITED group structure
Blueprint Organisation Limited has 1 subsidiary company.
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 blueprint organisation limited.
blueprint organisation 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 BLUEPRINT ORGANISATION LIMITED. This can take several minutes, an email will notify you when this has completed.
blueprint organisation limitedCompanies House Filings - See Documents
