independent dance

Live MatureMicroDeclining

independent dance Company Information

Share INDEPENDENT DANCE

Company Number

05096892

Directors

Nicola Childs

Sara Reed

View All

Shareholders

-

Group Structure

View All

Industry

Cultural education

 

Registered Address

siobhan davies studios, st. georges road, london, SE1 6ER

independent dance Estimated Valuation

£112.4k

Pomanda estimates the enterprise value of INDEPENDENT DANCE at £112.4k based on a Turnover of £142.4k and 0.79x industry multiple (adjusted for size and gross margin).

independent dance Estimated Valuation

£0

Pomanda estimates the enterprise value of INDEPENDENT DANCE at £0 based on an EBITDA of £-41.1k and a 4.4x industry multiple (adjusted for size and gross margin).

independent dance Estimated Valuation

£379.4k

Pomanda estimates the enterprise value of INDEPENDENT DANCE at £379.4k based on Net Assets of £159.7k and 2.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Independent Dance Overview

Independent Dance is a live company located in london, SE1 6ER with a Companies House number of 05096892. It operates in the cultural education sector, SIC Code 85520. Founded in April 2004, it's largest shareholder is unknown. Independent Dance is a mature, micro sized company, Pomanda has estimated its turnover at £142.4k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Independent Dance Health Check

Pomanda's financial health check has awarded Independent Dance 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

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £142.4k, make it smaller than the average company (£248.4k)

£142.4k - Independent Dance

£248.4k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.6%)

-1% - Independent Dance

6.6% - Industry AVG

production

Production

with a gross margin of 66.6%, this company has a comparable cost of product (66.6%)

66.6% - Independent Dance

66.6% - Industry AVG

profitability

Profitability

an operating margin of -28.8% make it less profitable than the average company (1.3%)

-28.8% - Independent Dance

1.3% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (7)

3 - Independent Dance

7 - Industry AVG

paystructure

Pay Structure

on an average salary of £32.7k, the company has a higher pay structure (£25.7k)

£32.7k - Independent Dance

£25.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £47.5k, this is equally as efficient (£54.1k)

£47.5k - Independent Dance

£54.1k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Independent Dance

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 46 days, this is slower than average (20 days)

46 days - Independent Dance

20 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Independent Dance

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 809 weeks, this is more cash available to meet short term requirements (165 weeks)

809 weeks - Independent Dance

165 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 6.4%, this is a lower level of debt than the average (16.4%)

6.4% - Independent Dance

16.4% - Industry AVG

INDEPENDENT DANCE financials

EXPORTms excel logo

Independent Dance's latest turnover from March 2024 is £142.4 thousand and the company has net assets of £159.7 thousand. According to their latest financial statements, Independent Dance has 3 employees and maintains cash reserves of £170.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover142,418192,775205,542146,710147,5792,773,82661,48564,279796,7411,123,617677,362417,48963,81679,38564,800
Other Income Or Grants
Cost Of Sales47,63066,76879,21672,40780,1921,537,96629,81233,725470,024637,036446,514267,857134,34189,82693,183
Gross Profit94,788126,007126,32674,30367,3871,235,86031,67330,554326,717486,581230,848149,632-70,525-10,441-28,383
Admin Expenses135,870131,36599,10654,11868,0011,223,78813,69412,495414,586590,578224,355145,887-75,698-44,927-39,203
Operating Profit-41,082-5,35827,22020,185-61412,07217,97918,059-87,869-103,9976,4933,7455,17334,48610,820
Interest Payable
Interest Receivable498500117102272
Pre-Tax Profit-32,0241,74223,04916,475-53512,07214,80414,680-87,301-103,4726,9914,2454,23834,58811,092
Tax-2,294-21-10-1,608-1,019-23-21-57
Profit After Tax-32,0241,74223,04916,475-5359,77814,78314,670-87,301-103,4725,3833,2264,21534,56711,035
Dividends Paid
Retained Profit-32,0241,74223,04916,475-5359,77814,78314,670-87,301-103,4725,3833,2264,21534,56711,035
Employee Costs98,080107,872104,07173,49573,6371,116,88955,43564,920313,064428,065273,143178,80944,73668,85869,847
Number Of Employees3333250221419128233
EBITDA*-41,082-5,35827,22020,185-61412,07217,97918,059-87,869-103,9976,4934,3645,79335,10510,820

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets6191,239
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets6191,239
Stock & work in progress
Trade Debtors18,75120,44520,4237,905181,613170,62546,52336,09759,16840,67224,29137,95612,76310,921
Group Debtors
Misc Debtors4507,7681521526732,3821,413
Cash170,158174,927178,430150,970158,858108,824113,759113,28296,868102,25497,722111,57883,282
misc current assets3,4125082,2835,3052,485
total current assets170,608201,446199,027171,545167,436185,025171,133157,630149,856172,450137,540131,850138,163126,72395,616
total assets170,608201,446199,027171,545167,436185,025171,133157,630149,856172,450137,540131,850138,782127,96295,616
Bank overdraft
Bank loan
Trade Creditors 6,1143,9683,23012,95520,37017,36014,47338,11360,01314,62010,3073,8822,0983,804
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities4,8135,7735,8344,63014,04215,76816,283
total current liabilities10,9279,7419,0644,63116,99720,37017,36014,47338,11360,01314,62010,3073,88217,86620,087
loans
hp & lease commitments
Accruals and Deferred Income13,68112,57715,8634,00620,589
other liabilities
provisions881
total long term liabilities13,68112,57716,7444,00620,589
total liabilities10,9279,7419,0644,63116,99734,05129,93731,21738,11360,01314,62014,31324,47117,86620,087
net assets159,681191,705189,963166,914150,439150,974141,196126,413111,743112,437122,920117,537114,311110,09675,529
total shareholders funds159,681191,705189,963166,914150,439150,974141,196126,413111,743112,437122,920117,537114,311110,09675,529
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-41,082-5,35827,22020,185-61412,07217,97918,059-87,869-103,9976,4933,7455,17334,48610,820
Depreciation619620619
Amortisation
Tax-2,294-21-10-1,608-1,019-23-21-57
Stock
Debtors-26,0695,9222211,997-173,03510,988124,10210,426-23,07118,49616,381-13,66522,8112,81112,334
Creditors2,1467383,229-2,954-17,4153,0102,887-23,640-21,90045,3934,3136,4251,784-1,7063,804
Accruals and Deferred Income-960-611,204-9,4123611,104-3,28615,863-4,006-16,5834,821-51516,283
Deferred Taxes & Provisions-881881
Cash flow from operations-13,827-10,60331,631-4,178155,3672,904-107,424727-86,698-77,100-11,1896,852-10,43630,05218,516
Investing Activities
capital expenditure-1,858
Change in Investments
cash flow from investments-1,858
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue86,60792,98964,494
interest498500117102272
cash flow from financing86,60792,98949850011710264,766
cash and cash equivalents
cash-4,769-3,50327,460-7,888158,858-108,824-4,93547716,414-5,3864,532-13,85628,29683,282
overdraft
change in cash-4,769-3,50327,460-7,888158,858-108,824-4,93547716,414-5,3864,532-13,85628,29683,282

independent dance 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 independent dance. Get real-time insights into independent dance'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

Independent Dance Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for independent dance by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in SE1 area or any other competitors across 12 key performance metrics.

independent dance Ownership

INDEPENDENT DANCE group structure

Independent Dance has no subsidiary companies.

Ultimate parent company

INDEPENDENT DANCE

05096892

INDEPENDENT DANCE Shareholders

--

independent dance directors

Independent Dance currently has 7 directors. The longest serving directors include Ms Nicola Childs (Aug 2018) and Dr Sara Reed (Aug 2018).

officercountryagestartendrole
Ms Nicola Childs66 years Aug 2018- Director
Dr Sara ReedEngland70 years Aug 2018- Director
Ms Lily Munoz-NewsomeEngland40 years Jul 2019- Director
Ms Kimberley Harvey37 years May 2021- Director
Mz Iris ChanEngland39 years May 2022- Director
Ms Mita PujaraEngland53 years Jul 2022- Director
Mr Christopher MitchellEngland61 years Oct 2022- Director

P&L

March 2024

turnover

142.4k

-26%

operating profit

-41.1k

0%

gross margin

66.6%

+1.82%

turnover

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

Balance Sheet

March 2024

net assets

159.7k

-0.17%

total assets

170.6k

-0.15%

cash

170.2k

-0.03%

net assets

Total assets minus all liabilities

independent dance company details

company number

05096892

Type

Private Ltd By Guarantee w/o Share Cap

industry

85520 - Cultural education

incorporation date

April 2004

age

21

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

independent dance limited (February 2005)

accountant

ML ROWLANDS

auditor

-

address

siobhan davies studios, st. georges road, london, SE1 6ER

Bank

-

Legal Advisor

-

independent dance 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 independent dance.

independent dance 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 INDEPENDENT DANCE. This can take several minutes, an email will notify you when this has completed.

independent dance Companies House Filings - See Documents

datedescriptionview/download