independent dance Company Information
Group Structure
View All
Industry
Cultural education
Registered Address
siobhan davies studios, st. georges road, london, SE1 6ER
Website
www.independentdance.co.ukindependent dance Estimated Valuation
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
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
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.
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


3 Strong

2 Regular

5 Weak

Size
annual sales of £142.4k, make it smaller than the average company (£248.4k)
£142.4k - Independent Dance
£248.4k - Industry AVG

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
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
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
with 3 employees, this is below the industry average (7)
3 - Independent Dance
7 - Industry AVG

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
resulting in sales per employee of £47.5k, this is equally as efficient (£54.1k)
£47.5k - Independent Dance
£54.1k - Industry AVG

Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Independent Dance
- - Industry AVG

Creditor Days
its suppliers are paid after 46 days, this is slower than average (20 days)
46 days - Independent Dance
20 days - Industry AVG

Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Independent Dance
- - Industry AVG

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

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

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 House, Pomanda Estimates
Mar 2024 | 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 | 142,418 | 192,775 | 205,542 | 146,710 | 147,579 | 61,485 | 64,279 | 63,816 | 79,385 | 64,800 | |||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | 134,341 | 89,826 | 93,183 | ||||||||||||
Gross Profit | -70,525 | -10,441 | -28,383 | ||||||||||||
Admin Expenses | -44,927 | -39,203 | |||||||||||||
Operating Profit | 34,486 | 10,820 | |||||||||||||
Interest Payable | |||||||||||||||
Interest Receivable | 117 | 102 | 272 | ||||||||||||
Pre-Tax Profit | -32,024 | 1,742 | 23,049 | 16,475 | -535 | 14,804 | 14,680 | -87,301 | -103,472 | 4,238 | 34,588 | 11,092 | |||
Tax | -21 | -10 | -23 | -21 | -57 | ||||||||||
Profit After Tax | -32,024 | 1,742 | 23,049 | 16,475 | -535 | 14,783 | 14,670 | -87,301 | -103,472 | 4,215 | 34,567 | 11,035 | |||
Dividends Paid | |||||||||||||||
Retained Profit | -32,024 | 1,742 | 23,049 | 16,475 | -535 | 14,783 | 14,670 | -87,301 | -103,472 | 4,215 | 34,567 | 11,035 | |||
Employee Costs | 98,080 | 107,872 | 104,071 | 73,495 | 73,637 | 55,435 | 64,920 | ||||||||
Number Of Employees | 3 | 3 | 3 | 3 | 2 | 3 | 3 | ||||||||
EBITDA* | 35,105 | 10,820 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024 | 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 | 619 | 1,239 | |||||||||||||
Intangible Assets | |||||||||||||||
Investments & Other | |||||||||||||||
Debtors (Due After 1 year) | |||||||||||||||
Total Fixed Assets | 619 | 1,239 | |||||||||||||
Stock & work in progress | |||||||||||||||
Trade Debtors | 18,751 | 20,445 | 20,423 | 7,905 | 181,613 | 170,625 | 46,523 | 36,097 | 59,168 | 40,672 | 24,291 | 37,956 | 12,763 | 10,921 | |
Group Debtors | |||||||||||||||
Misc Debtors | 450 | 7,768 | 152 | 152 | 673 | 2,382 | 1,413 | ||||||||
Cash | 170,158 | 174,927 | 178,430 | 150,970 | 158,858 | 108,824 | 113,759 | 113,282 | 96,868 | 102,254 | 97,722 | 111,578 | 83,282 | ||
misc current assets | 3,412 | 508 | 2,283 | 5,305 | 2,485 | ||||||||||
total current assets | 170,608 | 201,446 | 199,027 | 171,545 | 167,436 | 185,025 | 171,133 | 157,630 | 149,856 | 172,450 | 137,540 | 131,850 | 138,163 | 126,723 | 95,616 |
total assets | 170,608 | 201,446 | 199,027 | 171,545 | 167,436 | 185,025 | 171,133 | 157,630 | 149,856 | 172,450 | 137,540 | 131,850 | 138,782 | 127,962 | 95,616 |
Bank overdraft | |||||||||||||||
Bank loan | |||||||||||||||
Trade Creditors | 6,114 | 3,968 | 3,230 | 1 | 2,955 | 20,370 | 17,360 | 14,473 | 38,113 | 60,013 | 14,620 | 10,307 | 3,882 | 2,098 | 3,804 |
Group/Directors Accounts | |||||||||||||||
other short term finances | |||||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 4,813 | 5,773 | 5,834 | 4,630 | 14,042 | 15,768 | 16,283 | ||||||||
total current liabilities | 10,927 | 9,741 | 9,064 | 4,631 | 16,997 | 20,370 | 17,360 | 14,473 | 38,113 | 60,013 | 14,620 | 10,307 | 3,882 | 17,866 | 20,087 |
loans | |||||||||||||||
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | 13,681 | 12,577 | 15,863 | 4,006 | 20,589 | ||||||||||
other liabilities | |||||||||||||||
provisions | 881 | ||||||||||||||
total long term liabilities | 13,681 | 12,577 | 16,744 | 4,006 | 20,589 | ||||||||||
total liabilities | 10,927 | 9,741 | 9,064 | 4,631 | 16,997 | 34,051 | 29,937 | 31,217 | 38,113 | 60,013 | 14,620 | 14,313 | 24,471 | 17,866 | 20,087 |
net assets | 159,681 | 191,705 | 189,963 | 166,914 | 150,439 | 150,974 | 141,196 | 126,413 | 111,743 | 112,437 | 122,920 | 117,537 | 114,311 | 110,096 | 75,529 |
total shareholders funds | 159,681 | 191,705 | 189,963 | 166,914 | 150,439 | 150,974 | 141,196 | 126,413 | 111,743 | 112,437 | 122,920 | 117,537 | 114,311 | 110,096 | 75,529 |
Mar 2024 | 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 | 34,486 | 10,820 | |||||||||||||
Depreciation | 619 | 620 | 619 | ||||||||||||
Amortisation | |||||||||||||||
Tax | -21 | -10 | -23 | -21 | -57 | ||||||||||
Stock | |||||||||||||||
Debtors | -26,069 | 5,922 | 22 | 11,997 | -173,035 | 10,988 | 124,102 | 10,426 | -23,071 | 18,496 | 16,381 | -13,665 | 22,811 | 2,811 | 12,334 |
Creditors | 2,146 | 738 | 3,229 | -2,954 | -17,415 | 3,010 | 2,887 | -23,640 | -21,900 | 45,393 | 4,313 | 6,425 | 1,784 | -1,706 | 3,804 |
Accruals and Deferred Income | -960 | -61 | 1,204 | -9,412 | 361 | 1,104 | -3,286 | 15,863 | -4,006 | -16,583 | 4,821 | -515 | 16,283 | ||
Deferred Taxes & Provisions | -881 | 881 | |||||||||||||
Cash flow from operations | 30,052 | 18,516 | |||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | |||||||||||||||
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | |||||||||||||||
Group/Directors Accounts | |||||||||||||||
Other Short Term Loans | |||||||||||||||
Long term loans | |||||||||||||||
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | |||||||||||||||
share issue | |||||||||||||||
interest | 117 | 102 | 272 | ||||||||||||
cash flow from financing | 86,607 | 92,989 | 117 | 102 | 64,766 | ||||||||||
cash and cash equivalents | |||||||||||||||
cash | -4,769 | -3,503 | 27,460 | -7,888 | 158,858 | -108,824 | -4,935 | 477 | 16,414 | -5,386 | 4,532 | -13,856 | 28,296 | 83,282 | |
overdraft | |||||||||||||||
change in cash | -4,769 | -3,503 | 27,460 | -7,888 | 158,858 | -108,824 | -4,935 | 477 | 16,414 | -5,386 | 4,532 | -13,856 | 28,296 | 83,282 |
independent dance Credit Report and Business Information
Independent Dance Competitor Analysis

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 directors
Independent Dance currently has 7 directors. The longest serving directors include Ms Nicola Childs (Aug 2018) and Dr Sara Reed (Aug 2018).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Ms Nicola Childs | 66 years | Aug 2018 | - | Director | |
Dr Sara Reed | England | 70 years | Aug 2018 | - | Director |
Ms Lily Munoz-Newsome | England | 40 years | Jul 2019 | - | Director |
Ms Kimberley Harvey | 37 years | May 2021 | - | Director | |
Mz Iris Chan | England | 39 years | May 2022 | - | Director |
Ms Mita Pujara | England | 53 years | Jul 2022 | - | Director |
Mr Christopher Mitchell | England | 61 years | Oct 2022 | - | Director |
P&L
March 2024turnover
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 2024net 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
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
date | description | view/download |
---|