rampant dragon limited
rampant dragon limited Company Information
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
the foundry 15 yorke street, wrexham, clwyd, LL13 8LW
Website
thefoundrywrexham.co.ukrampant dragon limited Estimated Valuation
Pomanda estimates the enterprise value of RAMPANT DRAGON LIMITED at £93.8k based on a Turnover of £39.3k and 2.39x industry multiple (adjusted for size and gross margin).
rampant dragon limited Estimated Valuation
Pomanda estimates the enterprise value of RAMPANT DRAGON LIMITED at £0 based on an EBITDA of £-1.6k and a 4.67x industry multiple (adjusted for size and gross margin).
rampant dragon limited Estimated Valuation
Pomanda estimates the enterprise value of RAMPANT DRAGON LIMITED at £0 based on Net Assets of £-42.4k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rampant Dragon Limited Overview
Rampant Dragon Limited is a live company located in clwyd, LL13 8LW with a Companies House number of 05299664. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in November 2004, it's largest shareholder is david gray with a 100% stake. Rampant Dragon Limited is a mature, micro sized company, Pomanda has estimated its turnover at £39.3k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Rampant Dragon Limited Health Check
Pomanda's financial health check has awarded Rampant Dragon Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £39.3k, make it smaller than the average company (£849.3k)
- Rampant Dragon Limited
£849.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (2.9%)
- Rampant Dragon Limited
2.9% - Industry AVG
Production
with a gross margin of 30.4%, this company has a higher cost of product (73%)
- Rampant Dragon Limited
73% - Industry AVG
Profitability
an operating margin of -4.1% make it less profitable than the average company (27.1%)
- Rampant Dragon Limited
27.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Rampant Dragon Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.1k, the company has an equivalent pay structure (£32.1k)
- Rampant Dragon Limited
£32.1k - Industry AVG
Efficiency
resulting in sales per employee of £39.3k, this is less efficient (£180.2k)
- Rampant Dragon Limited
£180.2k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is near the average (32 days)
- Rampant Dragon Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 662 days, this is slower than average (35 days)
- Rampant Dragon Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Rampant Dragon Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Rampant Dragon Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 692.4%, this is a higher level of debt than the average (67.9%)
692.4% - Rampant Dragon Limited
67.9% - Industry AVG
RAMPANT DRAGON LIMITED financials
Rampant Dragon Limited's latest turnover from November 2023 is estimated at £39.3 thousand and the company has net assets of -£42.4 thousand. According to their latest financial statements, Rampant Dragon Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,696 | 4,245 | 3,339 | 3,565 | 2,327 | 2,905 | 3,297 | 2,754 | 3,441 | 2,986 | 3,579 | 4,540 | 4,337 | 3,924 | 3,312 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 3,696 | 4,245 | 3,339 | 3,565 | 2,327 | 2,905 | 3,297 | 2,754 | 3,441 | 2,986 | 3,579 | 4,540 | 4,337 | 3,924 | 3,312 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 3,467 | 2,349 | 3,809 | 7,401 | 2,282 | 5,237 | 5,047 | 5,765 | 4,788 | 9,672 | 17,463 | 10,056 | 15,553 | 14,040 | 208 |
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 254 | 89 | 59 | 6 | 111 | 19 | 5,718 | 1,931 | |||||||
| misc current assets | |||||||||||||||
| total current assets | 3,467 | 2,349 | 3,809 | 7,401 | 2,282 | 5,237 | 5,047 | 6,019 | 4,877 | 9,731 | 17,469 | 10,167 | 15,572 | 19,758 | 2,139 |
| total assets | 7,163 | 6,594 | 7,148 | 10,966 | 4,609 | 8,142 | 8,344 | 8,773 | 8,318 | 12,717 | 21,048 | 14,707 | 19,909 | 23,682 | 5,451 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 49,597 | 47,407 | 42,133 | 38,615 | 43,790 | 50,951 | 57,796 | 64,974 | 67,114 | 70,278 | 71,440 | 61,120 | 48,360 | 16,601 | 4,919 |
| Group/Directors Accounts | 27,680 | 34,745 | |||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 49,597 | 47,407 | 42,133 | 38,615 | 43,790 | 50,951 | 57,796 | 64,974 | 67,114 | 70,278 | 71,440 | 61,120 | 48,360 | 44,281 | 39,664 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 1,800 | 1,800 | |||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 1,800 | 1,800 | |||||||||||||
| total liabilities | 49,597 | 47,407 | 42,133 | 38,615 | 43,790 | 50,951 | 57,796 | 64,974 | 67,114 | 72,078 | 73,240 | 61,120 | 48,360 | 44,281 | 39,664 |
| net assets | -42,434 | -40,813 | -34,985 | -27,649 | -39,181 | -42,809 | -49,452 | -56,201 | -58,796 | -59,361 | -52,192 | -46,413 | -28,451 | -20,599 | -34,213 |
| total shareholders funds | -42,434 | -40,813 | -34,985 | -27,649 | -39,181 | -42,809 | -49,452 | -56,201 | -58,796 | -59,361 | -52,192 | -46,413 | -28,451 | -20,599 | -34,213 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 687 | 860 | 746 | 961 | 1,223 | 1,201 | 1,131 | 828 | |||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 1,118 | -1,460 | -3,592 | 5,119 | -2,955 | 190 | -718 | 977 | -4,884 | -7,791 | 7,407 | -5,497 | 1,513 | 13,832 | 208 |
| Creditors | 2,190 | 5,274 | 3,518 | -5,175 | -7,161 | -6,845 | -7,178 | -2,140 | -3,164 | -1,162 | 10,320 | 12,760 | 31,759 | 11,682 | 4,919 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -27,680 | -7,065 | 34,745 | ||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -1,800 | 1,800 | |||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -254 | 165 | 30 | 53 | -105 | 92 | -5,699 | 3,787 | 1,931 | ||||||
| overdraft | |||||||||||||||
| change in cash | -254 | 165 | 30 | 53 | -105 | 92 | -5,699 | 3,787 | 1,931 |
rampant dragon limited Credit Report and Business Information
Rampant Dragon Limited Competitor Analysis
Perform a competitor analysis for rampant dragon limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LL13 area or any other competitors across 12 key performance metrics.
rampant dragon limited Ownership
RAMPANT DRAGON LIMITED group structure
Rampant Dragon Limited has no subsidiary companies.
Ultimate parent company
RAMPANT DRAGON LIMITED
05299664
rampant dragon limited directors
Rampant Dragon Limited currently has 1 director, Mr David Gray serving since Nov 2004.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Gray | United Kingdom | 49 years | Nov 2004 | - | Director |
P&L
November 2023turnover
39.3k
+13%
operating profit
-1.6k
0%
gross margin
30.4%
+5.44%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
-42.4k
+0.04%
total assets
7.2k
+0.09%
cash
0
0%
net assets
Total assets minus all liabilities
rampant dragon limited company details
company number
05299664
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
November 2004
age
21
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
the foundry 15 yorke street, wrexham, clwyd, LL13 8LW
Bank
HSBC BANK PLC
Legal Advisor
-
rampant dragon limited 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 rampant dragon limited.
rampant dragon 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 RAMPANT DRAGON LIMITED. This can take several minutes, an email will notify you when this has completed.
rampant dragon limited Companies House Filings - See Documents
| date | description | view/download |
|---|
