Crystal Amaze Limited

POWER SEARCH PRICING

SOLUTIONS

crystal amaze limited Company Information

Live (In Liquidation)

EstablishedMicroHigh

Company Number

05326481

Website

www.crystalamaze.co.uk

Registered Address

9th floor 7 park row, leeds, LS1 5HD

Industry

Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

Other manufacturing n.e.c.

Telephone

01142568737

Next Accounts Due

718 days late

Group Structure

View All

Directors

Anthony Paskin19 Years

Shareholders

anthony floyd paskin 100%

crystal amaze limited Estimated Valuation

£90k

Pomanda estimates the enterprise value of CRYSTAL AMAZE LIMITED at £90k based on a Turnover of £221.8k and 0.41x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Crystal Amaze Limited is a live company located in leeds, LS1 5HD with a Companies House number of 05326481. It operates in the other manufacturing n.e.c. sector, SIC Code 32990. Founded in January 2005, it's largest shareholder is anthony floyd paskin with a 100% stake. Crystal Amaze Limited is a established, micro sized company, Pomanda has estimated its turnover at £221.8k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Crystal Amaze Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £221.8k, make it smaller than the average company (£7.9m)

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (0.5%)

EXPORT

Crystal Amaze Limited's latest turnover from January 2021 is estimated at £221.8 thousand and the company has net assets of -£108.5 thousand. According to their latest financial statements, Crystal Amaze Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	221,826	287,202	313,428	125,020	100,294	13,632	145,609	265,176	305,645	297,404	262,839	317,723
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	170,075	215,509	235,079	92,874	74,948	10,221	110,742	199,564	227,567	223,114	196,600	235,081
Gross Profit	51,751	71,693	78,349	32,146	25,345	3,411	34,867	65,613	78,078	74,290	66,239	82,641
Admin Expenses	49,251	75,850	65,965	22,763	18,858	3,691	25,833	61,418	79,009	65,558	45,743	242,321
Operating Profit	2,500	-4,157	12,384	9,383	6,487	-280	9,034	4,195	-931	8,732	20,496	-159,680
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	57	53	11	10	6	5	14	16	3	1
Pre-Tax Profit	2,500	-4,157	12,441	9,436	6,499	-270	9,041	4,200	-917	8,749	20,499	-159,679
Tax	-475	0	-2,364	-1,793	-1,300	0	-1,899	-966	0	-2,275	-5,740	0
Profit After Tax	2,025	-4,157	10,077	7,643	5,199	-270	7,142	3,234	-917	6,474	14,759	-159,679
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,025	-4,157	10,077	7,643	5,199	-270	7,142	3,234	-917	6,474	14,759	-159,679
Employee Costs	115,455	116,591	114,723	111,830	81,413	26,540	26,141	51,034	50,731	49,180	49,094	46,360
Number Of Employees	4	4	4	4	3	1	1	2	2	2	2	2
EBITDA*	2,500	-4,157	12,384	9,917	7,155	555	10,061	5,485	552	9,487	20,496	-115,191

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	6,473	8,124	2,243	2,804	3,338	4,006	4,026	5,053	6,343	6,838	0	23,883
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	6,473	8,124	2,243	2,804	3,338	4,006	4,026	5,053	6,343	6,838	0	23,883
Stock & work in progress	0	0	0	12,000	11,000	11,000	10,000	8,800	10,500	5,000	3,000	3,000
Trade Debtors	18,941	24,096	35,136	0	0	0	1,598	0	0	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	15,138	6,099	2,992	908	1,672	148	5,606	856	235
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	18,941	24,096	35,136	27,138	17,099	13,992	12,506	10,472	10,648	10,606	3,856	3,235
total assets	25,414	32,220	37,379	29,942	20,437	17,998	16,532	15,525	16,991	17,444	3,856	27,118
Bank overdraft	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
Trade Creditors	93,929	138,546	139,653	1,412	2,726	2,296	145,419	151,554	156,254	155,790	148,676	172,899
Group/Directors Accounts	0	0	0	134,577	131,400	133,498	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	10,268	10,269	11,361	0	0	0	0	0	0
total current liabilities	93,929	138,546	139,653	146,257	144,395	147,155	145,419	151,554	156,254	155,790	148,676	172,899
loans	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
Accruals and Deferred Income	1,600	800	700	0	0	0	0	0	0	0	0	0
other liabilities	38,355	3,369	3,364	0	0	0	0	0	0	0	0	13,798
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	39,955	4,169	4,064	0	0	0	0	0	0	0	0	13,798
total liabilities	133,884	142,715	143,717	146,257	144,395	147,155	145,419	151,554	156,254	155,790	148,676	186,697
net assets	-108,470	-110,495	-106,338	-116,315	-123,958	-129,157	-128,887	-136,029	-139,263	-138,346	-144,820	-159,579
total shareholders funds	-108,470	-110,495	-106,338	-116,315	-123,958	-129,157	-128,887	-136,029	-139,263	-138,346	-144,820	-159,579

	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	2,500	-4,157	12,384	9,383	6,487	-280	9,034	4,195	-931	8,732	20,496	-159,680
Depreciation	0	0	0	534	668	835	1,027	1,290	1,483	755	0	44,489
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-475	0	-2,364	-1,793	-1,300	0	-1,899	-966	0	-2,275	-5,740	0
Stock	0	0	-12,000	1,000	0	1,000	1,200	-1,700	5,500	2,000	0	3,000
Debtors	-5,155	-11,040	35,136	0	0	-1,598	1,598	0	0	0	0	0
Creditors	-44,617	-1,107	138,241	-1,314	430	-143,123	-6,135	-4,700	464	7,114	-24,223	172,899
Accruals and Deferred Income	800	100	-9,568	-1	-1,092	11,361	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-36,637	5,876	115,557	5,809	5,193	-130,609	-771	1,519	-4,484	12,326	-9,467	54,708
Investing Activities
capital expenditure	1,651	-5,881	561	0	0	-815	0	0	-988	-7,593	23,883	-68,372
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,651	-5,881	561	0	0	-815	0	0	-988	-7,593	23,883	-68,372
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-134,577	3,177	-2,098	133,498	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	34,986	5	3,364	0	0	0	0	0	0	0	-13,798	13,798
share issue	0	0	-100	0	0	0	0	0	0	0	0	100
interest	0	0	57	53	11	10	6	5	14	16	3	1
cash flow from financing	34,986	5	-131,256	3,230	-2,087	133,508	6	5	14	16	-13,795	13,899
cash and cash equivalents
cash	0	0	-15,138	9,039	3,107	2,084	-764	1,524	-5,458	4,750	621	235
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	-15,138	9,039	3,107	2,084	-764	1,524	-5,458	4,750	621	235

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for crystal amaze limited. Get real-time insights into crystal amaze 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 crystal amaze limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in LS1 area or any other competitors across 12 key performance metrics.

CRYSTAL AMAZE LIMITED group structure

Crystal Amaze Limited has no subsidiary companies.

Ultimate parent company

CRYSTAL AMAZE LIMITED

05326481

CRYSTAL AMAZE LIMITED Shareholders

anthony floyd paskin

100%

Crystal Amaze Limited currently has 1 director, Mr Anthony Paskin serving since Jan 2005.

officer	country	age	start	end	role
Mr Anthony Paskin		59 years	Jan 2005	-	Director

P&L

January 2021

turnover

221.8k

-23%

operating profit

2.5k

gross margin

23.4%

-6.54%

turnover

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

Balance Sheet

January 2021

net assets

-108.5k

-0.02%

total assets

25.4k

-0.21%

cash

net assets

Total assets minus all liabilities

Similar Companies

thames gallery limited

1.5

james smith & sons (umbrellas) limited

ecodryenergy limited

advanced netting ltd

jola blinds ltd

company number

05326481

Type

Private limited with Share Capital

industry

47789 - Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

32990 - Other manufacturing n.e.c.

incorporation date

January 2005

ultimate parent company

None

previous names

N/A

address

9th floor 7 park row, leeds, LS1 5HD

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 crystal amaze limited.

crystal amaze limited Company Information

crystal amaze limited Estimated Valuation

crystal amaze limited Estimated Valuation

crystal amaze limited Estimated Valuation

Crystal Amaze Limited Overview

Crystal Amaze Limited Health Check

CRYSTAL AMAZE LIMITED financials

crystal amaze limited Credit Report and Business Information

Crystal Amaze Limited Competitor Analysis

crystal amaze limited Ownership

crystal amaze limited directors

crystal amaze limited company details

crystal amaze limited Charges & Mortgages

crystal amaze limited Companies House Filings - See Documents