Ccp Games Uk Ltd

POWER SEARCH PRICING

SOLUTIONS

ccp games uk ltd Company Information

Live

MatureMidHealthy

Company Number

05446672

Next Accounts

Sep 2025

Industry

Publishing of computer games

Directors

Hilmar Petursson

Adrian Blunt

Shareholders

ccp ehf

Group Structure

View All

Contact

Registered Address

herschel house, 58 herschel street, slough, SL1 1PG

Website

www.ccpgames.com

ccp games uk ltd Estimated Valuation

£24.1m

Pomanda estimates the enterprise value of CCP GAMES UK LTD at £24.1m based on an EBITDA of £7m and a 3.43x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Ccp Games Uk Ltd is a live company located in slough, SL1 1PG with a Companies House number of 05446672. It operates in the publishing of computer games sector, SIC Code 58210. Founded in May 2005, it's largest shareholder is ccp ehf with a 100% stake. Ccp Games Uk Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £7.9m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Ccp Games Uk Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

3 Regular

5 Weak

Size

annual sales of £7.9m, make it in line with the average company (£7.1m)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a slower rate (23.3%)

EXPORT

Ccp Games Uk Ltd's latest turnover from December 2023 is estimated at £7.9 million and the company has net assets of -£1.8 million. According to their latest financial statements, Ccp Games Uk Ltd has 69 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	7,898,873	5,253,602	4,529,951	5,939,530	13,220,013	3,355,157	13,953,939	12,692,956	1,586,246	12,252,975	2,935,906	1,010,066	363,270	1,137,945	215,343
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,644,138	3,032,759	2,696,496	208,343	451,448	2,480,641	9,981,828	8,149,535	926,442	7,753,996	1,937,974	573,107	207,748	668,939	0
Gross Profit	4,254,735	2,220,844	1,833,455	5,731,187	12,768,565	874,516	3,972,111	4,543,422	659,804	4,498,979	997,932	436,959	155,522	469,006	0
Admin Expenses	-2,555,250	1,396,475	-210,048	4,812,362	3,502,052	2,938,543	17,193,096	7,042,232	-1,223,622	4,379,555	318,285	293,046	256,833	462,654	20,289
Operating Profit	6,809,985	824,369	2,043,503	918,825	9,266,513	-2,064,027	-13,220,985	-2,498,810	1,883,426	119,424	679,647	143,913	-101,311	6,352	-20,289
Interest Payable	0	0	0	0	416,404	0	0	0	0	0	0	0	95,608	0	0
Interest Receivable	40,027	25,375	1,506	1,281	406,440	1,972	10,690	6,127	2,763	528	687	641	1,160	1,440	0
Pre-Tax Profit	6,850,012	849,743	2,045,009	920,106	9,256,549	-2,062,055	-13,210,295	-2,492,683	1,886,189	119,952	680,334	144,554	-195,759	24,250	-20,289
Tax	-1,712,503	-161,451	-388,552	870,537	-3,556,131	0	0	0	-377,238	-25,190	-156,477	-34,693	0	0	0
Profit After Tax	5,137,509	688,292	1,656,457	1,790,643	5,700,418	-2,062,055	-13,210,295	-2,492,683	1,508,951	94,762	523,857	109,861	-195,759	24,250	-20,289
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	5,137,509	688,292	1,656,457	1,790,643	5,700,418	-2,062,055	-13,210,295	-2,492,683	1,508,951	94,762	523,857	109,861	-195,759	24,250	-20,289
Employee Costs	4,763,795	4,594,742	2,924,328	3,459,227	3,176,412	1,820,338	3,915,238	2,491,562	1,712,126	3,935,375	1,046,631	201,249	96,232	330,333	0
Number Of Employees	69	68	45	33	29	28	59	45	32	79	19	4	2	8	0
EBITDA*	7,033,419	917,866	2,152,198	1,017,863	9,426,328	-1,901,118	-8,638,730	-978,505	1,907,080	187,015	773,951	275,748	279,665	201,961	135,793

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	1,269,254	333,227	213,449	150,853	199,950	296,803	367,882	279,201	44,598	32,429	64,110	158,414	290,249	612,010	545,005
Intangible Assets	0	0	0	0	0	0	0	4,718,308	2,084,150	0	0	0	0	0	0
Investments & Other	1	1	1	1	1	95,713	95,713	95,713	95,713	95,713	95,713	95,712	39,873	2	1
Debtors (Due After 1 year)	311,388	245,354	203,051	203,051	203,051	203,051	203,051	203,051	0	0	449,472	452,104	460,012	907,554	0
Total Fixed Assets	1,580,643	578,582	416,501	353,905	403,002	595,567	666,646	5,296,273	2,224,461	128,142	609,295	706,230	790,134	1,519,566	545,006
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	19,548	13,393	19,734	103,144	263,708	1,274,232	903,824	13,544	819,972	346,787	106,916	22,650	0	0
Group Debtors	22,729	10,529	3,165	789,947	783,950	1,982,694	771,735	544,065	486,357	0	0	0	0	0	313,088
Misc Debtors	4,355,823	3,439,405	3,056,615	2,602,264	2,723,736	8,783,699	5,667,569	3,161,230	1,007,855	0	0	0	0	81,630	10,521
Cash	1,110,182	414,672	1,035,301	169,539	129,913	133,298	392,656	3,883,450	1,018,311	86,703	124,321	150,408	105,978	357,867	531,269
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	5,488,734	3,884,154	4,108,474	3,581,484	3,740,743	11,163,399	8,106,192	8,492,569	2,526,067	906,675	471,108	257,324	128,628	439,497	854,878
total assets	7,069,377	4,462,736	4,524,975	3,935,389	4,143,745	11,758,966	8,772,838	13,788,842	4,750,528	1,034,817	1,080,403	963,554	918,762	1,959,063	1,399,884
Bank overdraft	0	0	0	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	0	0	0
Trade Creditors	99,010	97,172	216,034	127,673	58,937	58,298	232,377	827,068	47,481	1,438,702	121,203	133,343	92,242	11,261	1,788
Group/Directors Accounts	7,849,887	10,828,198	11,526,230	12,879,169	14,915,284	27,972,896	21,255,886	13,613,509	3,386,054	0	0	0	0	0	0
other short term finances	0	0	0	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	0	0	0
other current liabilities	906,830	461,225	394,862	197,155	228,775	487,441	1,154,072	363,445	93,531	0	0	0	0	38,890	246,798
total current liabilities	8,855,727	11,386,595	12,137,126	13,203,997	15,202,996	28,518,635	22,642,335	14,804,022	3,527,066	1,438,702	121,203	133,343	92,242	50,151	248,586
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	2,941,785	2,211,856
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	1,539,273	1,952,417	2,058,587	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	1,539,273	1,952,417	2,058,587	2,941,785	2,211,856
total liabilities	8,855,727	11,386,595	12,137,126	13,203,997	15,202,996	28,518,635	22,642,335	14,804,022	3,527,066	1,438,702	1,660,476	2,085,760	2,150,829	2,991,936	2,460,442
net assets	-1,786,350	-6,923,859	-7,612,151	-9,268,608	-11,059,251	-16,759,669	-13,869,497	-1,015,180	1,223,462	-403,885	-580,073	-1,122,206	-1,232,067	-1,032,873	-1,060,558
total shareholders funds	-1,786,350	-6,923,859	-7,612,151	-9,268,608	-11,059,251	-16,759,669	-13,869,497	-1,015,180	1,223,462	-403,885	-580,073	-1,122,206	-1,232,067	-1,032,873	-1,060,558

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	6,809,985	824,369	2,043,503	918,825	9,266,513	-2,064,027	-13,220,985	-2,498,810	1,883,426	119,424	679,647	143,913	-101,311	6,352	-20,289
Depreciation	223,434	93,497	108,695	99,038	159,815	162,909	204,010	55,927	23,654	67,591	94,304	131,835	380,976	195,609	156,082
Amortisation	0	0	0	0	0	0	4,378,245	1,464,378	0	0	0	0	0	0	0
Tax	-1,712,503	-161,451	-388,552	870,537	-3,556,131	0	0	0	-377,238	-25,190	-156,477	-34,693	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	975,104	438,612	-338,772	-198,885	-7,419,271	3,316,565	3,104,417	3,304,414	687,784	23,713	237,239	76,358	-506,522	665,575	323,609
Creditors	1,838	-118,862	88,361	68,736	639	-174,079	-594,691	779,587	-1,391,221	1,317,499	-12,140	41,101	80,981	9,473	1,788
Accruals and Deferred Income	445,605	66,363	197,707	-31,620	-258,666	-666,631	790,627	269,914	93,531	0	0	0	-38,890	-207,908	246,798
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	4,793,255	265,304	2,388,486	2,124,401	13,031,441	-6,058,393	-11,547,211	-3,233,418	-455,632	1,455,611	368,095	205,798	828,278	-662,049	60,770
Investing Activities
capital expenditure	-1,159,461	-213,275	-171,291	-49,941	-62,962	-91,830	47,372	-4,389,066	-2,119,973	-35,910	0	0	-59,215	-262,614	-701,087
Change in Investments	0	0	0	0	-95,712	0	0	0	0	0	1	55,839	39,871	1	1
cash flow from investments	-1,159,461	-213,275	-171,291	-49,941	32,750	-91,830	47,372	-4,389,066	-2,119,973	-35,910	-1	-55,839	-99,086	-262,615	-701,088
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-2,978,311	-698,032	-1,352,939	-2,036,115	-13,057,612	6,717,010	7,642,377	10,227,455	3,386,054	0	0	0	0	0	0
Other Short Term Loans	0	0	0	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	-2,941,785	729,929	2,211,856
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-1,539,273	-413,144	-106,170	2,058,587	0	0
share issue	0	0	0	0	0	-828,117	355,978	254,041	118,396	81,426	18,276	0	-3,435	3,435	-1,040,269
interest	40,027	25,375	1,506	1,281	-9,964	1,972	10,690	6,127	2,763	528	687	641	-94,448	1,440	0
cash flow from financing	-2,938,284	-672,657	-1,351,433	-2,034,834	-13,067,576	5,890,865	8,009,045	10,487,623	3,507,213	-1,457,319	-394,181	-105,529	-981,081	734,804	1,171,587
cash and cash equivalents
cash	695,510	-620,629	865,762	39,626	-3,385	-259,358	-3,490,794	2,865,139	931,608	-37,618	-26,087	44,430	-251,889	-173,402	531,269
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	695,510	-620,629	865,762	39,626	-3,385	-259,358	-3,490,794	2,865,139	931,608	-37,618	-26,087	44,430	-251,889	-173,402	531,269

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for ccp games uk ltd. Get real-time insights into ccp games uk ltd'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 ccp games uk ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in SL1 area or any other competitors across 12 key performance metrics.

CCP GAMES UK LTD group structure

Ccp Games Uk Ltd has 1 subsidiary company.

Ultimate parent company

PEARL ABYSS CORP

#0154468

CCP EHF

#0055877

2 parents

CCP GAMES UK LTD

05446672

1 subsidiary

CCP ASIA LIMITED

07261642

CCP GAMES UK LTD Shareholders

ccp ehf

100%

Ccp Games Uk Ltd currently has 2 directors. The longest serving directors include Mr Hilmar Petursson (Jan 2010) and Mr Adrian Blunt (Oct 2021).

officer	country	age	start	end	role
Mr Hilmar Petursson	England	51 years	Jan 2010	-	Director
Mr Adrian Blunt	England	51 years	Oct 2021	-	Director

P&L

December 2023

turnover

7.9m

+50%

operating profit

6.8m

gross margin

53.9%

+27.42%

turnover

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

Balance Sheet

December 2023

net assets

-1.8m

-0.74%

total assets

7.1m

+0.58%

cash

1.1m

+1.68%

net assets

Total assets minus all liabilities

Similar Companies

dna lyons limited

1.5

infinite dimensions limited

2.5

360 studios, limited

4.5

grian limited

4.5

boss mode games limited

2.5

company number

05446672

Type

Private limited with Share Capital

industry

58210 - Publishing of computer games

incorporation date

May 2005

ultimate parent company

PEARL ABYSS CORP

previous names

N/A

address

herschel house, 58 herschel street, slough, SL1 1PG

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 found 2 charges/mortgages relating to ccp games uk ltd. Currently there are 0 open charges and 2 have been satisfied in the past.

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 CCP GAMES UK LTD. This can take several minutes, an email will notify you when this has completed.

ccp games uk ltd Company Information

ccp games uk ltd Estimated Valuation

ccp games uk ltd Estimated Valuation

ccp games uk ltd Estimated Valuation

Ccp Games Uk Ltd Overview

Ccp Games Uk Ltd Health Check

CCP GAMES UK LTD financials

ccp games uk ltd Credit Report and Business Information

Ccp Games Uk Ltd Competitor Analysis

ccp games uk ltd Ownership

ccp games uk ltd directors

ccp games uk ltd company details

ccp games uk ltd Charges & Mortgages

ccp games uk ltd Capital Raised & Share Issues BETA

ccp games uk ltd Companies House Filings - See Documents