kristos media
kristos media Company Information
Company Number
05603035
Next Accounts
Jul 2025
Industry
Activities of religious organisations
Shareholders
-
Group Structure
View All
Contact
Registered Address
douglas bank house wigan lane, wigan, lancashire, WN1 2TB
Website
-kristos media Estimated Valuation
Pomanda estimates the enterprise value of KRISTOS MEDIA at £5k based on a Turnover of £3.1k and 1.62x industry multiple (adjusted for size and gross margin).
kristos media Estimated Valuation
Pomanda estimates the enterprise value of KRISTOS MEDIA at £0 based on an EBITDA of £-64.3k and a 8.05x industry multiple (adjusted for size and gross margin).
kristos media Estimated Valuation
Pomanda estimates the enterprise value of KRISTOS MEDIA at £702.2k based on Net Assets of £270.9k and 2.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kristos Media Overview
Kristos Media is a live company located in lancashire, WN1 2TB with a Companies House number of 05603035. It operates in the activities of religious organizations sector, SIC Code 94910. Founded in October 2005, it's largest shareholder is unknown. Kristos Media is a established, micro sized company, Pomanda has estimated its turnover at £3.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Kristos Media Health Check
Pomanda's financial health check has awarded Kristos Media a 3 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
2 Strong
2 Regular
5 Weak
Size
annual sales of £3.1k, make it smaller than the average company (£292.6k)
£3.1k - Kristos Media
£292.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -83%, show it is growing at a slower rate (1.9%)
-83% - Kristos Media
1.9% - Industry AVG
Production
with a gross margin of 56.7%, this company has a comparable cost of product (56.7%)
56.7% - Kristos Media
56.7% - Industry AVG
Profitability
an operating margin of -2073.8% make it less profitable than the average company (0.9%)
-2073.8% - Kristos Media
0.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Kristos Media
6 - Industry AVG
Pay Structure
on an average salary of £22.4k, the company has an equivalent pay structure (£22.4k)
- Kristos Media
£22.4k - Industry AVG
Efficiency
resulting in sales per employee of £3.1k, this is less efficient (£60k)
- Kristos Media
£60k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Kristos Media
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Kristos Media
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Kristos Media
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 14879 weeks, this is more cash available to meet short term requirements (380 weeks)
14879 weeks - Kristos Media
380 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.4%, this is a lower level of debt than the average (5.5%)
0.4% - Kristos Media
5.5% - Industry AVG
KRISTOS MEDIA financials
Kristos Media's latest turnover from October 2023 is £3.1 thousand and the company has net assets of £270.9 thousand. According to their latest financial statements, we estimate that Kristos Media has 1 employee and maintains cash reserves of £271.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,099 | 1,726 | 51,132 | 582,437 | 34,631 | 36,232 | 100,500 | 500 | 1,100 | 2,750 | 0 | 20,625 | 125 | 68,840 | 646,399 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -48,918 | -6,774 | -91,497 | 436,823 | -12,092 | 16,488 | 100,500 | 496 | 1,036 | 1,820 | -180 | -1,714 | 29 | 740 | 367,439 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -48,918 | -6,774 | -91,497 | 436,823 | -12,092 | 16,488 | 100,500 | 496 | 1,036 | 1,820 | -180 | -1,714 | 29 | 740 | 367,439 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -48,918 | -6,774 | -91,497 | 436,823 | -12,092 | 16,488 | 100,500 | 496 | 1,036 | 1,820 | -180 | -1,714 | 29 | 740 | 367,439 |
| Employee Costs | 0 | 0 | 0 | 0 | 9,424 | ||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 617 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,865 | 4,765 | 900 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5,866 | 4,766 | 901 | 1 | 1 | 1 | 617 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 673 | 473 | 8,736 |
| Group Debtors | 0 | 7,865 | 7,865 | 7,865 | 7,865 | 7,365 | 6,865 | 6,365 | 0 | 0 | 0 | 0 | 13,340 | 9,540 | 0 |
| Misc Debtors | 0 | 0 | 0 | 18,004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,702 |
| Cash | 271,845 | 312,898 | 319,672 | 399,048 | 112,336 | 116,049 | 100,061 | 61 | 65 | 129 | 2,113 | 3,193 | 13,624 | 21,212 | 127,924 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 271,845 | 320,763 | 327,537 | 424,917 | 120,201 | 123,414 | 106,926 | 6,426 | 65 | 129 | 2,113 | 3,193 | 27,637 | 31,225 | 143,362 |
| total assets | 271,846 | 320,764 | 327,538 | 424,918 | 120,202 | 123,415 | 106,927 | 6,427 | 5,931 | 4,895 | 3,014 | 3,194 | 27,638 | 31,226 | 143,979 |
| Bank overdraft | 0 | 0 | 0 | 0 | 61 | 61 | 61 | 61 | 61 | 61 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130,000 | 22,730 | 22,847 | 53,598 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130,000 | 130,000 | 239,525 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 950 | 950 | 950 | 6,833 | 138,879 | 130,000 | 130,000 | 130,000 | 130,000 | 130,000 | 130,000 | 0 | 0 | 3,500 | 13,000 |
| total current liabilities | 950 | 950 | 950 | 6,833 | 138,940 | 130,061 | 130,061 | 130,061 | 130,061 | 130,061 | 130,000 | 130,000 | 152,730 | 156,347 | 306,123 |
| loans | 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 |
| 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 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 950 | 950 | 950 | 6,833 | 138,940 | 130,061 | 130,061 | 130,061 | 130,061 | 130,061 | 130,000 | 130,000 | 152,730 | 156,347 | 306,123 |
| net assets | 270,896 | 319,814 | 326,588 | 418,085 | -18,738 | -6,646 | -23,134 | -123,634 | -124,130 | -125,166 | -126,986 | -126,806 | -125,092 | -125,121 | -162,144 |
| total shareholders funds | 270,896 | 319,814 | 326,588 | 418,085 | -18,738 | -6,646 | -23,134 | -123,634 | -124,130 | -125,166 | -126,986 | -126,806 | -125,092 | -125,121 | -162,144 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 461 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -7,865 | 0 | -18,004 | 18,004 | 500 | 500 | 500 | 500 | 1,100 | 3,865 | 900 | -14,013 | 4,000 | -5,425 | 15,438 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130,000 | 107,270 | -117 | -30,751 | 53,598 |
| Accruals and Deferred Income | 0 | 0 | -5,883 | -132,046 | 8,879 | 0 | 0 | 0 | 0 | 0 | 130,000 | 0 | -3,500 | -9,500 | 13,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | 0 | 0 | 0 | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| cash flow from investments | 0 | 0 | 0 | ||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130,000 | 0 | -109,525 | 239,525 |
| Long term loans | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| cash flow from financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130,000 | 0 | -73,242 | -290,058 | ||||
| cash and cash equivalents | |||||||||||||||
| cash | -41,053 | -6,774 | -79,376 | 286,712 | -3,713 | 15,988 | 100,000 | -4 | -64 | -1,984 | -1,080 | -10,431 | -7,588 | -106,712 | 127,924 |
| overdraft | 0 | 0 | 0 | -61 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -41,053 | -6,774 | -79,376 | 286,773 | -3,713 | 15,988 | 100,000 | -4 | -64 | -2,045 | -1,080 | -10,431 | -7,588 | -106,712 | 127,924 |
kristos media Credit Report and Business Information
Kristos Media Competitor Analysis
Perform a competitor analysis for kristos media by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in WN1 area or any other competitors across 12 key performance metrics.
kristos media Ownership
KRISTOS MEDIA group structure
Kristos Media has 1 subsidiary company.
kristos media directors
Kristos Media currently has 3 directors. The longest serving directors include Mr Christopher Purslow (Sep 2007) and Mr Michael Hewitt (Aug 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Christopher Purslow | 67 years | Sep 2007 | - | Director | |
| Mr Michael Hewitt | England | 51 years | Aug 2019 | - | Director |
| Mr Oliver Pawle | 74 years | Oct 2020 | - | Director |
P&L
October 2023turnover
3.1k
+80%
operating profit
-64.3k
0%
gross margin
56.7%
-20.73%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
270.9k
-0.15%
total assets
271.8k
-0.15%
cash
271.8k
-0.13%
net assets
Total assets minus all liabilities
Similar Companies
kristos media company details
company number
05603035
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
94910 - Activities of religious organisations
incorporation date
October 2005
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
October 2023
previous names
xt3 media (September 2009)
accountant
JOHN B S FAIRHURST
auditor
-
address
douglas bank house wigan lane, wigan, lancashire, WN1 2TB
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
kristos media 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 kristos media.
kristos media 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 KRISTOS MEDIA. This can take several minutes, an email will notify you when this has completed.
kristos media Companies House Filings - See Documents
| date | description | view/download |
|---|
