sketch studios limited
sketch studios limited Company Information
Company Number
05719973
Next Accounts
Jul 2025
Industry
Wholesale of office furniture
Shareholders
fourfront group ltd
Group Structure
View All
Contact
Registered Address
windsor two arthur road, windsor, SL4 1RS
Website
http://fourfrontgroup.co.uksketch studios limited Estimated Valuation
Pomanda estimates the enterprise value of SKETCH STUDIOS LIMITED at £2m based on a Turnover of £6.7m and 0.3x industry multiple (adjusted for size and gross margin).
sketch studios limited Estimated Valuation
Pomanda estimates the enterprise value of SKETCH STUDIOS LIMITED at £1.7m based on an EBITDA of £541.8k and a 3.23x industry multiple (adjusted for size and gross margin).
sketch studios limited Estimated Valuation
Pomanda estimates the enterprise value of SKETCH STUDIOS LIMITED at £20.9k based on Net Assets of £11k and 1.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sketch Studios Limited Overview
Sketch Studios Limited is a live company located in windsor, SL4 1RS with a Companies House number of 05719973. It operates in the wholesale of office furniture sector, SIC Code 46650. Founded in February 2006, it's largest shareholder is fourfront group ltd with a 100% stake. Sketch Studios Limited is a established, mid sized company, Pomanda has estimated its turnover at £6.7m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sketch Studios Limited Health Check
Pomanda's financial health check has awarded Sketch Studios Limited a 4 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
4 Regular
5 Weak
Size
annual sales of £6.7m, make it smaller than the average company (£14.9m)
- Sketch Studios Limited
£14.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a similar rate (11.5%)
- Sketch Studios Limited
11.5% - Industry AVG
Production
with a gross margin of 24.7%, this company has a comparable cost of product (24.7%)
- Sketch Studios Limited
24.7% - Industry AVG
Profitability
an operating margin of 8.1% make it more profitable than the average company (4.4%)
- Sketch Studios Limited
4.4% - Industry AVG
Employees
with 19 employees, this is below the industry average (40)
19 - Sketch Studios Limited
40 - Industry AVG
Pay Structure
on an average salary of £58.2k, the company has an equivalent pay structure (£58.2k)
- Sketch Studios Limited
£58.2k - Industry AVG
Efficiency
resulting in sales per employee of £350.8k, this is less efficient (£433.4k)
- Sketch Studios Limited
£433.4k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (56 days)
- Sketch Studios Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is close to average (50 days)
- Sketch Studios Limited
50 days - Industry AVG
Stock Days
it holds stock equivalent to 108 days, this is more than average (23 days)
- Sketch Studios Limited
23 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 18 weeks, this is more cash available to meet short term requirements (9 weeks)
18 weeks - Sketch Studios Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.7%, this is a higher level of debt than the average (81.9%)
99.7% - Sketch Studios Limited
81.9% - Industry AVG
SKETCH STUDIOS LIMITED financials
Sketch Studios Limited's latest turnover from October 2023 is estimated at £6.7 million and the company has net assets of £11 thousand. According to their latest financial statements, Sketch Studios Limited has 19 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 15,948,000 | 9,447,819 | 16,994,325 | 15,484,896 | 14,616,543 | 10,962,000 | 7,831,441 | 6,193,535 | 4,952,177 | |||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Cost Of Sales | 12,942,785 | 6,584,267 | 11,856,592 | 11,247,027 | 10,220,648 | 7,693,947 | 5,662,224 | 4,583,867 | 3,682,456 | |||||
| Gross Profit | 3,005,215 | 2,863,552 | 5,137,733 | 4,237,869 | 4,395,895 | 3,268,053 | 2,169,217 | 1,609,668 | 1,269,721 | |||||
| Admin Expenses | 2,520,521 | 2,605,246 | 4,532,350 | 4,040,190 | 3,382,191 | 2,379,875 | 1,535,005 | 1,333,818 | 1,248,336 | |||||
| Operating Profit | 484,694 | 258,306 | 605,383 | 197,679 | 1,013,704 | 888,178 | 634,212 | 275,850 | 21,385 | |||||
| Interest Payable | 0 | 0 | 0 | 115 | 30 | 0 | 0 | 0 | 0 | |||||
| Interest Receivable | 0 | 0 | 0 | 1,361 | 12,848 | 14,853 | 5,177 | 1,128 | 950 | |||||
| Pre-Tax Profit | 484,694 | 258,306 | 605,383 | 198,925 | 1,026,522 | 903,031 | 639,389 | 276,978 | 214,835 | |||||
| Tax | -100,212 | -65,657 | -84,103 | -53,198 | -240,106 | -226,181 | -162,609 | -80,177 | -59,254 | |||||
| Profit After Tax | 384,482 | 192,649 | 521,280 | 145,727 | 786,416 | 676,850 | 476,780 | 196,801 | 155,581 | |||||
| Dividends Paid | 23,729 | 0 | 564,711 | 0 | 656,187 | 500,000 | 352,000 | 100,726 | 40,000 | |||||
| Retained Profit | 360,753 | 192,649 | -43,431 | 145,727 | 130,229 | 176,850 | 124,780 | 96,075 | 115,581 | |||||
| Employee Costs | 2,618,428 | 2,251,994 | 1,990,215 | |||||||||||
| Number Of Employees | 19 | 15 | 12 | 20 | 30 | 31 | 27 | 40 | 39 | 32 | ||||
| EBITDA* | 493,436 | 317,995 | 688,753 | 273,460 | 1,059,308 | 913,000 | 640,313 | 282,251 | 28,674 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1 | 1,031 | 8,192 | 9,915 | 4,963 | 19,018 | 7,542 | 64,761 | 110,994 | 163,381 | 68,028 | 7,330 | 5,289 | 5,417 |
| Intangible Assets | 0 | 0 | 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 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1 | 1,031 | 8,192 | 9,915 | 4,963 | 19,018 | 7,542 | 64,761 | 110,994 | 163,381 | 68,028 | 7,330 | 5,289 | 5,417 |
| Stock & work in progress | 1,494,539 | 351,568 | 69,767 | 55,664 | 186,299 | 863,497 | 476,264 | 788,719 | 642,896 | 235,541 | 260,042 | 189,685 | 70,653 | 57,701 |
| Trade Debtors | 538,664 | 750,378 | 625,571 | 837,330 | 440,329 | 1,970,605 | 1,156,137 | 1,547,252 | 1,101,006 | 961,593 | 762,334 | 472,136 | 632,748 | 577,030 |
| Group Debtors | 46,010 | 0 | 0 | 115,704 | 951,456 | 1,000 | 0 | 0 | 24,606 | 0 | 1,277,542 | 413,945 | 328 | 62,686 |
| Misc Debtors | 461,824 | 149,304 | 540,046 | 371,818 | 743,980 | 4,758,001 | 1,160,172 | 613,679 | 485,530 | 548,133 | 502,423 | 151,816 | 189,472 | 10,487 |
| Cash | 1,344,243 | 479,928 | 21,080 | 137,608 | 160,661 | 2,630,803 | 639,287 | 1,697,514 | 2,106,391 | 1,808,869 | 139,249 | 1,004,773 | 1,111,717 | 737,362 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,885,280 | 1,731,178 | 1,256,464 | 1,518,124 | 2,482,725 | 10,223,906 | 3,431,860 | 4,647,164 | 4,360,429 | 3,554,136 | 2,941,590 | 2,232,355 | 2,004,918 | 1,445,266 |
| total assets | 3,885,281 | 1,732,209 | 1,264,656 | 1,528,039 | 2,487,688 | 10,242,924 | 3,439,402 | 4,711,925 | 4,471,423 | 3,717,517 | 3,009,618 | 2,239,685 | 2,010,207 | 1,450,683 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 11,159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 675,991 | 296,726 | 626,313 | 215,607 | 1,022,763 | 1,638,683 | 347,458 | 832,560 | 679,052 | 832,957 | 421,247 | 371,823 | 345,316 | 483,496 |
| Group/Directors Accounts | 234,436 | 74,146 | 32,667 | 189,961 | 0 | 0 | 554,260 | 505,673 | 321,157 | 26,989 | 522,051 | 377,934 | 126,814 | 5,104 |
| other short term finances | 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 |
| other current liabilities | 2,963,840 | 1,791,808 | 597,619 | 962,683 | 898,191 | 7,678,999 | 1,984,354 | 2,988,011 | 3,065,771 | 2,024,206 | 1,367,173 | 967,631 | 1,140,560 | 660,641 |
| total current liabilities | 3,874,267 | 2,162,680 | 1,256,599 | 1,368,251 | 1,920,954 | 9,328,841 | 2,886,072 | 4,326,244 | 4,065,980 | 2,884,152 | 2,310,471 | 1,717,388 | 1,612,690 | 1,149,241 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 25,000 | 1,331 | 3,989 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 25,000 | 1,331 | 3,989 | 0 | 0 | 0 | 0 |
| total liabilities | 3,874,267 | 2,162,680 | 1,256,599 | 1,418,251 | 1,920,954 | 9,328,841 | 2,886,072 | 4,351,244 | 4,067,311 | 2,888,141 | 2,310,471 | 1,717,388 | 1,612,690 | 1,149,241 |
| net assets | 11,014 | -430,471 | 8,057 | 109,788 | 566,734 | 914,083 | 553,330 | 360,681 | 404,112 | 829,376 | 699,147 | 522,297 | 397,517 | 301,442 |
| total shareholders funds | 11,014 | -430,471 | 8,057 | 109,788 | 566,734 | 914,083 | 553,330 | 360,681 | 404,112 | 829,376 | 699,147 | 522,297 | 397,517 | 301,442 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 484,694 | 258,306 | 605,383 | 197,679 | 1,013,704 | 888,178 | 634,212 | 275,850 | 21,385 | |||||
| Depreciation | 1,030 | 7,161 | 6,248 | 3,673 | 14,055 | 8,742 | 59,689 | 83,370 | 75,781 | 45,604 | 24,822 | 6,101 | 6,401 | 7,289 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -100,212 | -65,657 | -84,103 | -53,198 | -240,106 | -226,181 | -162,609 | -80,177 | -59,254 | |||||
| Stock | 1,142,971 | 281,801 | 14,103 | -130,635 | -677,198 | 387,233 | -312,455 | 145,823 | 407,355 | -24,501 | 70,357 | 119,032 | 12,952 | 57,701 |
| Debtors | 146,816 | -265,935 | -159,235 | -810,913 | -4,593,841 | 4,413,297 | 155,378 | 549,789 | 101,416 | -1,032,573 | 1,504,402 | 215,349 | 172,345 | 650,203 |
| Creditors | 379,265 | -329,587 | 410,706 | -807,156 | -615,920 | 1,291,225 | -485,102 | 153,508 | -153,905 | 411,710 | 49,424 | 26,507 | -138,180 | 483,496 |
| Accruals and Deferred Income | 1,172,032 | 1,194,189 | -365,064 | 64,492 | -6,780,808 | 5,694,645 | -1,003,657 | -77,760 | 1,041,565 | 657,033 | 399,542 | -172,929 | 479,919 | 660,641 |
| Deferred Taxes & Provisions | 0 | 0 | -50,000 | 50,000 | 0 | 0 | -25,000 | 23,669 | -2,658 | 3,989 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 2,578,564 | -1,104,344 | 8,455 | 596,493 | 2,949,008 | -438,974 | -3,099 | 358,516 | 405,653 | |||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 160,290 | 41,479 | -157,294 | 189,961 | 0 | -554,260 | 48,587 | 184,516 | 294,168 | -495,062 | 144,117 | 251,120 | 121,710 | 5,104 |
| Other Short Term Loans | 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 | 0 | 0 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 1,246 | 12,818 | 14,853 | 5,177 | 1,128 | 950 | |||||
| cash flow from financing | -554,260 | 48,587 | 184,516 | -275,577 | -482,244 | 158,970 | 256,297 | 122,838 | 191,915 | |||||
| cash and cash equivalents | ||||||||||||||
| cash | 864,315 | 458,848 | -116,528 | -23,053 | -2,470,142 | 1,991,516 | -1,058,227 | -408,877 | 297,522 | 1,669,620 | -865,524 | -106,944 | 374,355 | 737,362 |
| overdraft | 0 | 0 | 0 | 0 | -11,159 | 11,159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 864,315 | 458,848 | -116,528 | -23,053 | -2,458,983 | 1,980,357 | -1,058,227 | -408,877 | 297,522 | 1,669,620 | -865,524 | -106,944 | 374,355 | 737,362 |
sketch studios limited Credit Report and Business Information
Sketch Studios Limited Competitor Analysis
Perform a competitor analysis for sketch studios limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in SL4 area or any other competitors across 12 key performance metrics.
sketch studios limited Ownership
SKETCH STUDIOS LIMITED group structure
Sketch Studios Limited has no subsidiary companies.
Ultimate parent company
2 parents
SKETCH STUDIOS LIMITED
05719973
sketch studios limited directors
Sketch Studios Limited currently has 2 directors. The longest serving directors include Mr Gary Chandler (Oct 2018) and Susan Hann (Feb 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gary Chandler | England | 55 years | Oct 2018 | - | Director |
| Susan Hann | England | 59 years | Feb 2021 | - | Director |
P&L
October 2023turnover
6.7m
+78%
operating profit
540.8k
0%
gross margin
24.7%
-7.27%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
11k
-1.03%
total assets
3.9m
+1.24%
cash
1.3m
+1.8%
net assets
Total assets minus all liabilities
sketch studios limited company details
company number
05719973
Type
Private limited with Share Capital
industry
46650 - Wholesale of office furniture
incorporation date
February 2006
age
19
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
October 2023
previous names
demandland limited (February 2007)
accountant
ROUSE AUDIT LLP
auditor
-
address
windsor two arthur road, windsor, SL4 1RS
Bank
BARCLAYS BANK PLC
Legal Advisor
-
sketch studios 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 found 5 charges/mortgages relating to sketch studios limited. Currently there are 1 open charges and 4 have been satisfied in the past.
sketch studios 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 SKETCH STUDIOS LIMITED. This can take several minutes, an email will notify you when this has completed.
sketch studios limited Companies House Filings - See Documents
| date | description | view/download |
|---|
