Opus Comics Ltd

POWER SEARCH PRICING

SOLUTIONS

opus comics ltd Company Information

Live

EstablishedSmallRapid

Company Number

05811518

Next Accounts

Feb 2025

Industry

Other publishing activities

Directors

Robert Leon

Shareholders

robert alexander leon

david aarons

View All

Group Structure

View All

Contact

Registered Address

66 mill lane, london, NW6 1NJ

Website

incendiumconsulting.com

opus comics ltd Estimated Valuation

£594.6k

Pomanda estimates the enterprise value of OPUS COMICS LTD at £594.6k based on a Turnover of £1.2m and 0.5x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Opus Comics Ltd is a live company located in london, NW6 1NJ with a Companies House number of 05811518. It operates in the other publishing activities sector, SIC Code 58190. Founded in May 2006, it's largest shareholder is robert alexander leon with a 80% stake. Opus Comics Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.2m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Opus Comics Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £1.2m, make it smaller than the average company (£2.1m)

Growth

3 year (CAGR) sales growth of 44%, show it is growing at a faster rate (3.9%)

EXPORT

Opus Comics Ltd's latest turnover from May 2023 is estimated at £1.2 million and the company has net assets of -£418.4 thousand. According to their latest financial statements, Opus Comics Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	1,182,830	890,842	173,430	396,271	139,412	184,481	190,066	191,653	86,954	10,160	12,385	213,272	659,437	355,491
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	805,589	547,314	117,655	241,108	84,254	109,933	115,340	116,406	55,493	6,211	7,960	140,895	441,929	231,265
Gross Profit	377,241	343,527	55,775	155,163	55,158	74,547	74,726	75,247	31,461	3,949	4,425	72,376	217,508	124,227
Admin Expenses	407,164	393,450	114,882	74,096	-45,259	-25,851	5,393	-35,051	19,679	40,165	135,652	217,284	387,195	304,275
Operating Profit	-29,923	-49,923	-59,107	81,067	100,417	100,398	69,333	110,298	11,782	-36,216	-131,227	-144,908	-169,687	-180,048
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	88	93	5	62	63	96	95
Pre-Tax Profit	-29,923	-49,923	-59,107	81,067	100,417	100,398	69,333	110,386	11,875	-36,211	-131,165	-144,845	-169,591	-179,953
Tax	0	0	0	-15,403	-19,079	-19,076	-13,173	-22,077	-2,375	0	0	0	0	0
Profit After Tax	-29,923	-49,923	-59,107	65,664	81,338	81,322	56,160	88,309	9,500	-36,211	-131,165	-144,845	-169,591	-179,953
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-29,923	-49,923	-59,107	65,664	81,338	81,322	56,160	88,309	9,500	-36,211	-131,165	-144,845	-169,591	-179,953
Employee Costs	53,600	48,827	48,532	45,879	46,358	45,379	45,446	89,568	43,229	42,160	40,500	78,149	153,077	69,620
Number Of Employees	1	1	1	1	1	1	1	2	1	1	1	2	4	2
EBITDA*	-29,923	-49,923	-59,107	81,067	100,417	100,398	69,333	110,298	11,782	-36,216	-131,227	-144,908	-169,687	-180,048

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	15,115	20,121	26,795	99	99	99	99	0	0	0	0	0	0	0
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	99	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	15,115	20,121	26,795	99	99	99	99	99	0	0	0	0	0	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	505,794	394,900	76,427	176,788	57,731	76,586	84,825	53,311	16,847	1,843	743	2,469	0	0
Group Debtors	0	0	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	0	0
Cash	0	0	0	0	0	0	0	43	35,269	2,000	0	24,970	32	38,172
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	505,794	394,900	76,427	176,788	57,731	76,586	84,825	53,354	52,116	3,843	743	27,439	32	38,172
total assets	520,909	415,021	103,222	176,887	57,830	76,685	84,924	53,453	52,116	3,843	743	27,439	32	38,172
Bank overdraft	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
Trade Creditors	31,600	58,252	15,188	31,491	14,694	27,017	23,656	22,934	69,813	8,257	21,960	518,883	344,296	218,123
Group/Directors Accounts	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	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	31,600	58,252	15,188	31,491	14,694	27,017	23,656	22,934	69,813	8,257	21,960	518,883	344,296	218,123
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	907,734	745,271	426,613	424,868	388,272	476,142	569,064	593,475	633,568	656,351	603,337	1,945	5,278	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	907,734	745,271	426,613	424,868	388,272	476,142	569,064	593,475	633,568	656,351	603,337	1,945	5,278	0
total liabilities	939,334	803,523	441,801	456,359	402,966	503,159	592,720	616,409	703,381	664,608	625,297	520,828	349,574	218,123
net assets	-418,425	-388,502	-338,579	-279,472	-345,136	-426,474	-507,796	-562,956	-651,265	-660,765	-624,554	-493,389	-349,542	-179,951
total shareholders funds	-418,425	-388,502	-338,579	-279,472	-345,136	-426,474	-507,796	-562,956	-651,265	-660,765	-624,554	-493,389	-349,542	-179,951

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-29,923	-49,923	-59,107	81,067	100,417	100,398	69,333	110,298	11,782	-36,216	-131,227	-144,908	-169,687	-180,048
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-15,403	-19,079	-19,076	-13,173	-22,077	-2,375	0	0	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	110,894	318,473	-100,361	119,057	-18,855	-8,239	31,514	36,464	15,004	1,100	-1,726	2,469	0	0
Creditors	-26,652	43,064	-16,303	16,797	-12,323	3,361	722	-46,879	61,556	-13,703	-496,923	174,587	126,173	218,123
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-167,469	-325,332	24,951	-36,596	87,870	92,922	25,368	4,878	55,959	-51,019	-626,424	27,210	-43,514	38,075
Investing Activities
capital expenditure	5,006	6,674	-26,696	0	0	0	-99	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	-99	99	0	0	0	0	0	0
cash flow from investments	5,006	6,674	-26,696	0	0	0	0	-99	0	0	0	0	0	0
Financing Activities
Bank loans	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
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	162,463	318,658	1,745	36,596	-87,870	-92,922	-24,411	-40,093	-22,783	53,014	601,392	-3,333	5,278	0
share issue	0	0	0	0	0	0	-1,000	0	0	0	0	998	0	2
interest	0	0	0	0	0	0	0	88	93	5	62	63	96	95
cash flow from financing	162,463	318,658	1,745	36,596	-87,870	-92,922	-25,411	-40,005	-22,690	53,019	601,454	-2,272	5,374	97
cash and cash equivalents
cash	0	0	0	0	0	0	-43	-35,226	33,269	2,000	-24,970	24,938	-38,140	38,172
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-43	-35,226	33,269	2,000	-24,970	24,938	-38,140	38,172

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for opus comics ltd. Get real-time insights into opus comics 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 opus comics ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in NW6 area or any other competitors across 12 key performance metrics.

OPUS COMICS LTD group structure

Opus Comics Ltd has no subsidiary companies.

Ultimate parent company

OPUS COMICS LTD

05811518

OPUS COMICS LTD Shareholders

robert alexander leon	80%
david aarons	10%
regina helen leon	10%

Opus Comics Ltd currently has 1 director, Mr Robert Leon serving since May 2006.

officer	country	age	start	end	role
Mr Robert Leon	England	38 years	May 2006	-	Director

P&L

May 2023

turnover

1.2m

+33%

operating profit

-29.9k

gross margin

31.9%

-17.29%

turnover

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

Balance Sheet

May 2023

net assets

-418.4k

+0.08%

total assets

520.9k

+0.26%

cash

net assets

Total assets minus all liabilities

Similar Companies

alexander delmar-morgan limited

litaa limited

clinical skills limited

penwizard limited

1.5

yellow publications ltd

3.5

company number

05811518

Type

Private limited with Share Capital

industry

58190 - Other publishing activities

incorporation date

May 2006

ultimate parent company

None

previous names

incendium limited (June 2023)

incendium records limited (February 2015)

address

66 mill lane, london, NW6 1NJ

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 opus comics ltd.

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 OPUS COMICS LTD. This can take several minutes, an email will notify you when this has completed.

opus comics ltd Company Information

opus comics ltd Estimated Valuation

opus comics ltd Estimated Valuation

opus comics ltd Estimated Valuation

Opus Comics Ltd Overview

Opus Comics Ltd Health Check

OPUS COMICS LTD financials

opus comics ltd Credit Report and Business Information

Opus Comics Ltd Competitor Analysis

opus comics ltd Ownership

opus comics ltd directors

opus comics ltd company details

opus comics ltd Charges & Mortgages

opus comics ltd Capital Raised & Share Issues BETA

opus comics ltd Companies House Filings - See Documents