Pomanda estimates the enterprise value of FUZZY PICTURE LIMITED at £2.8k based on a Turnover of £5.2k and 0.55x industry multiple (adjusted for size and gross margin).
fuzzy picture limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FUZZY PICTURE LIMITED at £0 based on an EBITDA of £-3k and a 2.37x industry multiple (adjusted for size and gross margin).
fuzzy picture limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FUZZY PICTURE LIMITED at £0 based on Net Assets of £-2k and 2.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fuzzy Picture LimitedOverview
Fuzzy Picture Limited is a live company located in llantwit major, CF61 2SU with a Companies House number of 05886780. It operates in the wired telecommunications activities sector, SIC Code 61100. Founded in July 2006, it's largest shareholder is
louise said
with a 75% stake. Fuzzy Picture Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£5.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Fuzzy Picture Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £5.2k, make it smaller than the average company (£2.1m)
£5.2k - Fuzzy Picture Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -68%, show it is growing at a slower rate (2.4%)
-68% - Fuzzy Picture Limited
2.4% - Industry AVG
Production
with a gross margin of 36%, this company has a higher cost of product (45.6%)
36% - Fuzzy Picture Limited
45.6% - Industry AVG
Profitability
an operating margin of -57.7% make it less profitable than the average company (-2.3%)
-57.7% - Fuzzy Picture Limited
-2.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
1 - Fuzzy Picture Limited
27 - Industry AVG
Pay Structure
on an average salary of £30.6k, the company has an equivalent pay structure (£30.6k)
£30.6k - Fuzzy Picture Limited
£30.6k - Industry AVG
Efficiency
resulting in sales per employee of £5.2k, this is less efficient (£99k)
£5.2k - Fuzzy Picture Limited
£99k - Industry AVG
Debtor Days
it gets paid by customers after 36 days, this is near the average (38 days)
36 days - Fuzzy Picture Limited
38 days - Industry AVG
Creditor Days
its suppliers are paid after 434 days, this is slower than average (42 days)
434 days - Fuzzy Picture Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fuzzy Picture Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fuzzy Picture Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 199.1%, this is a higher level of debt than the average (58.2%)
199.1% - Fuzzy Picture Limited
58.2% - Industry AVG
FUZZY PICTURE LIMITED financials
EXPORT
Fuzzy Picture Limited's latest turnover from September 2023 is estimated at £5.2 thousand and the company has net assets of -£2 thousand. According to their latest financial statements, we estimate that Fuzzy Picture Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
5,191
72,608
84,387
158,121
134,544
138,637
234,335
83,304
17,803
58,563
90,475
45,813
43,620
10,922
Other Income Or Grants
Cost Of Sales
3,325
49,352
59,940
116,040
98,790
102,263
173,949
58,734
13,103
44,344
63,200
29,393
31,734
8,020
Gross Profit
1,867
23,256
24,447
42,081
35,755
36,375
60,386
24,570
4,700
14,219
27,275
16,420
11,886
2,902
Admin Expenses
4,863
23,226
27,423
40,695
52,525
48,526
72,899
7,476
14,848
-165
-7,919
17,682
10,967
-223
58
Operating Profit
-2,996
30
-2,976
1,386
-16,770
-12,151
-12,513
17,094
-10,148
14,384
35,194
-1,262
919
3,125
-58
Interest Payable
Interest Receivable
82
139
231
208
93
3
12
14
5
Pre-Tax Profit
-2,996
30
-2,976
1,386
-16,770
-12,151
-12,431
17,234
-9,917
14,592
35,287
-1,259
931
3,139
-53
Tax
-6
-263
-3,447
-3,064
-8,116
-242
-879
Profit After Tax
-2,996
24
-2,976
1,123
-16,770
-12,151
-12,431
13,787
-9,917
11,528
27,171
-1,259
689
2,260
-53
Dividends Paid
Retained Profit
-2,996
24
-2,976
1,123
-16,770
-12,151
-12,431
13,787
-9,917
11,528
27,171
-1,259
689
2,260
-53
Employee Costs
30,607
75,349
62,687
74,377
72,359
35,422
35,422
44,409
35,768
27,324
26,501
21,101
17,384
18,130
Number Of Employees
1
2
2
2
2
1
1
2
1
1
1
1
1
1
EBITDA*
-2,996
30
-2,976
1,386
-16,770
-12,151
-12,513
17,929
-8,952
15,641
36,591
-439
1,622
4,120
959
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
1,469
2,121
3,077
4,246
4,013
5,373
3,681
2,103
2,938
4,134
3,602
2,465
1,571
2,134
2,206
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,469
2,121
3,077
4,246
4,013
5,373
3,681
2,103
2,938
4,134
3,602
2,465
1,571
2,134
2,206
Stock & work in progress
500
500
500
Trade Debtors
519
6,586
19,137
20,887
19,883
34,783
50,762
1,467
13,806
12,083
7,836
7,836
1,280
1,600
Group Debtors
Misc Debtors
4,990
4,990
Cash
65,287
46,220
46,023
37,275
6
1,026
3,695
1,998
misc current assets
total current assets
519
6,586
19,137
20,887
19,883
34,783
50,762
65,787
48,187
60,329
49,358
12,832
13,852
4,975
3,598
total assets
1,988
8,707
22,214
25,133
23,896
40,156
54,443
67,890
51,125
64,463
52,960
15,297
15,423
7,109
5,804
Bank overdraft
Bank loan
Trade Creditors
3,959
7,682
21,213
21,156
21,042
20,532
20,979
22,263
19,118
22,447
22,611
12,385
6,537
3,902
4,857
Group/Directors Accounts
1,689
4,990
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,959
7,682
21,213
21,156
21,042
20,532
22,668
22,263
19,118
22,447
22,611
12,385
11,527
3,902
4,857
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
541
275
provisions
421
588
680
total long term liabilities
421
588
680
541
275
total liabilities
3,959
7,682
21,213
21,156
21,042
20,532
22,668
22,684
19,706
23,127
23,152
12,660
11,527
3,902
4,857
net assets
-1,971
1,025
1,001
3,977
2,854
19,624
31,775
45,206
31,419
41,336
29,808
2,637
3,896
3,207
947
total shareholders funds
-1,971
1,025
1,001
3,977
2,854
19,624
31,775
45,206
31,419
41,336
29,808
2,637
3,896
3,207
947
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-2,996
30
-2,976
1,386
-16,770
-12,151
-12,513
17,094
-10,148
14,384
35,194
-1,262
919
3,125
-58
Depreciation
835
1,196
1,257
1,397
823
703
995
1,017
Amortisation
Tax
-6
-263
-3,447
-3,064
-8,116
-242
-879
Stock
-500
500
Debtors
-6,067
-12,551
-1,750
1,004
-14,900
-15,979
50,762
-1,467
-12,339
1,723
-743
11,546
-320
1,600
Creditors
-3,723
-13,531
57
114
510
-447
-1,284
3,145
-3,329
-164
10,226
5,848
2,635
-955
4,857
Accruals and Deferred Income
Deferred Taxes & Provisions
-421
-167
-92
680
Cash flow from operations
-652
-956
-1,169
233
-1,360
3,381
-64,480
18,927
-34
10,870
39,444
5,409
-7,531
2,606
4,216
Investing Activities
capital expenditure
652
956
1,169
-233
1,360
-1,692
-1,578
-1,789
-2,534
-1,717
-140
-923
-3,223
Change in Investments
cash flow from investments
652
956
1,169
-233
1,360
-1,692
-1,578
-1,789
-2,534
-1,717
-140
-923
-3,223
Financing Activities
Bank loans
Group/Directors Accounts
-1,689
1,689
-4,990
4,990
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-541
266
275
share issue
-1,000
1,000
interest
82
139
231
208
93
3
12
14
5
cash flow from financing
-1,689
771
139
231
-333
359
-4,712
5,002
14
1,005
cash and cash equivalents
cash
-65,287
19,067
197
8,748
37,269
-1,020
-2,669
1,697
1,998
overdraft
change in cash
-65,287
19,067
197
8,748
37,269
-1,020
-2,669
1,697
1,998
fuzzy picture limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for fuzzy picture limited. Get real-time insights into fuzzy picture limited's credit score, group structure and payment trends.
Perform a competitor analysis for fuzzy picture limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in CF61 area or any other competitors across 12 key performance metrics.
fuzzy picture limited Ownership
FUZZY PICTURE LIMITED group structure
Fuzzy Picture Limited has no subsidiary companies.
Ultimate parent company
FUZZY PICTURE LIMITED
05886780
FUZZY PICTURE LIMITED Shareholders
The largest shareholders in Fuzzy Picture Limited include Louise Said and Joseph Said.
louise said
75%
joseph said
25%
fuzzy picture limited directors
Fuzzy Picture Limited currently has 1 director, Mr Joseph Said serving since Jul 2006.
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 fuzzy picture limited.
fuzzy picture 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 FUZZY PICTURE LIMITED. This can take several minutes, an email will notify you when this has completed.
fuzzy picture limitedCompanies House Filings - See Documents
