framepool limited
framepool limited Company Information
Company Number
05892314
Next Accounts
Dec 2025
Shareholders
rightsmith limited
Group Structure
View All
Industry
Library activities
Registered Address
central office the lane, lyford, wantage, oxfordshire, OX12 0EE
Website
www.footage.framepool.comframepool limited Estimated Valuation
Pomanda estimates the enterprise value of FRAMEPOOL LIMITED at £3.5k based on a Turnover of £3.9k and 0.91x industry multiple (adjusted for size and gross margin).
framepool limited Estimated Valuation
Pomanda estimates the enterprise value of FRAMEPOOL LIMITED at £2.7k based on an EBITDA of £282 and a 9.47x industry multiple (adjusted for size and gross margin).
framepool limited Estimated Valuation
Pomanda estimates the enterprise value of FRAMEPOOL LIMITED at £2m based on Net Assets of £1.1m and 1.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Framepool Limited Overview
Framepool Limited is a live company located in wantage, OX12 0EE with a Companies House number of 05892314. It operates in the library activities sector, SIC Code 91011. Founded in July 2006, it's largest shareholder is rightsmith limited with a 100% stake. Framepool Limited is a established, micro sized company, Pomanda has estimated its turnover at £3.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Framepool Limited Health Check
Pomanda's financial health check has awarded Framepool Limited a 3.5 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
2 Regular
5 Weak
Size
annual sales of £3.9k, make it smaller than the average company (£672k)
- Framepool Limited
£672k - Industry AVG
Growth
3 year (CAGR) sales growth of -55%, show it is growing at a slower rate (4.1%)
- Framepool Limited
4.1% - Industry AVG
Production
with a gross margin of 27.1%, this company has a comparable cost of product (27.1%)
- Framepool Limited
27.1% - Industry AVG
Profitability
an operating margin of 7.3% make it more profitable than the average company (2.4%)
- Framepool Limited
2.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
- Framepool Limited
13 - Industry AVG
Pay Structure
on an average salary of £29.5k, the company has an equivalent pay structure (£29.5k)
- Framepool Limited
£29.5k - Industry AVG
Efficiency
resulting in sales per employee of £3.9k, this is less efficient (£52.7k)
- Framepool Limited
£52.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Framepool Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is slower than average (26 days)
- Framepool Limited
26 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Framepool Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (121 weeks)
0 weeks - Framepool Limited
121 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.3%, this is a lower level of debt than the average (12.6%)
2.3% - Framepool Limited
12.6% - Industry AVG
FRAMEPOOL LIMITED financials
Framepool Limited's latest turnover from March 2024 is estimated at £3.9 thousand and the company has net assets of £1.1 million. According to their latest financial statements, we estimate that Framepool Limited has 1 employee and maintains cash reserves of £11 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 396,888 | 481,443 | 286,616 | 257,607 | 346,659 | 266,745 | ||||||||||
| Other Income Or Grants | ||||||||||||||||
| Cost Of Sales | 287,292 | 360,520 | 216,683 | 193,719 | 252,668 | 198,029 | ||||||||||
| Gross Profit | 109,596 | 120,923 | 69,933 | 63,888 | 93,991 | 68,716 | ||||||||||
| Admin Expenses | 213,518 | 256,469 | 287,729 | 296,272 | 319,896 | 201,884 | ||||||||||
| Operating Profit | -103,922 | -135,546 | -217,796 | -232,384 | -225,905 | -133,168 | ||||||||||
| Interest Payable | 33 | |||||||||||||||
| Interest Receivable | 40 | 10 | ||||||||||||||
| Pre-Tax Profit | -103,882 | -135,546 | -217,796 | -232,374 | -225,938 | -133,168 | ||||||||||
| Tax | ||||||||||||||||
| Profit After Tax | -103,882 | -135,546 | -217,796 | -232,374 | -225,938 | -133,168 | ||||||||||
| Dividends Paid | ||||||||||||||||
| Retained Profit | -103,882 | -135,546 | -217,796 | -232,374 | -225,938 | -133,168 | ||||||||||
| Employee Costs | ||||||||||||||||
| Number Of Employees | 5 | 3 | 4 | 3 | 4 | |||||||||||
| EBITDA* | -103,883 | -135,316 | -216,130 | -230,413 | -223,553 | -131,441 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 131 | 385 | 541 | 692 | 891 | 602 | 39 | 269 | 1,935 | 3,906 | 3,368 | |||||
| Intangible Assets | ||||||||||||||||
| Investments & Other | ||||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||||
| Total Fixed Assets | 131 | 385 | 541 | 692 | 891 | 602 | 39 | 269 | 1,935 | 3,906 | 3,368 | |||||
| Stock & work in progress | ||||||||||||||||
| Trade Debtors | 12,868 | 444,799 | 50,095 | 26,559 | 39,273 | 23,948 | 77,159 | 55,438 | 46,117 | 21,520 | 58,164 | 62,442 | ||||
| Group Debtors | 1,082,296 | 1,082,296 | 1,087,849 | 1,195,279 | 1,187,149 | 6,417 | ||||||||||
| Misc Debtors | 1,028 | 1,064 | 1,023 | 964 | 1,198 | 667 | 3,799 | 7,436 | 3,797 | 17,482 | 6,550 | 3,758 | ||||
| Cash | 11 | 231 | 1,137 | 3,564 | 1,777 | 6,815 | 19,495 | 610 | 776 | 5,802 | 12,911 | 26,598 | 42,623 | 22,093 | ||
| misc current assets | ||||||||||||||||
| total current assets | 1,082,307 | 1,082,527 | 1,087,849 | 1,196,416 | 1,204,609 | 445,863 | 52,895 | 40,755 | 59,966 | 25,225 | 81,734 | 68,676 | 62,825 | 65,600 | 107,337 | 88,293 |
| total assets | 1,082,307 | 1,082,527 | 1,087,849 | 1,196,416 | 1,204,740 | 446,248 | 53,436 | 41,447 | 60,857 | 25,827 | 81,734 | 68,715 | 63,094 | 67,535 | 111,243 | 91,661 |
| Bank overdraft | 158 | 209 | ||||||||||||||
| Bank loan | ||||||||||||||||
| Trade Creditors | 381 | 96 | 3,505 | 3,635 | 558 | 477,780 | 93 | 1,789 | 12,596 | 13,526 | 12,652 | 1,559 | 7,834 | 6,499 | 2,954 | 3,181 |
| Group/Directors Accounts | 100,932 | 1,157,382 | ||||||||||||||
| other short term finances | ||||||||||||||||
| hp & lease commitments | ||||||||||||||||
| other current liabilities | 24,837 | 25,559 | 28,563 | 31,287 | 74,018 | 19,687 | 11,718 | 28,805 | 20,984 | 30,342 | 27,032 | 21,528 | 20,830 | 26,325 | 24,465 | |
| total current liabilities | 25,218 | 25,655 | 32,226 | 135,854 | 1,232,167 | 477,780 | 19,780 | 13,507 | 41,401 | 34,510 | 42,994 | 28,591 | 29,362 | 27,329 | 29,279 | 27,646 |
| loans | 41,908 | 1,482,261 | 1,280,983 | 1,178,485 | 1,036,547 | 825,225 | 634,609 | 390,722 | ||||||||
| hp & lease commitments | ||||||||||||||||
| Accruals and Deferred Income | 2,495 | |||||||||||||||
| other liabilities | 1,304,870 | |||||||||||||||
| provisions | ||||||||||||||||
| total long term liabilities | 2,495 | 41,908 | 1,482,261 | 1,304,870 | 1,280,983 | 1,178,485 | 1,036,547 | 825,225 | 634,609 | 390,722 | ||||||
| total liabilities | 25,218 | 25,655 | 32,226 | 135,854 | 1,232,167 | 480,275 | 61,688 | 13,507 | 1,523,662 | 1,339,380 | 1,323,977 | 1,207,076 | 1,065,909 | 852,554 | 663,888 | 418,368 |
| net assets | 1,057,089 | 1,056,872 | 1,055,623 | 1,060,562 | -27,427 | -34,027 | -8,252 | 27,940 | -1,462,805 | -1,313,553 | -1,242,243 | -1,138,361 | -1,002,815 | -785,019 | -552,645 | -326,707 |
| total shareholders funds | 1,057,089 | 1,056,872 | 1,055,623 | 1,060,562 | -27,427 | -34,027 | -8,252 | 27,940 | -1,462,805 | -1,313,553 | -1,242,243 | -1,138,361 | -1,002,815 | -785,019 | -552,645 | -326,707 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | -103,922 | -135,546 | -217,796 | -232,384 | -225,905 | -133,168 | ||||||||||
| Depreciation | 151 | 694 | 466 | 39 | 230 | 1,666 | 1,971 | 2,352 | 1,727 | |||||||
| Amortisation | ||||||||||||||||
| Tax | ||||||||||||||||
| Stock | ||||||||||||||||
| Debtors | -5,553 | -107,430 | -5,766 | 755,182 | 394,745 | 17,178 | -6,531 | 15,856 | -56,343 | 18,084 | 12,960 | 10,912 | -25,712 | -1,486 | 66,200 | |
| Creditors | 285 | -3,409 | -130 | 3,077 | -477,222 | 477,687 | -1,696 | -10,807 | -930 | 874 | 11,093 | -6,275 | 1,335 | 3,545 | -227 | 3,181 |
| Accruals and Deferred Income | -722 | -3,004 | -2,724 | -42,731 | 71,523 | -17,192 | 7,969 | -17,087 | 7,821 | -9,358 | 3,310 | 5,504 | 698 | -5,495 | 1,860 | 24,465 |
| Deferred Taxes & Provisions | ||||||||||||||||
| Cash flow from operations | 47,859 | -107,564 | -149,047 | -225,009 | -206,651 | -220,434 | -169,995 | |||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | ||||||||||||||||
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | ||||||||||||||||
| Group/Directors Accounts | -100,932 | -1,056,450 | 1,157,382 | |||||||||||||
| Other Short Term Loans | ||||||||||||||||
| Long term loans | -41,908 | 41,908 | -1,482,261 | 1,482,261 | -1,280,983 | 102,498 | 141,938 | 211,322 | 190,616 | 243,887 | 390,722 | |||||
| Hire Purchase and Lease Commitments | ||||||||||||||||
| other long term liabilities | -1,304,870 | 1,304,870 | ||||||||||||||
| share issue | ||||||||||||||||
| interest | 40 | 10 | -33 | |||||||||||||
| cash flow from financing | -47,423 | 102,538 | 141,938 | 211,322 | 190,626 | 243,854 | 197,183 | |||||||||
| cash and cash equivalents | ||||||||||||||||
| cash | -220 | 231 | -1,137 | -2,427 | 3,564 | -1,777 | -5,038 | -12,680 | 18,885 | -166 | -5,026 | -7,109 | -13,687 | -16,025 | 20,530 | 22,093 |
| overdraft | -158 | 158 | -209 | 209 | ||||||||||||
| change in cash | -220 | 389 | -1,295 | -2,218 | 3,355 | -1,777 | -5,038 | -12,680 | 18,885 | -166 | -5,026 | -7,109 | -13,687 | -16,025 | 20,530 | 22,093 |
framepool limited Credit Report and Business Information
Framepool Limited Competitor Analysis
Perform a competitor analysis for framepool limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in OX12 area or any other competitors across 12 key performance metrics.
framepool limited Ownership
FRAMEPOOL LIMITED group structure
Framepool Limited has no subsidiary companies.
Ultimate parent company
FRAMEPOOL LIMITED
05892314
framepool limited directors
Framepool Limited currently has 2 directors. The longest serving directors include Mr Mica Imamura (Mar 2018) and Ms Jacquelyn Mountain (Mar 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mica Imamura | England | 60 years | Mar 2018 | - | Director |
| Ms Jacquelyn Mountain | United States | 47 years | Mar 2018 | - | Director |
P&L
March 2024turnover
3.9k
+304%
operating profit
283
0%
gross margin
27.1%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.1m
0%
total assets
1.1m
0%
cash
11
-0.95%
net assets
Total assets minus all liabilities
framepool limited company details
company number
05892314
Type
Private limited with Share Capital
industry
91011 - Library activities
incorporation date
July 2006
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
central office the lane, lyford, wantage, oxfordshire, OX12 0EE
Bank
-
Legal Advisor
-
framepool 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 did not find charges/mortgages relating to framepool limited.
framepool 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 FRAMEPOOL LIMITED. This can take several minutes, an email will notify you when this has completed.
framepool limited Companies House Filings - See Documents
| date | description | view/download |
|---|
