multistory
multistory Company Information
Company Number
05910607
Next Accounts
Dec 2025
Industry
Artistic creation
Shareholders
-
Group Structure
View All
Contact
Registered Address
1st floor town hall, lodge road, west bromwich, west midlands, B70 8DY
Website
http://multistory.org.ukmultistory Estimated Valuation
Pomanda estimates the enterprise value of MULTISTORY at £251.5k based on a Turnover of £513k and 0.49x industry multiple (adjusted for size and gross margin).
multistory Estimated Valuation
Pomanda estimates the enterprise value of MULTISTORY at £33.1k based on an EBITDA of £5.2k and a 6.36x industry multiple (adjusted for size and gross margin).
multistory Estimated Valuation
Pomanda estimates the enterprise value of MULTISTORY at £396.8k based on Net Assets of £310.5k and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Multistory Overview
Multistory is a live company located in west bromwich, B70 8DY with a Companies House number of 05910607. It operates in the artistic creation sector, SIC Code 90030. Founded in August 2006, it's largest shareholder is unknown. Multistory is a established, small sized company, Pomanda has estimated its turnover at £513k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Multistory Health Check
Pomanda's financial health check has awarded Multistory a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £513k, make it larger than the average company (£306.8k)
£513k - Multistory
£306.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (8.3%)
19% - Multistory
8.3% - Industry AVG
Production
with a gross margin of 46.9%, this company has a comparable cost of product (46.9%)
46.9% - Multistory
46.9% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (2.5%)
0.4% - Multistory
2.5% - Industry AVG
Employees
with 7 employees, this is similar to the industry average (6)
7 - Multistory
6 - Industry AVG
Pay Structure
on an average salary of £34.9k, the company has a higher pay structure (£27.8k)
£34.9k - Multistory
£27.8k - Industry AVG
Efficiency
resulting in sales per employee of £73.3k, this is equally as efficient (£71.2k)
£73.3k - Multistory
£71.2k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is later than average (15 days)
19 days - Multistory
15 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (20 days)
7 days - Multistory
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Multistory
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 701 weeks, this is more cash available to meet short term requirements (119 weeks)
701 weeks - Multistory
119 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.7%, this is a lower level of debt than the average (26.7%)
6.7% - Multistory
26.7% - Industry AVG
MULTISTORY financials
Multistory's latest turnover from March 2024 is £513 thousand and the company has net assets of £310.5 thousand. According to their latest financial statements, Multistory has 7 employees and maintains cash reserves of £299.1 thousand 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 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 513,037 | 425,549 | 392,283 | 305,937 | 310,204 | 515,134 | 394,266 | 282,134 | 327,874 | 584,550 | 570,268 | 412,096 | 448,935 | 542,340 | 639,779 |
| 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 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 13,468 | 18,049 | 35,347 | 50,454 | -146,255 | 28,216 | 23,703 | -25,362 | -28,626 | 423,383 | -43,361 | -58,025 | -22,880 | -6,601 | -80,483 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 13,468 | 18,049 | 35,347 | 50,454 | -146,255 | 28,216 | 23,703 | -25,362 | -28,626 | 423,383 | -43,361 | -58,025 | -22,880 | -6,601 | -80,483 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 13,468 | 18,049 | 35,347 | 50,454 | -146,255 | 28,216 | 23,703 | -25,362 | -28,626 | 423,383 | -43,361 | -58,025 | -22,880 | -6,601 | -80,483 |
| Employee Costs | 244,306 | 184,905 | 147,566 | 134,497 | 140,780 | 144,818 | 131,984 | 138,254 | 155,961 | 116,145 | 122,343 | 149,502 | 159,059 | 178,488 | 365,650 |
| Number Of Employees | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 7 | 15 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,361 | 3,106 | 5,801 | 3,616 | 1,000 | 0 | 696 | 2,454 | 4,387 | 1,430 | 3,277 | 5,734 | 0 | 1,750 | 3,229 |
| Intangible Assets | 0 | 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 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 6,361 | 3,106 | 5,801 | 3,616 | 1,000 | 0 | 696 | 2,454 | 4,387 | 1,430 | 3,277 | 5,734 | 0 | 1,750 | 3,229 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 27,068 | 12,878 | 0 | 75,286 | 83 | 98,206 | 0 | 0 | 120 | 119,258 | 87,124 | 18,625 | 67,255 | 31,360 | 49,611 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 142 | 0 | 0 | 0 | 1,870 | 3,305 | 1,805 | 2,376 | 2,705 | 2,341 | 11,719 | 4,003 | 4,710 | 7,659 | 14,716 |
| Cash | 299,101 | 315,109 | 294,789 | 187,055 | 203,162 | 255,535 | 326,863 | 297,207 | 322,230 | 229,862 | 108,050 | 222,283 | 310,017 | 374,360 | 426,209 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 326,311 | 327,987 | 294,789 | 262,341 | 205,115 | 357,046 | 328,668 | 299,583 | 325,055 | 351,461 | 206,893 | 244,911 | 381,982 | 413,379 | 490,536 |
| total assets | 332,672 | 331,093 | 300,590 | 265,957 | 206,115 | 357,046 | 329,364 | 302,037 | 329,442 | 352,891 | 210,170 | 250,645 | 381,982 | 415,129 | 493,765 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 5,884 | 34,047 | 10,130 | 7,148 | 4,290 | 8,560 | 8,817 | 4,186 | 5,714 | 1,975 | 22,301 | 7,668 | 25,401 | 26,117 | 11,352 |
| 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 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 16,274 | 0 | 11,463 | 15,159 | 8,629 | 9,035 | 9,312 | 10,319 | 10,834 | 9,396 | 7,516 | 19,263 | 74,842 | 84,393 | 171,193 |
| total current liabilities | 22,158 | 34,047 | 21,593 | 22,307 | 12,919 | 17,595 | 18,129 | 14,505 | 16,548 | 11,371 | 29,817 | 26,931 | 100,243 | 110,510 | 182,545 |
| 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 | 22,158 | 34,047 | 21,593 | 22,307 | 12,919 | 17,595 | 18,129 | 14,505 | 16,548 | 11,371 | 29,817 | 26,931 | 100,243 | 110,510 | 182,545 |
| net assets | 310,514 | 297,046 | 278,997 | 243,650 | 193,196 | 339,451 | 311,235 | 287,532 | 312,894 | 341,520 | 180,353 | 223,714 | 281,739 | 304,619 | 311,220 |
| total shareholders funds | 310,514 | 297,046 | 278,997 | 243,650 | 193,196 | 339,451 | 311,235 | 287,532 | 312,894 | 341,520 | 180,353 | 223,714 | 281,739 | 304,619 | 311,220 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 3,367 | 2,695 | 1,785 | 499 | 0 | 696 | 1,753 | 1,932 | 2,056 | 2,631 | 2,457 | 1,638 | 1,750 | 1,479 | 5,918 |
| 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 | 14,332 | 12,878 | -75,286 | 73,333 | -99,558 | 99,706 | -571 | -449 | -118,774 | 22,756 | 76,215 | -49,337 | 32,946 | -25,308 | 64,327 |
| Creditors | -28,163 | 23,917 | 2,982 | 2,858 | -4,270 | -257 | 4,631 | -1,528 | 3,739 | -20,326 | 14,633 | -17,733 | -716 | 14,765 | 11,352 |
| Accruals and Deferred Income | 16,274 | -11,463 | -3,696 | 6,530 | -406 | -277 | -1,007 | -515 | 1,438 | 1,880 | -11,747 | -55,579 | -9,551 | -86,800 | 171,193 |
| 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 | 0 | 0 | 0 | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 |
| cash flow from financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -262,216 | 0 | 0 | 0 | 0 | 391,703 |
| cash and cash equivalents | |||||||||||||||
| cash | -16,008 | 20,320 | 107,734 | -16,107 | -52,373 | -71,328 | 29,656 | -25,023 | 92,368 | 121,812 | -114,233 | -87,734 | -64,343 | -51,849 | 426,209 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -16,008 | 20,320 | 107,734 | -16,107 | -52,373 | -71,328 | 29,656 | -25,023 | 92,368 | 121,812 | -114,233 | -87,734 | -64,343 | -51,849 | 426,209 |
multistory Credit Report and Business Information
Multistory Competitor Analysis
Perform a competitor analysis for multistory by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in B70 area or any other competitors across 12 key performance metrics.
multistory Ownership
MULTISTORY group structure
Multistory has no subsidiary companies.
Ultimate parent company
MULTISTORY
05910607
multistory directors
Multistory currently has 9 directors. The longest serving directors include Dr Paul Sutton (Aug 2006) and Mr Colin Wells (Aug 2006).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Paul Sutton | England | 61 years | Aug 2006 | - | Director |
| Mr Colin Wells | 76 years | Aug 2006 | - | Director | |
| Ms Louise Kilbride | 62 years | Apr 2007 | - | Director | |
| Mr Richard Short | 54 years | Jan 2018 | - | Director | |
| Mrs Sadie Newman | 47 years | Jan 2018 | - | Director | |
| Mrs Rupinder Sandhu | 33 years | Apr 2022 | - | Director | |
| Mr Thomas Spurgin | 33 years | Jul 2022 | - | Director | |
| Ms Eleanor Cook | 30 years | Oct 2022 | - | Director | |
| Mr Bhulla Beghal | 33 years | Oct 2022 | - | Director |
P&L
March 2024turnover
513k
+21%
operating profit
1.8k
0%
gross margin
46.9%
-8.97%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
310.5k
+0.05%
total assets
332.7k
0%
cash
299.1k
-0.05%
net assets
Total assets minus all liabilities
Similar Companies
multistory company details
company number
05910607
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
90030 - Artistic creation
incorporation date
August 2006
age
19
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
MURAS BAKER JONES LIMITED
address
1st floor town hall, lodge road, west bromwich, west midlands, B70 8DY
Bank
CO-OPERATIVE BANK PLC
Legal Advisor
-
multistory 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 multistory.
multistory 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 MULTISTORY. This can take several minutes, an email will notify you when this has completed.
multistory Companies House Filings - See Documents
| date | description | view/download |
|---|
