game odyssey ltd
game odyssey ltd Company Information
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
c/o ashley king ltd, 68 st. margarets road, edgware, HA8 9UU
Website
www.gameodyssey.comgame odyssey ltd Estimated Valuation
Pomanda estimates the enterprise value of GAME ODYSSEY LTD at £388.5k based on a Turnover of £780.8k and 0.5x industry multiple (adjusted for size and gross margin).
game odyssey ltd Estimated Valuation
Pomanda estimates the enterprise value of GAME ODYSSEY LTD at £2.7k based on an EBITDA of £824 and a 3.28x industry multiple (adjusted for size and gross margin).
game odyssey ltd Estimated Valuation
Pomanda estimates the enterprise value of GAME ODYSSEY LTD at £0 based on Net Assets of £-1.2m and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Game Odyssey Ltd Overview
Game Odyssey Ltd is a live company located in edgware, HA8 9UU with a Companies House number of 06018667. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in December 2006, it's largest shareholder is nader moukarim with a 100% stake. Game Odyssey Ltd is a established, small sized company, Pomanda has estimated its turnover at £780.8k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Game Odyssey Ltd Health Check
Pomanda's financial health check has awarded Game Odyssey Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £780.8k, make it smaller than the average company (£1.1m)
- Game Odyssey Ltd
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (9.6%)
- Game Odyssey Ltd
9.6% - Industry AVG
Production
with a gross margin of 19.7%, this company has a higher cost of product (42.1%)
- Game Odyssey Ltd
42.1% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (5.7%)
- Game Odyssey Ltd
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - Game Odyssey Ltd
15 - Industry AVG
Pay Structure
on an average salary of £32.6k, the company has an equivalent pay structure (£32.6k)
- Game Odyssey Ltd
£32.6k - Industry AVG
Efficiency
resulting in sales per employee of £780.8k, this is more efficient (£90.9k)
- Game Odyssey Ltd
£90.9k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (28 days)
- Game Odyssey Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 698 days, this is slower than average (38 days)
- Game Odyssey Ltd
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Game Odyssey Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Game Odyssey Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 641142.8%, this is a higher level of debt than the average (41.8%)
641142.8% - Game Odyssey Ltd
41.8% - Industry AVG
GAME ODYSSEY LTD financials
Game Odyssey Ltd's latest turnover from December 2024 is estimated at £780.8 thousand and the company has net assets of -£1.2 million. According to their latest financial statements, Game Odyssey Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||||||
| Other Income Or Grants | ||||||||||||||||
| Cost Of Sales | 1,000 | |||||||||||||||
| Gross Profit | -1,000 | |||||||||||||||
| Admin Expenses | ||||||||||||||||
| Operating Profit | ||||||||||||||||
| Interest Payable | ||||||||||||||||
| Interest Receivable | ||||||||||||||||
| Pre-Tax Profit | -1,459 | -1,523 | -2,597 | -875 | -1,951 | |||||||||||
| Tax | ||||||||||||||||
| Profit After Tax | -1,459 | -1,523 | -2,597 | -875 | -1,951 | |||||||||||
| Dividends Paid | ||||||||||||||||
| Retained Profit | -1,459 | -1,523 | -2,597 | -875 | -1,951 | |||||||||||
| Employee Costs | ||||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,263 | 233,694 | 313 | 418 | 557 | 742 | 989 | 1,319 | 1,759 | |||||||
| Intangible Assets | ||||||||||||||||
| Investments & Other | 1,000 | 1,000 | 1,000 | |||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||||
| Total Fixed Assets | 6,263 | 233,694 | 1,313 | 1,418 | 1,557 | 742 | 989 | 1,319 | 1,759 | |||||||
| Stock & work in progress | 202,306 | 202,306 | 122,215 | 70,993 | 44,232 | |||||||||||
| Trade Debtors | 187 | 1,404 | 81,106 | 1,996,600 | 2,102,300 | 2,310,489 | 1,895,578 | 202,306 | ||||||||
| Group Debtors | ||||||||||||||||
| Misc Debtors | ||||||||||||||||
| Cash | 388 | 388 | 388 | 388 | 388 | |||||||||||
| misc current assets | ||||||||||||||||
| total current assets | 187 | 1,404 | 81,106 | 1,996,600 | 2,102,300 | 2,310,489 | 1,895,578 | 202,306 | 202,306 | 202,306 | 122,603 | 71,381 | 44,620 | 388 | 388 | |
| total assets | 187 | 1,404 | 6,263 | 81,106 | 1,996,600 | 2,102,300 | 2,310,489 | 1,895,578 | 436,000 | 203,619 | 203,724 | 124,160 | 72,123 | 45,609 | 1,707 | 2,147 |
| Bank overdraft | 361 | 361 | ||||||||||||||
| Bank loan | ||||||||||||||||
| Trade Creditors | 1,198,937 | 1,200,772 | 1,208,733 | 1,234,158 | 2,258,128 | 2,366,053 | 2,475,853 | 2,197,018 | 557,968 | |||||||
| Group/Directors Accounts | ||||||||||||||||
| other short term finances | ||||||||||||||||
| hp & lease commitments | ||||||||||||||||
| other current liabilities | 317,976 | 316,701 | 236,028 | 182,532 | 154,495 | 107,996 | 107,561 | |||||||||
| total current liabilities | 1,198,937 | 1,200,772 | 1,208,733 | 1,234,158 | 2,258,128 | 2,366,053 | 2,475,853 | 2,197,018 | 557,968 | 318,337 | 317,062 | 236,028 | 182,532 | 154,495 | 107,996 | 107,561 |
| loans | ||||||||||||||||
| hp & lease commitments | ||||||||||||||||
| Accruals and Deferred Income | ||||||||||||||||
| other liabilities | 50,000 | |||||||||||||||
| provisions | ||||||||||||||||
| total long term liabilities | 50,000 | |||||||||||||||
| total liabilities | 1,198,937 | 1,200,772 | 1,208,733 | 1,284,158 | 2,258,128 | 2,366,053 | 2,475,853 | 2,197,018 | 557,968 | 318,337 | 317,062 | 236,028 | 182,532 | 154,495 | 107,996 | 107,561 |
| net assets | -1,198,750 | -1,199,368 | -1,202,470 | -1,203,052 | -261,528 | -263,753 | -165,364 | -301,440 | -121,968 | -114,718 | -113,338 | -111,868 | -110,409 | -108,886 | -106,289 | -105,414 |
| total shareholders funds | -1,198,750 | -1,199,368 | -1,202,470 | -1,203,052 | -261,528 | -263,753 | -165,364 | -301,440 | -121,968 | -114,718 | -113,338 | -111,868 | -110,409 | -108,886 | -106,289 | -105,414 |
| Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | ||||||||||||||||
| Depreciation | 105 | 139 | 185 | 247 | 330 | 440 | 586 | |||||||||
| Amortisation | ||||||||||||||||
| Tax | ||||||||||||||||
| Stock | -202,306 | 80,091 | 51,222 | 26,761 | 44,232 | |||||||||||
| Debtors | -1,217 | 1,404 | -81,106 | -1,915,494 | -105,700 | -208,189 | 414,911 | 1,693,272 | 202,306 | |||||||
| Creditors | -1,835 | -7,961 | -25,425 | -1,023,970 | -107,925 | -109,800 | 278,835 | 1,639,050 | 557,968 | |||||||
| Accruals and Deferred Income | -317,976 | 1,275 | 80,673 | 53,496 | 28,037 | 46,499 | 435 | 107,561 | ||||||||
| Deferred Taxes & Provisions | ||||||||||||||||
| Cash flow from operations | ||||||||||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | -1,000 | 1,000 | ||||||||||||||
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | ||||||||||||||||
| Group/Directors Accounts | ||||||||||||||||
| Other Short Term Loans | ||||||||||||||||
| Long term loans | ||||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||||
| other long term liabilities | -50,000 | 50,000 | ||||||||||||||
| share issue | ||||||||||||||||
| interest | ||||||||||||||||
| cash flow from financing | -103,463 | |||||||||||||||
| cash and cash equivalents | ||||||||||||||||
| cash | -388 | 388 | ||||||||||||||
| overdraft | -361 | 361 | ||||||||||||||
| change in cash | 361 | -749 | 388 |
game odyssey ltd Credit Report and Business Information
Game Odyssey Ltd Competitor Analysis
Perform a competitor analysis for game odyssey ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in HA8 area or any other competitors across 12 key performance metrics.
game odyssey ltd Ownership
GAME ODYSSEY LTD group structure
Game Odyssey Ltd has no subsidiary companies.
Ultimate parent company
GAME ODYSSEY LTD
06018667
game odyssey ltd directors
Game Odyssey Ltd currently has 1 director, Mr Nader Moukarim serving since Dec 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Nader Moukarim | 51 years | Dec 2006 | - | Director |
P&L
December 2024turnover
780.8k
+2%
operating profit
824
0%
gross margin
19.8%
-4.05%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2024net assets
-1.2m
0%
total assets
187
-0.87%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
game odyssey ltd company details
company number
06018667
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
December 2006
age
19
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2024
previous names
nem clothes ltd. (November 2010)
accountant
-
auditor
-
address
c/o ashley king ltd, 68 st. margarets road, edgware, HA8 9UU
Bank
-
Legal Advisor
-
game odyssey ltd 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 game odyssey ltd.
game odyssey ltd 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 GAME ODYSSEY LTD. This can take several minutes, an email will notify you when this has completed.
game odyssey ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
