scion media limited
scion media limited Company Information
Company Number
06032944
Next Accounts
Jan 2026
Shareholders
scion ltd
Group Structure
View All
Industry
Other business support service activities n.e.c.
Registered Address
3rd floor 47 beak street, london, W1F 9SE
Website
www.scionig.comscion media limited Estimated Valuation
Pomanda estimates the enterprise value of SCION MEDIA LIMITED at £28.5k based on a Turnover of £72k and 0.4x industry multiple (adjusted for size and gross margin).
scion media limited Estimated Valuation
Pomanda estimates the enterprise value of SCION MEDIA LIMITED at £0 based on an EBITDA of £0 and a 2.89x industry multiple (adjusted for size and gross margin).
scion media limited Estimated Valuation
Pomanda estimates the enterprise value of SCION MEDIA LIMITED at £213 based on Net Assets of £100 and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scion Media Limited Overview
Scion Media Limited is a live company located in london, W1F 9SE with a Companies House number of 06032944. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in December 2006, it's largest shareholder is scion ltd with a 100% stake. Scion Media Limited is a established, micro sized company, Pomanda has estimated its turnover at £72k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Scion Media Limited Health Check
Pomanda's financial health check has awarded Scion Media 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
1 Strong
1 Regular
7 Weak
Size
annual sales of £72k, make it smaller than the average company (£4.2m)
- Scion Media Limited
£4.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -73%, show it is growing at a slower rate (9%)
- Scion Media Limited
9% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
- Scion Media Limited
37.9% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Scion Media Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
- Scion Media Limited
25 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
- Scion Media Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £72k, this is less efficient (£156k)
- Scion Media Limited
£156k - Industry AVG
Debtor Days
it gets paid by customers after 87 days, this is later than average (38 days)
- Scion Media Limited
38 days - Industry AVG
Creditor Days
its suppliers are paid after 105 days, this is slower than average (31 days)
- Scion Media Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Scion Media Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Scion Media Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.4%, this is a higher level of debt than the average (60.2%)
99.4% - Scion Media Limited
60.2% - Industry AVG
SCION MEDIA LIMITED financials
Scion Media Limited's latest turnover from April 2024 is estimated at £72 thousand and the company has net assets of £100. According to their latest financial statements, we estimate that Scion Media Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 31,057 | 7,320 | 17,646 | 323,431 | 55,690 | 421,616 | 185,718 | 240,496 | 304,175 | 480,717 | 645,104 | ||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 26,820 | 6,320 | 5,621 | 279,842 | 38,733 | 358,701 | 193,200 | 220,394 | 298,575 | 548,015 | 734,650 | ||||
| Gross Profit | 4,237 | 1,000 | 12,025 | 43,589 | 16,957 | 62,915 | -7,482 | 20,102 | 5,600 | -67,298 | -89,546 | ||||
| Admin Expenses | 1,300 | -15,070 | 9,743 | 3,328 | 1,003 | 2,002 | 966 | -16,503 | -34,102 | -416,144 | -1,221,499 | ||||
| Operating Profit | 2,937 | 16,070 | 2,282 | 40,261 | 15,954 | 60,913 | -8,448 | 36,605 | 39,702 | 348,846 | 1,131,953 | ||||
| Interest Payable | 324 | 1,821 | |||||||||||||
| Interest Receivable | 7,146 | 10,499 | 2,831 | 1,072 | 918 | 92,401 | 20,763 | 4,407 | 17,521 | 6,005 | 3,850 | ||||
| Pre-Tax Profit | 10,083 | 26,569 | 4,789 | 41,333 | 89,959 | 153,314 | 12,315 | 41,012 | 57,223 | 353,030 | 1,135,803 | ||||
| Tax | -1,916 | -5,048 | -876 | -8,267 | -17,989 | -32,073 | -2,820 | -8,463 | -16,123 | -98,099 | -312,740 | ||||
| Profit After Tax | 8,167 | 21,521 | 3,913 | 33,066 | 71,970 | 121,241 | 9,495 | 32,549 | 41,100 | 254,931 | 823,063 | ||||
| Dividends Paid | 75,000 | 110,000 | 60,000 | 30,000 | 250,000 | 1,015,000 | |||||||||
| Retained Profit | 8,167 | 21,521 | 3,913 | 33,066 | -3,030 | 11,241 | -50,505 | 2,549 | 41,100 | 4,931 | -191,937 | ||||
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 2,937 | 16,070 | 2,282 | 40,261 | 15,954 | 60,913 | -8,448 | 36,605 | 39,702 | 348,846 | 1,131,953 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | |||||||||||||||
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 17,307 | 137,058 | 1,012,540 | 1,023,025 | 20,974 | 25,539 | 151,988 | 25,848 | |||||||
| Group Debtors | 1,389,753 | 119,824 | |||||||||||||
| Misc Debtors | 286 | 1,065,672 | 870,239 | 6,242 | 29,757 | 32,607 | 26,873 | ||||||||
| Cash | 1,077,470 | 20,337 | 203,761 | 1,298,718 | 1,663,366 | 400,982 | 1,931,099 | 2,342,635 | 2,739,355 | 3,414,563 | 4,706,295 | ||||
| misc current assets | |||||||||||||||
| total current assets | 17,307 | 137,058 | 1,012,540 | 1,023,025 | 1,077,756 | 1,086,009 | 1,074,000 | 1,304,960 | 1,693,123 | 1,823,342 | 1,931,099 | 2,363,609 | 2,764,894 | 3,566,551 | 4,878,840 |
| total assets | 17,307 | 137,058 | 1,012,540 | 1,023,025 | 1,077,756 | 1,086,009 | 1,074,000 | 1,304,960 | 1,693,123 | 1,823,342 | 1,931,099 | 2,363,609 | 2,764,894 | 3,566,551 | 4,878,840 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 17,207 | 136,958 | 926,742 | 942,989 | |||||||||||
| Group/Directors Accounts | 1,916 | 8,294 | 542 | 249,299 | 113,528 | 62,813 | 59,495 | 256,500 | 1,015,000 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 1,000,159 | 1,018,495 | 1,019,712 | 1,262,338 | 1,434,809 | 1,697,770 | 1,867,483 | 2,252,806 | 2,716,135 | 3,302,392 | 3,861,112 | ||||
| total current liabilities | 17,207 | 136,958 | 926,742 | 942,989 | 1,002,075 | 1,018,495 | 1,028,006 | 1,262,880 | 1,684,108 | 1,811,298 | 1,930,296 | 2,312,301 | 2,716,135 | 3,558,892 | 4,876,112 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 17,207 | 136,958 | 926,742 | 942,989 | 1,002,075 | 1,018,495 | 1,028,006 | 1,262,880 | 1,684,108 | 1,811,298 | 1,930,296 | 2,312,301 | 2,716,135 | 3,558,892 | 4,876,112 |
| net assets | 100 | 100 | 85,798 | 80,036 | 75,681 | 67,514 | 45,994 | 42,080 | 9,015 | 12,044 | 803 | 51,308 | 48,759 | 7,659 | 2,728 |
| total shareholders funds | 100 | 100 | 85,798 | 80,036 | 75,681 | 67,514 | 45,994 | 42,080 | 9,015 | 12,044 | 803 | 51,308 | 48,759 | 7,659 | 2,728 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 2,937 | 16,070 | 2,282 | 40,261 | 15,954 | 60,913 | -8,448 | 36,605 | 39,702 | 348,846 | 1,131,953 | ||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -1,916 | -5,048 | -876 | -8,267 | -17,989 | -32,073 | -2,820 | -8,463 | -16,123 | -98,099 | -312,740 | ||||
| Stock | |||||||||||||||
| Debtors | -119,751 | -875,482 | -10,485 | 1,022,739 | -1,065,386 | 195,433 | 863,997 | -23,515 | -1,392,603 | 1,422,360 | -20,974 | -4,565 | -126,449 | -20,557 | 172,545 |
| Creditors | -119,751 | -789,784 | -16,247 | 942,989 | |||||||||||
| Accruals and Deferred Income | -1,000,159 | -18,336 | -1,217 | -242,626 | -172,471 | -262,961 | -169,713 | -385,323 | -463,329 | -586,257 | -558,720 | 3,861,112 | |||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 1,048,071 | -185,628 | -1,105,217 | -116,962 | 1,127,607 | -1,563,233 | -375,617 | -430,622 | -436,229 | -287,416 | 4,507,780 | ||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -1,916 | 1,916 | -8,294 | 7,752 | -248,757 | 135,771 | 50,715 | 3,318 | 59,495 | -256,500 | -758,500 | 1,015,000 | |||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 7,146 | 10,499 | 2,507 | 1,072 | 918 | 92,401 | 20,763 | 4,407 | 17,521 | 4,184 | 3,850 | ||||
| cash flow from financing | 9,062 | 2,204 | 10,260 | -247,686 | 136,690 | 143,116 | 24,081 | 63,902 | -238,979 | -754,316 | 1,213,515 | ||||
| cash and cash equivalents | |||||||||||||||
| cash | -1,077,470 | 1,057,133 | -183,424 | -1,094,957 | -364,648 | 1,262,384 | -1,530,117 | -411,536 | -396,720 | -675,208 | -1,291,732 | 4,706,295 | |||
| overdraft | |||||||||||||||
| change in cash | -1,077,470 | 1,057,133 | -183,424 | -1,094,957 | -364,648 | 1,262,384 | -1,530,117 | -411,536 | -396,720 | -675,208 | -1,291,732 | 4,706,295 |
scion media limited Credit Report and Business Information
Scion Media Limited Competitor Analysis
Perform a competitor analysis for scion media limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in W1F area or any other competitors across 12 key performance metrics.
scion media limited Ownership
SCION MEDIA LIMITED group structure
Scion Media Limited has no subsidiary companies.
scion media limited directors
Scion Media Limited currently has 2 directors. The longest serving directors include Mr Jeffrey Abberley (Feb 2007) and Mrs Joanne Sennitt (Feb 2007).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jeffrey Abberley | England | 60 years | Feb 2007 | - | Director |
| Mrs Joanne Sennitt | England | 58 years | Feb 2007 | - | Director |
P&L
April 2024turnover
72k
-87%
operating profit
0
0%
gross margin
17.2%
-2.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
100
0%
total assets
17.3k
-0.87%
cash
0
0%
net assets
Total assets minus all liabilities
scion media limited company details
company number
06032944
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
December 2006
age
19
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
scion limited (February 2007)
mawlaw 690 limited (January 2007)
accountant
-
auditor
-
address
3rd floor 47 beak street, london, W1F 9SE
Bank
-
Legal Advisor
-
scion media 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 scion media limited.
scion media 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 SCION MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
scion media limited Companies House Filings - See Documents
| date | description | view/download |
|---|
