prizm intl ltd
prizm intl ltd Company Information
Company Number
06051941
Next Accounts
Jan 2025
Industry
Management consultancy activities (other than financial management)
Directors
Shareholders
ian harold mclaren
Group Structure
View All
Contact
Registered Address
sunnyside, agincourt road, london, NW3 2PB
Website
-prizm intl ltd Estimated Valuation
Pomanda estimates the enterprise value of PRIZM INTL LTD at £61.1k based on a Turnover of £107.6k and 0.57x industry multiple (adjusted for size and gross margin).
prizm intl ltd Estimated Valuation
Pomanda estimates the enterprise value of PRIZM INTL LTD at £636.2k based on an EBITDA of £142.3k and a 4.47x industry multiple (adjusted for size and gross margin).
prizm intl ltd Estimated Valuation
Pomanda estimates the enterprise value of PRIZM INTL LTD at £4.5m based on Net Assets of £1.7m and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Prizm Intl Ltd Overview
Prizm Intl Ltd is a live company located in london, NW3 2PB with a Companies House number of 06051941. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in January 2007, it's largest shareholder is ian harold mclaren with a 100% stake. Prizm Intl Ltd is a established, micro sized company, Pomanda has estimated its turnover at £107.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Prizm Intl Ltd Health Check
Pomanda's financial health check has awarded Prizm Intl Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
3 Weak
Size
annual sales of £107.6k, make it smaller than the average company (£264.5k)
- Prizm Intl Ltd
£264.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -39%, show it is growing at a slower rate (6%)
- Prizm Intl Ltd
6% - Industry AVG
Production
with a gross margin of 55.3%, this company has a comparable cost of product (55.3%)
- Prizm Intl Ltd
55.3% - Industry AVG
Profitability
an operating margin of 131.8% make it more profitable than the average company (9.1%)
- Prizm Intl Ltd
9.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Prizm Intl Ltd
3 - Industry AVG
Pay Structure
on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)
- Prizm Intl Ltd
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £107.6k, this is equally as efficient (£107.6k)
- Prizm Intl Ltd
£107.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Prizm Intl Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Prizm Intl Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Prizm Intl Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 585 weeks, this is more cash available to meet short term requirements (25 weeks)
585 weeks - Prizm Intl Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.8%, this is a lower level of debt than the average (56.3%)
3.8% - Prizm Intl Ltd
56.3% - Industry AVG
PRIZM INTL LTD financials
Prizm Intl Ltd's latest turnover from April 2023 is estimated at £107.6 thousand and the company has net assets of £1.7 million. According to their latest financial statements, Prizm Intl Ltd has 1 employee and maintains cash reserves of £741.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 1,362 | 1,807 | 1,744 | 1,809 | 2,758 | 3,763 | 3,218 | 4,010 | 4,075 | 4,794 | 6,037 | 7,163 | 7,802 | 8,295 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 986,218 | 931,075 | 541,595 | 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 |
| Total Fixed Assets | 987,580 | 932,882 | 543,339 | 1,809 | 2,758 | 3,763 | 3,218 | 4,010 | 4,075 | 4,794 | 6,037 | 7,163 | 7,802 | 8,295 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 110,558 | 134,400 | 135,162 | 184,400 | 176,522 | 118,788 | 0 | 1,125 | 44,169 | 19,358 | 29,995 | 69,251 | 40,487 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 193 | 287 | 1,665 | 0 | 116 | 186 | 0 | 3,512 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 741,141 | 609,745 | 511,613 | 687,399 | 405,176 | 312,299 | 107,754 | 12,408 | 49,341 | 63,803 | 68,510 | 225,069 | 216,452 | 70,860 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 741,334 | 720,590 | 647,678 | 822,561 | 589,692 | 489,007 | 226,542 | 15,920 | 50,466 | 107,972 | 87,868 | 255,064 | 285,703 | 111,347 |
| total assets | 1,728,914 | 1,653,472 | 1,191,017 | 824,370 | 592,450 | 492,770 | 229,760 | 19,930 | 54,541 | 112,766 | 93,905 | 262,227 | 293,505 | 119,642 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,369 | 26,268 | 15,480 | 65,142 | 89,257 | 42,943 |
| Group/Directors Accounts | 17,564 | 27,039 | 1,867 | 1,277 | 2,925 | 1,377 | 16,948 | 7,392 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 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 |
| other current liabilities | 48,209 | 91,196 | 91,537 | 91,008 | 73,141 | 118,647 | 40,376 | 305 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 65,773 | 118,235 | 93,404 | 92,285 | 76,066 | 120,024 | 57,324 | 7,697 | 28,369 | 26,268 | 15,480 | 65,142 | 89,257 | 42,943 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 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 |
| total liabilities | 65,773 | 118,235 | 93,404 | 92,285 | 76,066 | 120,024 | 57,324 | 7,697 | 28,369 | 26,268 | 15,480 | 65,142 | 89,257 | 42,943 |
| net assets | 1,663,141 | 1,535,237 | 1,097,613 | 732,085 | 516,384 | 372,746 | 172,436 | 12,233 | 26,172 | 86,498 | 78,425 | 197,085 | 204,248 | 76,699 |
| total shareholders funds | 1,663,141 | 1,535,237 | 1,097,613 | 732,085 | 516,384 | 372,746 | 172,436 | 12,233 | 26,172 | 86,498 | 78,425 | 197,085 | 204,248 | 76,699 |
| 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 | ||||||||||||||
| Depreciation | 445 | 486 | 351 | 949 | 1,005 | 1,345 | 792 | 885 | 719 | 1,243 | 1,768 | 1,832 | 1,621 | 2,772 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -110,652 | -25,220 | 903 | -49,354 | 7,808 | 57,920 | 115,276 | 2,387 | -43,044 | 24,811 | -10,637 | -39,256 | 28,764 | 40,487 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28,369 | 2,101 | 10,788 | -49,662 | -24,115 | 46,314 | 42,943 |
| Accruals and Deferred Income | -42,987 | -341 | 529 | 17,867 | -45,506 | 78,271 | 40,071 | 305 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 55,143 | 389,480 | 541,595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -9,475 | 25,172 | 590 | -1,648 | 1,548 | -15,571 | 9,556 | 7,392 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 131,396 | 98,132 | -175,786 | 282,223 | 92,877 | 204,545 | 95,346 | -36,933 | -14,462 | -4,707 | -156,559 | 8,617 | 145,592 | 70,860 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 131,396 | 98,132 | -175,786 | 282,223 | 92,877 | 204,545 | 95,346 | -36,933 | -14,462 | -4,707 | -156,559 | 8,617 | 145,592 | 70,860 |
prizm intl ltd Credit Report and Business Information
Prizm Intl Ltd Competitor Analysis
Perform a competitor analysis for prizm intl ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NW3 area or any other competitors across 12 key performance metrics.
prizm intl ltd Ownership
PRIZM INTL LTD group structure
Prizm Intl Ltd has no subsidiary companies.
Ultimate parent company
PRIZM INTL LTD
06051941
prizm intl ltd directors
Prizm Intl Ltd currently has 1 director, Mr Ian McLaren serving since Jan 2007.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ian McLaren | 60 years | Jan 2007 | - | Director |
P&L
April 2023turnover
107.6k
-72%
operating profit
141.8k
0%
gross margin
55.3%
-0.41%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
1.7m
+0.08%
total assets
1.7m
+0.05%
cash
741.1k
+0.22%
net assets
Total assets minus all liabilities
Similar Companies
prizm intl ltd company details
company number
06051941
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
January 2007
age
17
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2023
previous names
N/A
accountant
-
auditor
-
address
sunnyside, agincourt road, london, NW3 2PB
Bank
-
Legal Advisor
-
prizm intl 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 prizm intl ltd.
prizm intl 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 PRIZM INTL LTD. This can take several minutes, an email will notify you when this has completed.
prizm intl ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
