elsley court, 20-22 great titchfield street, london, W1W 8BE
Website
-
flames of albion music limitedEstimated Valuation
£303.4k
Pomanda estimates the enterprise value of FLAMES OF ALBION MUSIC LIMITED at £303.4k based on a Turnover of £785.7k and 0.39x industry multiple (adjusted for size and gross margin).
flames of albion music limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FLAMES OF ALBION MUSIC LIMITED at £0 based on an EBITDA of £-17.7k and a 1.95x industry multiple (adjusted for size and gross margin).
flames of albion music limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FLAMES OF ALBION MUSIC LIMITED at £0 based on Net Assets of £-17.7k and 1.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Flames Of Albion Music LimitedOverview
Flames Of Albion Music Limited is a live company located in london, W1W 8BE with a Companies House number of 06215465. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in April 2007, it's largest shareholder is
james patrick page
with a 39% stake. Flames Of Albion Music Limited is a established,
small sized company, Pomanda has estimated its turnover at
£785.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Flames Of Albion Music Limited a 2.5 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
Health Rating2.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £785.7k, make it larger than the average company (£524.4k)
£785.7k - Flames Of Albion Music Limited
£524.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (10.2%)
-17% - Flames Of Albion Music Limited
10.2% - Industry AVG
Production
with a gross margin of 19.6%, this company has a higher cost of product (48.7%)
19.6% - Flames Of Albion Music Limited
48.7% - Industry AVG
Profitability
an operating margin of -2.2% make it less profitable than the average company (9.7%)
-2.2% - Flames Of Albion Music Limited
9.7% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
3 - Flames Of Albion Music Limited
3 - Industry AVG
Pay Structure
on an average salary of £38.3k, the company has an equivalent pay structure (£38.3k)
£38.3k - Flames Of Albion Music Limited
£38.3k - Industry AVG
Efficiency
resulting in sales per employee of £261.9k, this is more efficient (£137.9k)
£261.9k - Flames Of Albion Music Limited
£137.9k - Industry AVG
Debtor Days
it gets paid by customers after 103 days, this is later than average (28 days)
103 days - Flames Of Albion Music Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 138 days, this is slower than average (36 days)
138 days - Flames Of Albion Music Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Flames Of Albion Music Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Flames Of Albion Music Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 107.9%, this is a higher level of debt than the average (74.1%)
107.9% - Flames Of Albion Music Limited
74.1% - Industry AVG
FLAMES OF ALBION MUSIC LIMITED financials
EXPORT
Flames Of Albion Music Limited's latest turnover from March 2023 is estimated at £785.7 thousand and the company has net assets of -£17.7 thousand. According to their latest financial statements, we estimate that Flames Of Albion Music Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
785,733
79,368
3,219,700
1,372,275
1,012,728
931,596
2,052,904
333,386
619,898
175,884
198,264
77,687
530,351
326,215
Other Income Or Grants
Cost Of Sales
631,657
63,797
2,533,856
1,053,042
755,648
711,268
1,610,701
252,587
442,884
138,028
148,118
56,683
394,489
234,105
Gross Profit
154,076
15,571
685,844
319,233
257,081
220,328
442,203
80,799
177,014
37,856
50,146
21,003
135,863
92,110
Admin Expenses
171,793
102,058
685,844
319,233
257,081
220,328
442,609
87,778
183,362
40,459
52,286
22,198
138,376
-25,472
Operating Profit
-17,717
-86,487
-406
-6,979
-6,348
-2,603
-2,140
-1,195
-2,513
117,582
Interest Payable
Interest Receivable
906
6,979
6,348
2,603
2,140
1,195
2,513
2,036
Pre-Tax Profit
-17,717
-86,487
500
119,618
Tax
-100
-33,493
Profit After Tax
-17,717
-86,487
400
86,125
Dividends Paid
Retained Profit
-17,717
-86,487
400
86,125
Employee Costs
114,973
210,694
272,170
237,016
239,170
218,040
206,984
47,061
95,772
48,051
46,433
44,133
46,816
46,826
Number Of Employees
3
5
6
5
5
5
5
1
2
1
1
1
1
1
EBITDA*
-17,717
-86,487
-406
-6,979
-6,348
-2,603
-2,140
-1,195
-2,513
117,582
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 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
222,672
10,909
1,484,314
696,852
462,861
391,250
746,025
37,390
1,883
5,000
2,061
1,518
137,694
1,419
Group Debtors
Misc Debtors
Cash
724,759
2,066,764
472,297
568,743
287,302
190,720
814,486
misc current assets
total current assets
222,672
10,909
1,484,314
696,852
462,861
391,250
746,025
762,149
2,068,647
477,297
570,804
288,820
328,414
815,905
total assets
222,672
10,909
1,484,314
696,852
462,861
391,250
746,025
762,149
2,068,647
477,297
570,804
288,820
328,414
815,905
Bank overdraft
Bank loan
Trade Creditors
240,351
10,871
1,397,789
610,327
376,336
304,725
659,500
675,624
1,982,122
390,772
484,279
202,295
241,889
729,380
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
240,351
10,871
1,397,789
610,327
376,336
304,725
659,500
675,624
1,982,122
390,772
484,279
202,295
241,889
729,380
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
240,351
10,871
1,397,789
610,327
376,336
304,725
659,500
675,624
1,982,122
390,772
484,279
202,295
241,889
729,380
net assets
-17,679
38
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
total shareholders funds
-17,679
38
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
86,525
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-17,717
-86,487
-406
-6,979
-6,348
-2,603
-2,140
-1,195
-2,513
117,582
Depreciation
Amortisation
Tax
-100
-33,493
Stock
Debtors
211,763
-1,473,405
787,462
233,991
71,611
-354,775
708,635
35,507
-3,117
2,939
543
-136,176
136,275
1,419
Creditors
229,480
-1,386,918
787,462
233,991
71,611
-354,775
-16,124
-1,306,498
1,591,350
-93,507
281,984
-39,594
-487,491
729,380
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-725,265
-1,348,984
1,588,119
-99,049
279,301
95,387
-626,279
812,050
Investing Activities
capital expenditure
Change in Investments
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
share issue
-400
400
interest
906
6,979
6,348
2,603
2,140
1,195
2,513
2,036
cash flow from financing
506
6,979
6,348
2,603
2,140
1,195
2,513
2,436
cash and cash equivalents
cash
-724,759
-1,342,005
1,594,467
-96,446
281,441
96,582
-623,766
814,486
overdraft
change in cash
-724,759
-1,342,005
1,594,467
-96,446
281,441
96,582
-623,766
814,486
flames of albion music limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for flames of albion music limited. Get real-time insights into flames of albion music limited's credit score, group structure and payment trends.
Flames Of Albion Music Limited Competitor Analysis
Perform a competitor analysis for flames of albion music limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W1W area or any other competitors across 12 key performance metrics.
flames of albion music limited Ownership
FLAMES OF ALBION MUSIC LIMITED group structure
Flames Of Albion Music Limited has no subsidiary companies.
Ultimate parent company
FLAMES OF ALBION MUSIC LIMITED
06215465
FLAMES OF ALBION MUSIC LIMITED Shareholders
The largest shareholders in Flames Of Albion Music Limited include James Patrick Page and Mr Robert Anthony Plant.
james patrick page
39%
mr robert anthony plant
34%
john baldwin
16%
patricia bonham
5.5%
jason bonham
2.75%
zoe bonham
2.75%
flames of albion music limited directors
Flames Of Albion Music Limited currently has 3 directors.
The longest serving directors include
Mr John Baldwin (Nov 2007) and
Mr Robert Plant (Nov 2007).
59200 - Sound recording and music publishing activities
incorporation date
April 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2023
previous names
cook seventy three limited (June 2007)
accountant
-
auditor
-
address
elsley court, 20-22 great titchfield street, london, W1W 8BE
Bank
-
Legal Advisor
-
flames of albion music 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 flames of albion music limited.
flames of albion music 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 FLAMES OF ALBION MUSIC LIMITED. This can take several minutes, an email will notify you when this has completed.
flames of albion music limitedCompanies House Filings - See Documents
