Starstruck Media Ltd

POWER SEARCH PRICING

SOLUTIONS

starstruck media ltd Company Information

Live

EstablishedMidLow

Company Number

06373177

Website

www.starstruckmedia.com

Registered Address

171 wardour street, london, W1F 8WS

Industry

Television programme production activities

Telephone

02074901618

Next Accounts Due

September 2025

Group Structure

View All

Directors

Adrian Dickson17 Years

James Delow7 Years

Shareholders

halcyon group ltd 94.3%

simon charles thorpe 5.7%

starstruck media ltd Estimated Valuation

£605.5k

Pomanda estimates the enterprise value of STARSTRUCK MEDIA LTD at £605.5k based on Net Assets of £731.3k and 0.83x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Starstruck Media Ltd is a live company located in london, W1F 8WS with a Companies House number of 06373177. It operates in the television programme production activities sector, SIC Code 59113. Founded in September 2007, it's largest shareholder is halcyon group ltd with a 94.3% stake. Starstruck Media Ltd is a established, mid sized company, Pomanda has estimated its turnover at £6.5m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Starstruck Media Ltd a 4 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

Health Rating4out of 5

4 Strong

2 Regular

4 Weak

Size

annual sales of £6.5m, make it larger than the average company (£4.9m)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (2.6%)

EXPORT

Starstruck Media Ltd's latest turnover from December 2023 is estimated at £6.5 million and the company has net assets of £731.3 thousand. According to their latest financial statements, Starstruck Media Ltd has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	6,500,826	5,568,391	4,106,965	6,325,061	4,488,222	1,678,991	1,697,344	697,839	1,112,975	959,548	595,342	231,313	277,757	238,370	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	5,867,701	4,644,416	3,393,358	5,122,135	3,602,211	1,325,278	1,278,611	520,812	811,054	648,978	384,052	149,342	177,969	146,585	0
Gross Profit	633,125	923,975	713,607	1,202,926	886,011	353,714	418,733	177,027	301,921	310,570	211,290	81,971	99,788	91,786	0
Admin Expenses	657,937	791,554	375,913	1,177,939	857,836	53,662	312,160	218,209	280,935	270,323	188,698	82,178	101,393	97,029	-10,053
Operating Profit	-24,812	132,421	337,694	24,987	28,175	300,052	106,573	-41,182	20,986	40,247	22,592	-207	-1,605	-5,243	10,053
Interest Payable	0	11,083	15,104	7,625	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	610	2,728	494	149	936	873	62	62	116	88	19	25	45	36	13
Pre-Tax Profit	-24,202	124,065	323,084	17,511	29,111	300,925	106,636	-41,120	21,101	40,335	22,610	-182	-1,560	-5,207	10,067
Tax	0	-23,572	-61,386	-3,327	-5,531	-57,176	-20,261	0	-4,220	-8,470	-5,200	0	0	0	-2,819
Profit After Tax	-24,202	100,493	261,698	14,184	23,580	243,749	86,375	-41,120	16,881	31,865	17,410	-182	-1,560	-5,207	7,248
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-24,202	100,493	261,698	14,184	23,580	243,749	86,375	-41,120	16,881	31,865	17,410	-182	-1,560	-5,207	7,248
Employee Costs	420,645	283,757	275,000	410,911	264,071	106,552	98,604	101,942	266,250	206,151	158,160	52,127	51,519	51,963	0
Number Of Employees	6	4	4	6	4	2	2	2	5	4	3	1	1	1	0
EBITDA*	-18,750	140,478	343,996	29,537	35,076	302,185	107,882	-39,647	23,261	41,144	23,788	993	-2	-3,378	12,542

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	11,193	17,255	19,004	13,652	12,840	6,404	3,926	4,607	5,150	2,691	3,588	3,601	4,801	5,594	7,459
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	67,246	67,246	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	11,193	17,255	19,004	80,898	80,086	6,404	3,926	4,607	5,150	2,691	3,588	3,601	4,801	5,594	7,459
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	747,859	549,806	400,085	609,968	467,673	229,377	212,893	63,496	95,152	72,372	43,424	13,957	13,195	15,999	13,407
Group Debtors	636,096	412,130	543,410	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	6,460	81,554	87,566	18,955	37,546	900	900	900	0	0	0	0	5,234	0	0
Cash	0	24,384	131,480	264,023	34,737	214,828	18,022	31,955	17,450	28,829	6,401	1,155	8,731	9,142	5,372
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,390,415	1,067,874	1,162,541	892,946	539,956	445,105	231,815	96,351	112,602	101,201	49,825	15,112	27,160	25,141	18,779
total assets	1,401,608	1,085,129	1,181,545	973,844	620,042	451,509	235,741	100,958	117,752	103,892	53,413	18,713	31,961	30,735	26,238
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	233,333	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	154,784	201,952	138,173	169,123	146,351	0	0	0	51,191	54,212	35,604	18,314	31,380	28,306	18,611
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	288	279
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	515,506	127,657	155,012	161,392	94,546	95,944	123,925	75,517	0	0	0	0	0	0	0
total current liabilities	670,290	329,609	526,518	330,515	240,897	95,944	123,925	75,517	51,191	54,212	35,604	18,314	31,380	28,594	18,890
loans	0	0	0	250,000	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	250,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	670,290	329,609	526,518	580,515	240,897	95,944	123,925	75,517	51,191	54,212	35,604	18,314	31,380	28,594	18,890
net assets	731,318	755,520	655,027	393,329	379,145	355,565	111,816	25,441	66,561	49,680	17,809	399	581	2,141	7,348
total shareholders funds	731,318	755,520	655,027	393,329	379,145	355,565	111,816	25,441	66,561	49,680	17,809	399	581	2,141	7,348

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	-24,812	132,421	337,694	24,987	28,175	300,052	106,573	-41,182	20,986	40,247	22,592	-207	-1,605	-5,243	10,053
Depreciation	6,062	8,057	6,302	4,550	6,901	2,133	1,309	1,535	2,275	897	1,196	1,200	1,603	1,865	2,489
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-23,572	-61,386	-3,327	-5,531	-57,176	-20,261	0	-4,220	-8,470	-5,200	0	0	0	-2,819
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	346,925	12,429	402,138	123,704	274,942	16,484	149,397	-30,756	22,780	28,948	29,467	-4,472	2,430	2,592	13,407
Creditors	-47,168	63,779	-30,950	22,772	146,351	0	0	-51,191	-3,021	18,608	17,290	-13,066	3,074	9,695	18,611
Accruals and Deferred Income	387,849	-27,355	-6,380	66,846	-1,398	-27,981	48,408	75,517	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-24,994	140,901	-156,858	-7,876	-100,444	200,544	-13,368	15,435	-6,760	22,334	6,411	-7,601	642	3,725	14,927
Investing Activities
capital expenditure	0	-6,308	-11,654	-5,362	-13,337	-4,611	-628	-992	-4,734	0	-1,183	0	-810	0	-9,948
Change in Investments	0	0	-67,246	0	67,246	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	-6,308	55,592	-5,362	-80,583	-4,611	-628	-992	-4,734	0	-1,183	0	-810	0	-9,948
Financing Activities
Bank loans	0	-233,333	233,333	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	-288	9	279
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	-250,000	250,000	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	0	0	0	0	0	0	0	0	0	6	0	0	0	0	100
interest	610	-8,355	-14,610	-7,476	936	873	62	62	116	88	19	25	45	36	13
cash flow from financing	610	-241,688	-31,277	242,524	936	873	62	62	116	94	19	25	-243	45	392
cash and cash equivalents
cash	-24,384	-107,096	-132,543	229,286	-180,091	196,806	-13,933	14,505	-11,379	22,428	5,246	-7,576	-411	3,770	5,372
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-24,384	-107,096	-132,543	229,286	-180,091	196,806	-13,933	14,505	-11,379	22,428	5,246	-7,576	-411	3,770	5,372

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for starstruck media ltd. Get real-time insights into starstruck media ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for starstruck media ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in W1F area or any other competitors across 12 key performance metrics.

STARSTRUCK MEDIA LTD group structure

Starstruck Media Ltd has no subsidiary companies.

Ultimate parent company

HALCYON GROUP LTD

12134469

1 parent

STARSTRUCK MEDIA LTD

06373177

STARSTRUCK MEDIA LTD Shareholders

halcyon group ltd	94.34%
simon charles thorpe	5.66%

Starstruck Media Ltd currently has 2 directors. The longest serving directors include Mr Adrian Dickson (Sep 2007) and Mr James Delow (Jul 2017).

officer	country	age	start	end	role
Mr Adrian Dickson	England	47 years	Sep 2007	-	Director
Mr James Delow	England	42 years	Jul 2017	-	Director

P&L

December 2023

turnover

6.5m

+17%

operating profit

-24.8k

gross margin

9.8%

-41.31%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

731.3k

-0.03%

total assets

1.4m

+0.29%

cash

-1%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

white dragon productions limited

2.5

ellesmere media limited

3.5

chalkboard tv limited

towersey pictures limited

3.5

apple tree house series 3 limited

company number

06373177

Type

Private limited with Share Capital

industry

59113 - Television programme production activities

incorporation date

September 2007

accounts

Total Exemption Full

ultimate parent company

HALCYON GROUP LTD

previous names

N/A

last accounts submitted

December 2023

address

171 wardour street, london, W1F 8WS

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 found 3 charges/mortgages relating to starstruck media ltd. Currently there are 2 open charges and 1 have been satisfied in the past.

starstruck media ltd Company Information

starstruck media ltd Estimated Valuation

starstruck media ltd Estimated Valuation

starstruck media ltd Estimated Valuation

Starstruck Media Ltd Overview

Starstruck Media Ltd Health Check

STARSTRUCK MEDIA LTD financials

starstruck media ltd Credit Report and Business Information

Starstruck Media Ltd Competitor Analysis

starstruck media ltd Ownership

starstruck media ltd directors

starstruck media ltd company details

starstruck media ltd Charges & Mortgages

starstruck media ltd Companies House Filings - See Documents