Pomanda estimates the enterprise value of PORTABLE PIXELS LTD at £107.3k based on a Turnover of £206.4k and 0.52x industry multiple (adjusted for size and gross margin).
portable pixels ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of PORTABLE PIXELS LTD at £0 based on an EBITDA of £0 and a 3.54x industry multiple (adjusted for size and gross margin).
portable pixels ltdEstimated Valuation
£96.3k
Pomanda estimates the enterprise value of PORTABLE PIXELS LTD at £96.3k based on Net Assets of £42.8k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Portable Pixels LtdOverview
Portable Pixels Ltd is a live company located in lewes, BN7 1DJ with a Companies House number of 06461075. It operates in the other information technology service activities sector, SIC Code 62090. Founded in December 2007, it's largest shareholder is
23 limited
with a 100% stake. Portable Pixels Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£206.4k with
low
growth in recent years.
Pomanda's financial health check has awarded Portable Pixels Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
5 Weak
Size
annual sales of £206.4k, make it smaller than the average company (£7.5m)
£206.4k - Portable Pixels Ltd
£7.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (9%)
1% - Portable Pixels Ltd
9% - Industry AVG
Production
with a gross margin of 24.7%, this company has a higher cost of product (48.7%)
24.7% - Portable Pixels Ltd
48.7% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Portable Pixels Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - Portable Pixels Ltd
43 - Industry AVG
Pay Structure
on an average salary of £72.6k, the company has an equivalent pay structure (£72.6k)
£72.6k - Portable Pixels Ltd
£72.6k - Industry AVG
Efficiency
resulting in sales per employee of £206.4k, this is more efficient (£176.8k)
£206.4k - Portable Pixels Ltd
£176.8k - Industry AVG
Debtor Days
it gets paid by customers after 87 days, this is later than average (51 days)
87 days - Portable Pixels Ltd
51 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Portable Pixels Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Portable Pixels Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Portable Pixels Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 13.3%, this is a lower level of debt than the average (62.8%)
13.3% - Portable Pixels Ltd
62.8% - Industry AVG
PORTABLE PIXELS LTD financials
EXPORT
Portable Pixels Ltd's latest turnover from March 2024 is estimated at £206.4 thousand and the company has net assets of £42.8 thousand. According to their latest financial statements, we estimate that Portable Pixels Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
206,412
193,585
200,788
197,675
147,788
198,410
128,174
72,847
77,253
162,338
155,529
214,577
59,763
100,300
31,960
Other Income Or Grants
Cost Of Sales
155,345
144,147
149,828
149,996
112,929
149,020
93,663
52,337
55,215
115,663
109,687
150,862
42,209
70,381
Gross Profit
51,067
49,438
50,960
47,679
34,859
49,390
34,511
20,511
22,037
46,675
45,842
63,715
17,554
29,919
Admin Expenses
51,067
49,438
50,962
38,278
25,178
15,612
10,162
31,708
28,732
68,791
-15,756
-80,550
92,958
60,854
-426
Operating Profit
-2
9,401
9,681
33,778
24,349
-11,197
-6,695
-22,116
61,598
144,265
-75,404
-30,935
426
Interest Payable
Interest Receivable
10
77
140
112
48
23
7
Pre-Tax Profit
-2
9,401
9,681
33,778
24,349
-11,187
-6,618
-21,977
61,710
144,313
-75,381
-30,928
380
Tax
-1,786
-1,839
-6,418
-4,626
-14,193
-34,635
-71
Profit After Tax
-2
7,615
7,842
27,360
19,723
-11,187
-6,618
-21,977
47,517
109,678
-75,381
-30,928
309
Dividends Paid
Retained Profit
-2
7,615
7,842
27,360
19,723
-11,187
-6,618
-21,977
47,517
109,678
-75,381
-30,928
309
Employee Costs
72,576
69,427
66,059
62,630
59,474
60,105
57,428
55,467
55,124
54,740
53,553
52,714
52,043
49,949
26,001
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-2
9,401
9,681
33,778
24,349
-11,197
-6,163
-15,518
69,107
150,881
-69,486
-27,219
426
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
2,503
1,276
1,595
2,127
6,273
10,210
14,037
11,150
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,503
1,276
1,595
2,127
6,273
10,210
14,037
11,150
Stock & work in progress
Trade Debtors
49,386
49,386
49,386
49,388
49,415
62,863
41,950
21,620
22,671
44,335
43,847
62,763
17,180
28,154
Group Debtors
Misc Debtors
Cash
8,209
22,743
33,056
11,911
7,263
1,759
1,203
misc current assets
total current assets
49,386
49,386
49,386
49,388
49,415
62,863
41,950
21,620
30,880
67,078
76,903
74,674
24,443
29,913
1,203
total assets
49,386
49,386
49,386
49,388
49,415
62,863
44,453
22,896
32,475
69,205
83,176
84,884
38,480
41,063
1,203
Bank overdraft
Bank loan
Trade Creditors
7,642
28,932
13,361
11,527
9,819
39,931
31,925
12,979
6,455
17,785
250
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
687
total current liabilities
7,642
28,932
13,361
11,527
9,819
39,931
31,925
12,979
6,455
17,785
937
loans
hp & lease commitments
Accruals and Deferred Income
6,571
6,571
6,571
6,571
6,571
6,571
other liabilities
68,171
138,068
53,940
provisions
total long term liabilities
6,571
6,571
6,571
6,571
6,571
6,571
68,171
138,068
53,940
total liabilities
6,571
6,571
6,571
6,571
14,213
35,503
13,361
11,527
9,819
39,931
31,925
81,150
144,523
71,725
937
net assets
42,815
42,815
42,815
42,817
35,202
27,360
31,092
11,369
22,656
29,274
51,251
3,734
-106,043
-30,662
266
total shareholders funds
42,815
42,815
42,815
42,817
35,202
27,360
31,092
11,369
22,656
29,274
51,251
3,734
-106,043
-30,662
266
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-2
9,401
9,681
33,778
24,349
-11,197
-6,695
-22,116
61,598
144,265
-75,404
-30,935
426
Depreciation
532
6,598
7,509
6,616
5,918
3,716
Amortisation
Tax
-1,786
-1,839
-6,418
-4,626
-14,193
-34,635
-71
Stock
Debtors
-2
-27
-13,448
62,863
20,330
-1,051
-21,664
488
-18,916
45,583
-10,974
28,154
Creditors
-7,642
-21,290
28,932
1,834
1,708
-30,112
8,006
18,946
6,524
-11,330
17,535
250
Accruals and Deferred Income
6,571
-687
687
Deferred Taxes & Provisions
Cash flow from operations
1,227
-8,438
-14,611
-8,000
92,776
77,187
-69,842
-38,525
1,292
Investing Activities
capital expenditure
-1,227
319
-2,452
-3,572
-2,789
-8,805
-14,866
Change in Investments
cash flow from investments
-1,227
319
-2,452
-3,572
-2,789
-8,805
-14,866
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-68,171
-69,897
84,128
53,940
share issue
-100
99
-43
interest
10
77
140
112
48
23
7
cash flow from financing
-90
77
140
-68,059
-69,750
84,151
53,947
-43
cash and cash equivalents
cash
-8,209
-14,534
-10,313
21,145
4,648
5,504
556
1,203
overdraft
change in cash
-8,209
-14,534
-10,313
21,145
4,648
5,504
556
1,203
portable pixels ltd 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 portable pixels ltd. Get real-time insights into portable pixels ltd's credit score, group structure and payment trends.
Perform a competitor analysis for portable pixels ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BN7 area or any other competitors across 12 key performance metrics.
portable pixels ltd Ownership
PORTABLE PIXELS LTD group structure
Portable Pixels Ltd has no subsidiary companies.
Ultimate parent company
PORTABLE PIXELS LTD
06461075
PORTABLE PIXELS LTD Shareholders
The sole shareholder of Portable Pixels Ltd is 23 Limited.
23 limited
100%
portable pixels ltd directors
Portable Pixels Ltd currently has 1 director, Dr David Crane serving since Sep 2018.
62090 - Other information technology and computer service activities
incorporation date
December 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Dormant
last accounts submitted
March 2024
previous names
greg plumbly limited (March 2010)
accountant
-
auditor
-
address
57 north way, lewes, BN7 1DJ
Bank
HSBC BANK PLC
Legal Advisor
-
portable pixels 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 portable pixels ltd.
portable pixels 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 PORTABLE PIXELS LTD. This can take several minutes, an email will notify you when this has completed.
portable pixels ltdCompanies House Filings - See Documents
