Smorgasbord Studio Limited

POWER SEARCH PRICING

SOLUTIONS

smorgasbord studio limited Company Information

Company Number

06640681

Next Accounts

Dec 2025

Directors

Dylan Griffith

Shareholders

dylan griffith

vicky beech

Group Structure

View All

Industry

Advertising agencies

Registered Address

tudor house 16 cathedral road, cardiff, CF11 9LJ

Website

www.smorgasbordstudio.com

smorgasbord studio limited Estimated Valuation

£518.9k

Pomanda estimates the enterprise value of SMORGASBORD STUDIO LIMITED at £518.9k based on Net Assets of £266.3k and 1.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Smorgasbord Studio Limited is a live company located in cardiff, CF11 9LJ with a Companies House number of 06640681. It operates in the advertising agencies sector, SIC Code 73110. Founded in July 2008, it's largest shareholder is dylan griffith with a 60% stake. Smorgasbord Studio Limited is a established, micro sized company, Pomanda has estimated its turnover at £1.5k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Smorgasbord Studio Limited a 3.5 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 Rating3.5out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £1.5k, make it smaller than the average company (£5.4m)

Growth

3 year (CAGR) sales growth of -87%, show it is growing at a slower rate (8.7%)

EXPORT

Smorgasbord Studio Limited's latest turnover from March 2024 is estimated at £1.5 thousand and the company has net assets of £266.3 thousand. According to their latest financial statements, we estimate that Smorgasbord Studio Limited has 1 employee and maintains cash reserves of £259.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	1,488	1,419	1,256	672,417	1,334,277	1,108,050	735,327	508,809	618,678	142,780	96,788	69,516	21,911	18,721	14,912
Other Income Or Grants
Cost Of Sales	891	838	722	394,793	789,204	659,365	433,765	292,919	347,366	82,503	57,997	41,932	13,133	10,889	8,421
Gross Profit	597	581	534	277,624	545,072	448,685	301,562	215,889	271,312	60,277	38,790	27,584	8,778	7,832	6,492
Admin Expenses	14,223	11,612	2,481	708,040	416,203	177,351	190,846	18,927	132,184	57,551	39,474	21,286	10,912	13,202	22,534	-32,876
Operating Profit	-13,626	-11,031	-1,947	-430,416	128,869	271,334	110,716	196,962	139,128	2,726	-684	6,298	-2,134	-5,370	-16,042	32,876
Interest Payable
Interest Receivable	13,626	11,031	1,947	423	608	4,238	2,262	662	417	113	33	59	57	45	92	64
Pre-Tax Profit				-429,993	129,477	275,573	112,978	197,624	139,545	2,839	-651	6,357	-2,077	-5,325	-15,950	32,940
Tax					-24,601	-52,359	-21,466	-39,525	-27,909	-568		-1,462				-9,223
Profit After Tax				-429,993	104,876	223,214	91,512	158,099	111,636	2,271	-651	4,895	-2,077	-5,325	-15,950	23,717
Dividends Paid
Retained Profit				-429,993	104,876	223,214	91,512	158,099	111,636	2,271	-651	4,895	-2,077	-5,325	-15,950	23,717
Employee Costs	54,957	53,631	52,327	384,913	386,148	285,896	275,049	270,724	228,435	46,045	45,544	44,132	44,055	42,739	42,490
Number Of Employees	1	1	1	8	8	6	6	6	5	1	1	1	1	1	1
EBITDA*	-13,626	-11,031	-1,947	-425,654	135,751	275,070	115,214	199,783	142,286	3,936	-153	7,884	-480	-2,500	-13,334	34,975

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	6,222	6,222	6,222	6,222	10,984	8,855	6,741	6,713	9,534	2,749	2,293	301	1,487	933	3,319	4,198
Intangible Assets
Investments & Other
Debtors (Due After 1 year)							5,100	5,100
Total Fixed Assets	6,222	6,222	6,222	6,222	10,984	8,855	11,841	11,813	9,534	2,749	2,293	301	1,487	933	3,319	4,198
Stock & work in progress									9,797	35,349						300
Trade Debtors					251,429	216,922	124,225	63,313	99,571	7,441	13,977	12,192	2,429	3,462	2,407	7,155
Group Debtors
Misc Debtors	27,544	27,544	27,544	27,544	49,861		7		36,211					110	60
Cash	259,547	259,547	259,547	259,547	586,943	628,300	501,937	402,868	126,901	40,037	5,188	7,979	15,548	7,096	11,018	25,640
misc current assets
total current assets	287,091	287,091	287,091	287,091	888,233	845,222	626,169	466,181	272,480	82,827	19,165	20,171	17,977	10,668	13,485	33,095
total assets	293,313	293,313	293,313	293,313	899,217	854,077	638,010	477,994	282,014	85,576	21,458	20,472	19,464	11,601	16,804	37,293
Bank overdraft
Bank loan
Trade Creditors	261	261	261	261	56,766	53,397	32,261	18,780	62,550	78,596	16,749	3,512	7,254	36	1,500	13,476
Group/Directors Accounts							99,679
other short term finances
hp & lease commitments									59
other current liabilities	25,546	25,546	25,546	25,546	144,047	208,094	136,698	181,224	100,789			11,600	11,745	9,023	7,437
total current liabilities	25,807	25,807	25,807	25,807	200,813	261,491	268,638	200,004	163,398	78,596	16,749	15,112	18,999	9,059	8,937	13,476
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	1,182	1,182	1,182	1,182	2,087	1,145	1,145	1,275
total long term liabilities	1,182	1,182	1,182	1,182	2,087	1,145	1,145	1,275
total liabilities	26,989	26,989	26,989	26,989	202,900	262,636	269,783	201,279	163,398	78,596	16,749	15,112	18,999	9,059	8,937	13,476
net assets	266,324	266,324	266,324	266,324	696,317	591,441	368,227	276,715	118,616	6,980	4,709	5,360	465	2,542	7,867	23,817
total shareholders funds	266,324	266,324	266,324	266,324	696,317	591,441	368,227	276,715	118,616	6,980	4,709	5,360	465	2,542	7,867	23,817

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	-13,626	-11,031	-1,947	-430,416	128,869	271,334	110,716	196,962	139,128	2,726	-684	6,298	-2,134	-5,370	-16,042	32,876
Depreciation				4,762	6,882	3,736	4,498	2,821	3,158	1,210	531	1,586	1,654	2,870	2,708	2,099
Amortisation
Tax					-24,601	-52,359	-21,466	-39,525	-27,909	-568		-1,462				-9,223
Stock								-9,797	-25,552	35,349					-300	300
Debtors				-273,746	84,368	87,590	60,919	-67,369	128,341	-6,536	1,785	9,763	-1,143	1,105	-4,688	7,155
Creditors				-56,505	3,369	21,136	13,481	-43,770	-16,046	61,847	13,237	-3,742	7,218	-1,464	-11,976	13,476
Accruals and Deferred Income				-118,501	-64,047	71,396	-44,526	80,435	100,789		-11,600	-145	2,722	1,586	7,437
Deferred Taxes & Provisions				-905	942		-130	1,275
Cash flow from operations	-13,626	-11,031	-1,947	-327,819	-32,954	227,653	1,654	275,364	96,331	36,402	-301	-7,228	10,603	-3,483	-12,885	31,773
Investing Activities
capital expenditure					-9,011	-5,850	-4,526		-9,943	-1,666	-2,523	-400	-2,208	-484	-1,829	-6,297
Change in Investments
cash flow from investments					-9,011	-5,850	-4,526		-9,943	-1,666	-2,523	-400	-2,208	-484	-1,829	-6,297
Financing Activities
Bank loans
Group/Directors Accounts						-99,679	99,679
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments								-59	59
other long term liabilities
share issue																100
interest	13,626	11,031	1,947	423	608	4,238	2,262	662	417	113	33	59	57	45	92	64
cash flow from financing	13,626	11,031	1,947	423	608	-95,441	101,941	603	476	113	33	59	57	45	92	164
cash and cash equivalents
cash				-327,396	-41,357	126,363	99,069	275,967	86,864	34,849	-2,791	-7,569	8,452	-3,922	-14,622	25,640
overdraft
change in cash				-327,396	-41,357	126,363	99,069	275,967	86,864	34,849	-2,791	-7,569	8,452	-3,922	-14,622	25,640

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for smorgasbord studio limited. Get real-time insights into smorgasbord studio limited'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 smorgasbord studio limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CF11 area or any other competitors across 12 key performance metrics.

SMORGASBORD STUDIO LIMITED group structure

Smorgasbord Studio Limited has no subsidiary companies.

Ultimate parent company

SMORGASBORD STUDIO LIMITED

06640681

SMORGASBORD STUDIO LIMITED Shareholders

dylan griffith	60%
vicky beech	40%

Smorgasbord Studio Limited currently has 1 director, Mr Dylan Griffith serving since Dec 2020.

officer	country	age	start	end	role
Mr Dylan Griffith	United Kingdom	56 years	Dec 2020	-	Director

P&L

March 2024

turnover

1.5k

+5%

operating profit

-13.6k

gross margin

40.2%

-1.95%

turnover

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

Balance Sheet

March 2024

net assets

266.3k

total assets

293.3k

cash

259.5k

net assets

Total assets minus all liabilities

Similar Companies

kingsland linassi limited

newleaf marketing communications ltd

initial ideas advertising limited

1.5

glass shed limited

type a agency ltd

3.5

company number

06640681

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

82990 - Other business support service activities n.e.c.

incorporation date

July 2008

ultimate parent company

None

previous names

N/A

address

tudor house 16 cathedral road, cardiff, CF11 9LJ

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 smorgasbord studio limited.

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 SMORGASBORD STUDIO LIMITED. This can take several minutes, an email will notify you when this has completed.

smorgasbord studio limited Company Information

smorgasbord studio limited Estimated Valuation

smorgasbord studio limited Estimated Valuation

smorgasbord studio limited Estimated Valuation

Smorgasbord Studio Limited Overview

Smorgasbord Studio Limited Health Check

SMORGASBORD STUDIO LIMITED financials

smorgasbord studio limited Credit Report and Business Information

Smorgasbord Studio Limited Competitor Analysis

smorgasbord studio limited Ownership

smorgasbord studio limited directors

smorgasbord studio limited company details

smorgasbord studio limited Charges & Mortgages

smorgasbord studio limited Capital Raised & Share Issues BETA

smorgasbord studio limited Companies House Filings - See Documents