elite model management london limited
elite model management london limited Company Information
Company Number
06735736
Next Accounts
Sep 2025
Shareholders
elite licensing company sagl
Group Structure
View All
Industry
Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
+1Registered Address
third and fourth floors, 74/74a margaret street, london, W1W 8SU
elite model management london limited Estimated Valuation
Pomanda estimates the enterprise value of ELITE MODEL MANAGEMENT LONDON LIMITED at £7.2m based on a Turnover of £10.1m and 0.71x industry multiple (adjusted for size and gross margin).
elite model management london limited Estimated Valuation
Pomanda estimates the enterprise value of ELITE MODEL MANAGEMENT LONDON LIMITED at £0 based on an EBITDA of £-284.1k and a 8.21x industry multiple (adjusted for size and gross margin).
elite model management london limited Estimated Valuation
Pomanda estimates the enterprise value of ELITE MODEL MANAGEMENT LONDON LIMITED at £0 based on Net Assets of £-2m and 1.98x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Elite Model Management London Limited Overview
Elite Model Management London Limited is a live company located in london, W1W 8SU with a Companies House number of 06735736. It operates in the motion picture, television and other theatrical casting activities sector, SIC Code 78101. Founded in October 2008, it's largest shareholder is elite licensing company sagl with a 100% stake. Elite Model Management London Limited is a established, mid sized company, Pomanda has estimated its turnover at £10.1m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Elite Model Management London Limited Health Check
Pomanda's financial health check has awarded Elite Model Management London Limited a 3 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
3 Strong
3 Regular
5 Weak
Size
annual sales of £10.1m, make it larger than the average company (£7.4m)
- Elite Model Management London Limited
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a similar rate (24.4%)
- Elite Model Management London Limited
24.4% - Industry AVG
Production
with a gross margin of 56%, this company has a comparable cost of product (56%)
- Elite Model Management London Limited
56% - Industry AVG
Profitability
an operating margin of -3.5% make it less profitable than the average company (12.8%)
- Elite Model Management London Limited
12.8% - Industry AVG
Employees
with 24 employees, this is below the industry average (44)
24 - Elite Model Management London Limited
44 - Industry AVG
Pay Structure
on an average salary of £57.3k, the company has an equivalent pay structure (£57.3k)
- Elite Model Management London Limited
£57.3k - Industry AVG
Efficiency
resulting in sales per employee of £422.7k, this is more efficient (£226.9k)
- Elite Model Management London Limited
£226.9k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (29 days)
- Elite Model Management London Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 296 days, this is slower than average (51 days)
- Elite Model Management London Limited
51 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Elite Model Management London Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (23 weeks)
3 weeks - Elite Model Management London Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 178.9%, this is a higher level of debt than the average (72.2%)
178.9% - Elite Model Management London Limited
72.2% - Industry AVG
ELITE MODEL MANAGEMENT LONDON LIMITED financials
Elite Model Management London Limited's latest turnover from December 2023 is estimated at £10.1 million and the company has net assets of -£2 million. According to their latest financial statements, Elite Model Management London Limited has 24 employees and maintains cash reserves of £307.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 7,898,072 | 5,773,374 | 10,993,738 | 7,463,706 | 6,797,401 | 6,114,028 | 5,163,102 | ||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 5,624,842 | 4,190,301 | 8,117,669 | 5,741,712 | 4,711,209 | 4,299,197 | 3,665,760 | ||||||||
| Gross Profit | 2,273,230 | 1,583,073 | 2,876,069 | 1,721,994 | 2,086,192 | 1,814,831 | 1,497,342 | ||||||||
| Admin Expenses | 2,939,581 | 2,883,803 | 4,290,285 | 2,663,100 | 2,535,719 | 2,179,058 | 1,518,883 | ||||||||
| Operating Profit | -666,351 | -1,300,730 | -1,414,216 | -941,106 | -449,527 | -364,227 | -21,541 | ||||||||
| Interest Payable | 17,588 | 886 | 500 | 39,533 | 38,003 | 32,658 | 50,353 | ||||||||
| Interest Receivable | 10 | 34 | |||||||||||||
| Pre-Tax Profit | -683,929 | -1,301,582 | -1,414,716 | -980,639 | -487,530 | -396,885 | -71,894 | ||||||||
| Tax | |||||||||||||||
| Profit After Tax | -683,929 | -1,301,582 | -1,414,716 | -980,639 | -487,530 | -396,885 | -71,894 | ||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | -683,929 | -1,301,582 | -1,414,716 | -980,639 | -487,530 | -396,885 | -71,894 | ||||||||
| Employee Costs | 1,706,938 | 1,646,960 | 2,043,390 | 1,394,481 | 1,413,561 | 1,209,091 | 822,879 | ||||||||
| Number Of Employees | 24 | 22 | 23 | 28 | 31 | 30 | 28 | 26 | 29 | 29 | 24 | 18 | |||
| EBITDA* | -600,677 | -1,209,418 | -1,331,640 | -877,024 | -400,956 | -363,447 | -10,267 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 41,120 | 86,675 | 143,489 | 207,937 | 333,297 | 32,246 | 88,323 | 156,098 | 222,138 | 279,750 | 125,622 | 41,086 | 27,078 | 29,065 | 22,759 |
| Intangible Assets | 1,094 | 340 | 500 | 790 | 1,570 | ||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 41,120 | 86,675 | 143,489 | 207,937 | 333,297 | 32,246 | 88,323 | 157,192 | 222,478 | 280,250 | 126,412 | 42,656 | 27,078 | 29,065 | 22,759 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 1,285,478 | 1,713,150 | 2,706,782 | 1,003,000 | 2,137,304 | 1,661,488 | 1,766,563 | 1,599,303 | 1,931,678 | 1,537,316 | 1,343,579 | 1,288,442 | 1,257,456 | 618,682 | 386,702 |
| Group Debtors | 348,847 | 354,150 | 322,976 | 395,591 | 201,234 | 324,851 | 361,405 | 104,696 | 19,573 | 2,563 | 1,413 | ||||
| Misc Debtors | 601,564 | 513,989 | 226,532 | 286,812 | 569,100 | 382,459 | 120,812 | 101,663 | 80,464 | 98,629 | 86,714 | 9,249 | 21,819 | 38,778 | |
| Cash | 307,199 | 321,872 | 200,454 | 123,635 | 425,783 | 405,885 | 145,626 | 296,207 | 166,652 | 280,147 | 235,486 | 280,653 | 74,259 | 137,662 | 178,623 |
| misc current assets | |||||||||||||||
| total current assets | 2,543,088 | 2,903,161 | 3,456,744 | 1,809,038 | 3,333,421 | 2,774,683 | 2,394,406 | 1,997,173 | 2,283,490 | 1,935,665 | 1,668,342 | 1,579,757 | 1,353,534 | 795,122 | 565,325 |
| total assets | 2,584,208 | 2,989,836 | 3,600,233 | 2,016,975 | 3,666,718 | 2,806,929 | 2,482,729 | 2,154,365 | 2,505,968 | 2,215,915 | 1,794,754 | 1,622,413 | 1,380,612 | 824,187 | 588,084 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 3,631,293 | 4,102,957 | 3,981,524 | 2,991,284 | 4,427,446 | 3,440,496 | 3,249,081 | 2,064,039 | 2,344,519 | 1,576,953 | 1,231,197 | 1,054,073 | 898,770 | 609,971 | 292,890 |
| Group/Directors Accounts | 430,542 | 1,768,624 | 1,021,482 | 2,401,451 | 1,815,322 | 761,871 | 769,005 | 2,967,195 | 2,007,049 | 1,543,678 | 897,421 | 730,132 | |||
| other short term finances | 618,674 | 405,723 | 386,982 | ||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 562,120 | 270,761 | 617,187 | 390,915 | 589,043 | 354,939 | 354,615 | 274,217 | 463,944 | 424,189 | 507,511 | 282,698 | 235,764 | 171,108 | 163,903 |
| total current liabilities | 4,623,955 | 6,142,342 | 5,620,193 | 5,783,650 | 6,831,811 | 4,557,306 | 4,372,701 | 5,305,451 | 4,815,512 | 3,544,820 | 2,636,129 | 2,066,903 | 1,753,208 | 1,186,802 | 843,775 |
| loans | 700,000 | ||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 700,000 | ||||||||||||||
| total liabilities | 4,623,955 | 6,142,342 | 5,620,193 | 6,483,650 | 6,831,811 | 4,557,306 | 4,372,701 | 5,305,451 | 4,815,512 | 3,544,820 | 2,636,129 | 2,066,903 | 1,753,208 | 1,186,802 | 843,775 |
| net assets | -2,039,747 | -3,152,506 | -2,019,960 | -4,466,675 | -3,165,093 | -1,750,377 | -1,889,972 | -3,151,086 | -2,309,544 | -1,328,905 | -841,375 | -444,490 | -372,596 | -362,615 | -255,691 |
| total shareholders funds | -2,039,747 | -3,152,506 | -2,019,960 | -4,466,675 | -3,165,093 | -1,750,377 | -1,889,972 | -3,151,086 | -2,309,544 | -1,328,905 | -841,375 | -444,490 | -372,596 | -362,615 | -255,691 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -666,351 | -1,300,730 | -1,414,216 | -941,106 | -449,527 | -364,227 | -21,541 | ||||||||
| Depreciation | 73,909 | 68,865 | 65,674 | 91,312 | 82,576 | 63,939 | 77,511 | 71,281 | 64,082 | 48,571 | 780 | 11,274 | 7,349 | 6,152 | 8,692 |
| Amortisation | 1,094 | 1,160 | 1,755 | 1,250 | |||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -345,400 | -675,001 | 1,570,887 | -1,222,235 | 538,840 | 120,018 | 547,814 | -415,872 | 461,320 | 222,662 | 133,752 | 19,829 | 621,815 | 270,758 | 386,702 |
| Creditors | -471,664 | 121,433 | 990,240 | -1,436,162 | 986,950 | 191,415 | 1,185,042 | -280,480 | 767,566 | 345,756 | 177,124 | 155,303 | 288,799 | 317,081 | 292,890 |
| Accruals and Deferred Income | 291,359 | -346,426 | 226,272 | -198,128 | 234,104 | 324 | 80,398 | -189,727 | 39,755 | -83,322 | 224,813 | 46,934 | 64,656 | 7,205 | 163,903 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -955,052 | -1,621,473 | -649,426 | -531,023 | -361,184 | -95,262 | 172,141 | ||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -1,338,082 | 747,142 | -1,379,969 | 586,129 | 1,053,451 | -7,134 | -2,198,190 | 960,146 | 463,371 | 646,257 | 167,289 | 730,132 | |||
| Other Short Term Loans | -618,674 | 212,951 | 18,741 | 386,982 | |||||||||||
| Long term loans | -700,000 | 700,000 | |||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -17,578 | -852 | -500 | -39,533 | -38,003 | -32,658 | -50,353 | ||||||||
| cash flow from financing | 1,033,097 | 1,285,277 | 1,052,951 | 423,838 | 608,254 | 134,631 | 61,105 | ||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -14,673 | 121,418 | 76,819 | -302,148 | 19,898 | 260,259 | -150,581 | 129,555 | -113,495 | 44,661 | -45,167 | 206,394 | -63,403 | -40,961 | 178,623 |
| overdraft | |||||||||||||||
| change in cash | -14,673 | 121,418 | 76,819 | -302,148 | 19,898 | 260,259 | -150,581 | 129,555 | -113,495 | 44,661 | -45,167 | 206,394 | -63,403 | -40,961 | 178,623 |
elite model management london limited Credit Report and Business Information
Elite Model Management London Limited Competitor Analysis
Perform a competitor analysis for elite model management london limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in W1W area or any other competitors across 12 key performance metrics.
elite model management london limited Ownership
ELITE MODEL MANAGEMENT LONDON LIMITED group structure
Elite Model Management London Limited has no subsidiary companies.
Ultimate parent company
ELITE MODEL MANAGEMENT LONDON LIMITED
06735736
elite model management london limited directors
Elite Model Management London Limited currently has 2 directors. The longest serving directors include Mr Paolo Barbieri (May 2016) and Mr Fabio Pelino (Aug 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paolo Barbieri | England | 62 years | May 2016 | - | Director |
| Mr Fabio Pelino | England | 61 years | Aug 2017 | - | Director |
P&L
December 2023turnover
10.1m
-2%
operating profit
-358k
0%
gross margin
56%
+5.8%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-2m
-0.35%
total assets
2.6m
-0.14%
cash
307.2k
-0.05%
net assets
Total assets minus all liabilities
Similar Companies
elite model management london limited company details
company number
06735736
Type
Private limited with Share Capital
industry
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
78101 - Motion picture, television and other theatrical casting
incorporation date
October 2008
age
17
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
frame models ltd (January 2009)
accountant
-
auditor
A.C.T. AUDIT LIMITED
address
third and fourth floors, 74/74a margaret street, london, W1W 8SU
Bank
HSBC BANK PLC
Legal Advisor
-
elite model management london 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 elite model management london limited.
elite model management london 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 ELITE MODEL MANAGEMENT LONDON LIMITED. This can take several minutes, an email will notify you when this has completed.
elite model management london limited Companies House Filings - See Documents
| date | description | view/download |
|---|
