blayze consulting group limitedEstimated Valuation
£775.4k
Pomanda estimates the enterprise value of BLAYZE CONSULTING GROUP LIMITED at £775.4k based on a Turnover of £6.8m and 0.11x industry multiple (adjusted for size and gross margin).
blayze consulting group limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLAYZE CONSULTING GROUP LIMITED at £0 based on an EBITDA of £-426.2k and a 2.46x industry multiple (adjusted for size and gross margin).
blayze consulting group limitedEstimated Valuation
£2.2m
Pomanda estimates the enterprise value of BLAYZE CONSULTING GROUP LIMITED at £2.2m based on Net Assets of £1.8m and 1.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blayze Consulting Group LimitedOverview
Blayze Consulting Group Limited is a live company located in london, EC3R 5DD with a Companies House number of 06906335. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in May 2009, it's largest shareholder is
blayze group holdings limited
with a 100% stake. Blayze Consulting Group Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£6.8m with
declining
growth in recent years.
Pomanda's financial health check has awarded Blayze Consulting Group Limited a 4 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 Rating4out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £6.8m, make it smaller than the average company (£8.5m)
£6.8m - Blayze Consulting Group Limited
£8.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (10%)
-2% - Blayze Consulting Group Limited
10% - Industry AVG
Production
with a gross margin of 13.2%, this company has a higher cost of product (23.6%)
13.2% - Blayze Consulting Group Limited
23.6% - Industry AVG
Profitability
an operating margin of -6.3% make it less profitable than the average company (2.7%)
-6.3% - Blayze Consulting Group Limited
2.7% - Industry AVG
Employees
with 43 employees, this is similar to the industry average (45)
43 - Blayze Consulting Group Limited
45 - Industry AVG
Pay Structure
on an average salary of £51.4k, the company has an equivalent pay structure (£51.4k)
£51.4k - Blayze Consulting Group Limited
£51.4k - Industry AVG
Efficiency
resulting in sales per employee of £157.9k, this is equally as efficient (£152.8k)
£157.9k - Blayze Consulting Group Limited
£152.8k - Industry AVG
Debtor Days
it gets paid by customers after 84 days, this is later than average (41 days)
84 days - Blayze Consulting Group Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 32 days, this is slower than average (9 days)
32 days - Blayze Consulting Group Limited
9 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blayze Consulting Group Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 87 weeks, this is more cash available to meet short term requirements (10 weeks)
87 weeks - Blayze Consulting Group Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.2%, this is a lower level of debt than the average (66.9%)
24.2% - Blayze Consulting Group Limited
66.9% - Industry AVG
BLAYZE CONSULTING GROUP LIMITED financials
EXPORT
Blayze Consulting Group Limited's latest turnover from May 2024 is estimated at £6.8 million and the company has net assets of £1.8 million. According to their latest financial statements, Blayze Consulting Group Limited has 43 employees and maintains cash reserves of £873.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
6,789,208
5,355,062
5,317,106
7,129,950
7,533,405
11,063,738
10,666,703
9,210,860
8,767,713
5,416,237
4,121,874
3,054,132
1,825,927
131,019
109,961
Other Income Or Grants
Cost Of Sales
5,893,154
4,617,690
4,597,140
6,258,969
6,509,675
9,614,501
9,319,075
7,973,191
7,551,102
4,634,468
3,534,651
2,587,139
1,530,850
108,447
90,510
Gross Profit
896,055
737,372
719,965
870,982
1,023,730
1,449,238
1,347,627
1,237,669
1,216,611
781,769
587,223
466,993
295,078
22,572
19,450
Admin Expenses
1,322,295
1,703,851
476,925
1,035,728
941,553
1,506,653
333,456
357,863
624,728
381,047
292,175
433,884
212,584
-247,716
17,688
Operating Profit
-426,240
-966,479
243,040
-164,746
82,177
-57,415
1,014,171
879,806
591,883
400,722
295,048
33,109
82,494
270,288
1,762
Interest Payable
Interest Receivable
95,372
137,061
34,631
3,905
3,806
29,608
20,592
8,362
13,215
9,833
6,162
3,538
2,234
1,066
209
Pre-Tax Profit
-330,868
-829,418
277,670
-160,841
85,983
-27,807
1,034,763
888,168
605,098
410,555
301,210
36,647
84,728
271,354
1,971
Tax
-52,757
-16,337
-196,605
-168,752
-121,019
-82,111
-63,254
-8,429
-20,335
-70,552
-552
Profit After Tax
-330,868
-829,418
224,913
-160,841
69,646
-27,807
838,158
719,416
484,078
328,444
237,956
28,218
64,393
200,802
1,419
Dividends Paid
Retained Profit
-330,868
-829,418
224,913
-160,841
69,646
-27,807
838,158
719,416
484,078
328,444
237,956
28,218
64,393
200,802
1,419
Employee Costs
2,212,232
2,152,217
1,906,352
1,674,056
1,738,994
1,792,795
1,692,248
1,549,342
1,184,738
473,700
354,330
302,320
229,925
35,835
35,711
Number Of Employees
43
43
40
40
40
40
40
37
29
12
9
8
6
1
1
EBITDA*
-426,240
-961,082
255,522
-153,072
91,112
-43,907
1,084,993
1,018,376
763,669
498,171
354,635
85,645
83,197
270,809
2,320
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
1,860
6,919
11,753
12,633
11,581
11,139
13,567
20,906
25,015
8,360
1,731
1,521
1,675
Intangible Assets
60,000
190,000
174,445
56,667
100,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,860
6,919
11,753
12,633
11,581
71,139
203,567
195,351
81,682
108,360
1,731
1,521
1,675
Stock & work in progress
Trade Debtors
1,567,445
1,134,409
866,997
899,567
706,027
1,860,982
1,227,486
900,094
748,379
563,663
501,245
213,075
187,921
20,235
24,231
Group Debtors
Misc Debtors
11,364
1,587
Cash
873,668
2,759,552
3,332,053
3,594,067
4,216,109
3,395,883
4,499,713
3,736,940
2,952,926
2,332,985
1,600,376
864,364
550,765
342,783
83,714
misc current assets
total current assets
2,441,113
3,893,961
4,199,050
4,493,634
4,922,136
5,256,865
5,727,199
4,637,034
3,701,305
2,896,648
2,101,621
1,077,439
750,050
364,605
107,945
total assets
2,441,113
3,893,961
4,200,910
4,500,553
4,933,889
5,269,498
5,738,780
4,708,173
3,904,872
3,091,999
2,183,303
1,185,799
751,781
366,126
109,620
Bank overdraft
Bank loan
Trade Creditors
518,936
685,568
1,191,115
1,715,671
1,988,166
2,393,421
2,834,896
2,642,447
2,559,560
1,165,084
943,998
890,965
485,165
25,446
9,160
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
138,458
99,040
total current liabilities
518,936
685,568
1,191,115
1,715,671
1,988,166
2,393,421
2,834,896
2,642,447
2,559,560
1,165,084
943,998
890,965
485,165
163,904
108,200
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
72,668
1,028,016
1,065,681
706,515
provisions
total long term liabilities
72,668
1,028,016
1,065,681
706,515
total liabilities
591,604
1,713,584
1,191,115
1,715,671
1,988,166
2,393,421
2,834,896
2,642,447
2,559,560
2,230,765
1,650,513
890,965
485,165
163,904
108,200
net assets
1,849,509
2,180,377
3,009,795
2,784,882
2,945,723
2,876,077
2,903,884
2,065,726
1,345,312
861,234
532,790
294,834
266,616
202,222
1,420
total shareholders funds
1,849,509
2,180,377
3,009,795
2,784,882
2,945,723
2,876,077
2,903,884
2,065,726
1,345,312
861,234
532,790
294,834
266,616
202,222
1,420
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
-426,240
-966,479
243,040
-164,746
82,177
-57,415
1,014,171
879,806
591,883
400,722
295,048
33,109
82,494
270,288
1,762
Depreciation
5,397
12,482
11,674
8,935
13,508
10,822
8,570
7,341
5,227
6,254
2,536
703
521
558
Amortisation
60,000
130,000
164,445
92,222
53,333
50,000
Tax
-52,757
-16,337
-196,605
-168,752
-121,019
-82,111
-63,254
-8,429
-20,335
-70,552
-552
Stock
Debtors
433,036
267,412
-32,570
193,540
-1,154,955
633,496
327,392
151,715
184,716
62,418
288,170
13,790
177,463
-2,409
24,231
Creditors
-166,632
-505,547
-524,556
-272,495
-405,255
-441,475
192,449
82,887
1,394,476
221,086
53,033
405,800
459,719
16,286
9,160
Accruals and Deferred Income
-138,458
39,418
99,040
Deferred Taxes & Provisions
Cash flow from operations
-1,025,908
-1,734,041
-289,221
-619,107
824,475
-1,118,878
753,445
780,796
1,852,410
574,728
56,244
469,226
206,660
258,370
85,737
Investing Activities
capital expenditure
-3,537
-7,423
-6,840
-8,055
-14,560
-11,264
-6,142
-180,002
-211,118
-32,909
-159,165
-913
-367
-2,233
Change in Investments
cash flow from investments
-3,537
-7,423
-6,840
-8,055
-14,560
-11,264
-6,142
-180,002
-211,118
-32,909
-159,165
-913
-367
-2,233
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-955,348
1,028,016
-1,065,681
359,166
706,515
share issue
998
1
1
interest
95,372
137,061
34,631
3,905
3,806
29,608
20,592
8,362
13,215
9,833
6,162
3,538
2,234
1,066
209
cash flow from financing
-859,976
1,165,077
34,631
3,905
3,806
29,608
20,592
9,360
-1,052,466
368,999
712,677
3,538
2,235
1,066
210
cash and cash equivalents
cash
-1,885,884
-572,501
-262,014
-622,042
820,226
-1,103,830
762,773
784,014
619,941
732,609
736,012
313,599
207,982
259,069
83,714
overdraft
change in cash
-1,885,884
-572,501
-262,014
-622,042
820,226
-1,103,830
762,773
784,014
619,941
732,609
736,012
313,599
207,982
259,069
83,714
blayze consulting group 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 blayze consulting group limited. Get real-time insights into blayze consulting group limited's credit score, group structure and payment trends.
Blayze Consulting Group Limited Competitor Analysis
Perform a competitor analysis for blayze consulting group limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in EC3R area or any other competitors across 12 key performance metrics.
blayze consulting group limited Ownership
BLAYZE CONSULTING GROUP LIMITED group structure
Blayze Consulting Group Limited has 2 subsidiary companies.
blayze consulting group 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 blayze consulting group limited.
blayze consulting group 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 BLAYZE CONSULTING GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
blayze consulting group limitedCompanies House Filings - See Documents
