Given Agency Limited

POWER SEARCH PRICING

SOLUTIONS

given agency limited Company Information

Live

EstablishedMidRapid

Company Number

07048051

Website

www.givenlondon.com

Registered Address

26-29 cross street, london, EC1N 8UH

Industry

Advertising agencies

Telephone

02074900239

Next Accounts Due

September 2025

Group Structure

View All

Directors

Rebecca Willan15 Years

Stuart McLachlan0 Years

View All

Shareholders

given agency holdings limited 100%

given agency limited Estimated Valuation

£7.6m

Pomanda estimates the enterprise value of GIVEN AGENCY LIMITED at £7.6m based on Net Assets of £3.6m and 2.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Given Agency Limited is a live company located in london, EC1N 8UH with a Companies House number of 07048051. It operates in the advertising agencies sector, SIC Code 73110. Founded in October 2009, it's largest shareholder is given agency holdings limited with a 100% stake. Given Agency Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.2m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Given Agency Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

4 Regular

3 Weak

Size

annual sales of £5.2m, make it smaller than the average company (£9.6m)

Growth

3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (5.5%)

EXPORT

Given Agency Limited's latest turnover from December 2023 is estimated at £5.2 million and the company has net assets of £3.6 million. According to their latest financial statements, Given Agency Limited has 46 employees and maintains cash reserves of £3 million 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	Oct 2010
Turnover	5,178,294	6,678,500	4,179,475	2,258,567	3,336,006	2,773,053	2,316,376	2,450,269	1,335,488	1,806,990	2,731,874	1,065,428	778,634	501,293
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,919,368	3,569,443	2,095,763	1,217,703	1,843,608	1,518,018	1,267,311	1,288,355	703,328	986,027	1,514,760	608,952	432,846	274,414
Gross Profit	2,258,925	3,109,058	2,083,712	1,040,864	1,492,398	1,255,035	1,049,065	1,161,914	632,160	820,963	1,217,114	456,477	345,789	226,879
Admin Expenses	1,657,726	2,345,972	1,371,289	528,238	1,020,052	980,657	681,662	923,153	563,063	889,703	1,081,707	316,068	263,446	213,144
Operating Profit	601,199	763,086	712,423	512,626	472,346	274,378	367,403	238,761	69,097	-68,740	135,407	140,409	82,343	13,735
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	134,342	73,149	4,145	1,091	4,318	2,733	1,608	721	1,000	491	384	520	179	13
Pre-Tax Profit	735,541	836,235	716,568	513,717	476,664	277,111	369,011	239,481	70,096	-68,249	135,791	140,929	82,522	13,747
Tax	-183,885	-158,885	-136,148	-97,606	-90,566	-52,651	-70,112	-47,896	-14,019	0	-31,232	-33,823	-21,456	-3,849
Profit After Tax	551,656	677,350	580,420	416,111	386,098	224,460	298,899	191,585	56,077	-68,249	104,559	107,106	61,066	9,898
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	551,656	677,350	580,420	416,111	386,098	224,460	298,899	191,585	56,077	-68,249	104,559	107,106	61,066	9,898
Employee Costs	2,916,395	2,660,004	1,972,911	1,668,352	1,529,826	1,329,833	793,028	820,293	658,443	612,364	868,363	317,765	260,041	147,844
Number Of Employees	46	42	32	28	26	23	14	15	12	11	16	6	5	3
EBITDA*	667,899	821,327	739,095	539,975	507,477	302,951	387,667	256,869	82,522	-60,501	140,564	144,089	85,262	14,254

* 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	Oct 2010
Tangible Assets	126,035	177,657	128,608	22,396	36,690	60,206	51,218	58,821	50,015	10,090	6,316	2,527	2,400	519
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	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
Total Fixed Assets	126,035	177,657	128,608	22,396	36,690	60,206	51,218	58,821	50,015	10,090	6,316	2,527	2,400	519
Stock & work in progress	37,382	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	865,797	1,530,662	913,773	306,940	664,761	518,587	580,492	568,126	242,096	344,637	554,526	202,220	140,834	87,680
Group Debtors	265,962	235,749	235,834	244,163	212,495	227,495	227,495	0	0	0	0	0	0	0
Misc Debtors	288,265	215,366	81,630	180,985	200,442	277,587	192,117	145,999	98,964	0	0	0	0	0
Cash	3,033,597	2,340,094	1,839,832	1,476,463	705,579	446,001	282,721	360,630	215,875	183,938	12,303	141,406	66,478	5,055
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,491,003	4,321,871	3,071,069	2,208,551	1,783,277	1,469,670	1,282,825	1,074,755	556,935	528,575	566,829	343,626	207,312	92,735
total assets	4,617,038	4,499,528	3,199,677	2,230,947	1,819,967	1,529,876	1,334,043	1,133,576	606,950	538,665	573,145	346,153	209,712	93,254
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	64,567	104,292	54,580	41,437	58,530	53,860	35,867	33,489	13,632	324,185	289,251	167,576	138,242	83,245
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	923,826	1,305,342	752,531	397,545	382,867	479,115	526,983	627,793	315,688	0	0	0	0	0
total current liabilities	988,393	1,409,634	807,111	438,982	441,397	532,975	562,850	661,282	329,320	324,185	289,251	167,576	138,242	83,245
loans	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
Accruals and Deferred Income	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
provisions	31,509	44,414	24,436	4,255	6,971	11,400	10,152	10,152	7,073	0	1,263	505	504	109
total long term liabilities	31,509	44,414	24,436	4,255	6,971	11,400	10,152	10,152	7,073	0	1,263	505	504	109
total liabilities	1,019,902	1,454,048	831,547	443,237	448,368	544,375	573,002	671,434	336,393	324,185	290,514	168,081	138,746	83,354
net assets	3,597,136	3,045,480	2,368,130	1,787,710	1,371,599	985,501	761,041	462,142	270,557	214,480	282,631	178,072	70,966	9,900
total shareholders funds	3,597,136	3,045,480	2,368,130	1,787,710	1,371,599	985,501	761,041	462,142	270,557	214,480	282,631	178,072	70,966	9,900

	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	Oct 2010
Operating Activities
Operating Profit	601,199	763,086	712,423	512,626	472,346	274,378	367,403	238,761	69,097	-68,740	135,407	140,409	82,343	13,735
Depreciation	66,700	58,241	26,672	27,349	35,131	28,573	20,264	18,108	13,425	8,239	5,157	3,680	2,919	519
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-183,885	-158,885	-136,148	-97,606	-90,566	-52,651	-70,112	-47,896	-14,019	0	-31,232	-33,823	-21,456	-3,849
Stock	37,382	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-561,753	750,540	499,149	-345,610	54,029	23,565	285,979	373,065	-3,577	-209,889	352,306	61,386	53,154	87,680
Creditors	-39,725	49,712	13,143	-17,093	4,670	17,993	2,378	19,857	-310,553	34,934	121,675	29,334	54,997	83,245
Accruals and Deferred Income	-381,516	552,811	354,986	14,678	-96,248	-47,868	-100,810	312,105	315,688	0	0	0	0	0
Deferred Taxes & Provisions	-12,905	19,978	20,181	-2,716	-4,429	1,248	0	3,079	7,073	-1,263	758	1	395	109
Cash flow from operations	574,239	534,403	492,108	782,848	266,875	198,108	-66,856	170,949	84,288	183,059	-120,541	78,215	66,044	6,079
Investing Activities
capital expenditure	-15,078	-107,290	-132,884	-13,055	-11,615	-37,561	-12,661	-26,914	-53,350	-12,013	-8,946	-3,807	-4,800	-1,038
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-15,078	-107,290	-132,884	-13,055	-11,615	-37,561	-12,661	-26,914	-53,350	-12,013	-8,946	-3,807	-4,800	-1,038
Financing Activities
Bank loans	0	0	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	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	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
other long term liabilities	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	98	0	0	0	2
interest	134,342	73,149	4,145	1,091	4,318	2,733	1,608	721	1,000	491	384	520	179	13
cash flow from financing	134,342	73,149	4,145	1,091	4,318	2,733	1,608	721	1,000	589	384	520	179	15
cash and cash equivalents
cash	693,503	500,262	363,369	770,884	259,578	163,280	-77,909	144,755	31,937	171,635	-129,103	74,928	61,423	5,055
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	693,503	500,262	363,369	770,884	259,578	163,280	-77,909	144,755	31,937	171,635	-129,103	74,928	61,423	5,055

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for given agency limited. Get real-time insights into given agency 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 given agency limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in EC1N area or any other competitors across 12 key performance metrics.

GIVEN AGENCY LIMITED group structure

Given Agency Limited has no subsidiary companies.

Ultimate parent company

GIVEN AGENCY HOLDINGS LIMITED

10572289

1 parent

GIVEN AGENCY LIMITED

07048051

GIVEN AGENCY LIMITED Shareholders

given agency holdings limited

100%

Given Agency Limited currently has 4 directors. The longest serving directors include Ms Rebecca Willan (Oct 2009) and Mr Stuart McLachlan (Mar 2024).

officer	country	age	start	end	role
Ms Rebecca Willan	England	41 years	Oct 2009	-	Director
Mr Stuart McLachlan	England	37 years	Mar 2024	-	Director
Mr Anthony Nicholson	England	55 years	Mar 2024	-	Director
Mr Anthony Nicholson	United Kingdom	55 years	Mar 2024	-	Director

P&L

December 2023

turnover

5.2m

-22%

operating profit

601.2k

gross margin

43.7%

-6.29%

turnover

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

Balance Sheet

December 2023

net assets

3.6m

+0.18%

total assets

4.6m

+0.03%

cash

+0.3%

net assets

Total assets minus all liabilities

Similar Companies

digital minds limited

hv recognition limited

meridian outdoor advertising limited

modus publicity limited

1.5

cubaka limited

company number

07048051

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

October 2009

ultimate parent company

GIVEN AGENCY HOLDINGS LIMITED

previous names

given london limited (April 2021)

address

26-29 cross street, london, EC1N 8UH

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 1 charges/mortgages relating to given agency limited. Currently there are 0 open charges and 1 have been satisfied in the past.

given agency limited Company Information

given agency limited Estimated Valuation

given agency limited Estimated Valuation

given agency limited Estimated Valuation

Given Agency Limited Overview

Given Agency Limited Health Check

GIVEN AGENCY LIMITED financials

given agency limited Credit Report and Business Information

Given Agency Limited Competitor Analysis

given agency limited Ownership

given agency limited directors

given agency limited company details

given agency limited Charges & Mortgages

given agency limited Companies House Filings - See Documents