pantheon partners limited
pantheon partners limited Company Information
Group Structure
View All
Industry
Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
Registered Address
6 porter street, london, W1U 6DD
Website
www.pantheoncf.co.ukpantheon partners limited Estimated Valuation
Pomanda estimates the enterprise value of PANTHEON PARTNERS LIMITED at £127.2k based on a Turnover of £274.1k and 0.46x industry multiple (adjusted for size and gross margin).
pantheon partners limited Estimated Valuation
Pomanda estimates the enterprise value of PANTHEON PARTNERS LIMITED at £0 based on an EBITDA of £-1.2m and a 3.34x industry multiple (adjusted for size and gross margin).
pantheon partners limited Estimated Valuation
Pomanda estimates the enterprise value of PANTHEON PARTNERS LIMITED at £0 based on Net Assets of £-2.3m and 2.3x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pantheon Partners Limited Overview
Pantheon Partners Limited is a live company located in london, W1U 6DD with a Companies House number of 07456105. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in December 2010, it's largest shareholder is andrew greystoke with a 100% stake. Pantheon Partners Limited is a established, micro sized company, Pomanda has estimated its turnover at £274.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pantheon Partners Limited Health Check
Pomanda's financial health check has awarded Pantheon Partners Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £274.1k, make it smaller than the average company (£1.8m)
- Pantheon Partners Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -51%, show it is growing at a slower rate (5.8%)
- Pantheon Partners Limited
5.8% - Industry AVG
Production
with a gross margin of 24.2%, this company has a higher cost of product (44.7%)
- Pantheon Partners Limited
44.7% - Industry AVG
Profitability
an operating margin of -436.3% make it less profitable than the average company (6%)
- Pantheon Partners Limited
6% - Industry AVG
Employees
with 6 employees, this is below the industry average (17)
6 - Pantheon Partners Limited
17 - Industry AVG
Pay Structure
on an average salary of £49.6k, the company has an equivalent pay structure (£49.6k)
- Pantheon Partners Limited
£49.6k - Industry AVG
Efficiency
resulting in sales per employee of £45.7k, this is less efficient (£117.8k)
- Pantheon Partners Limited
£117.8k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is later than average (57 days)
- Pantheon Partners Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 183 days, this is slower than average (33 days)
- Pantheon Partners Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pantheon Partners Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Pantheon Partners Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4223.3%, this is a higher level of debt than the average (52.8%)
4223.3% - Pantheon Partners Limited
52.8% - Industry AVG
PANTHEON PARTNERS LIMITED financials
Pantheon Partners Limited's latest turnover from June 2023 is estimated at £274.1 thousand and the company has net assets of -£2.3 million. According to their latest financial statements, Pantheon Partners Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | ||||||||||||
| Gross Profit | ||||||||||||
| Admin Expenses | ||||||||||||
| Operating Profit | ||||||||||||
| Interest Payable | ||||||||||||
| Interest Receivable | ||||||||||||
| Pre-Tax Profit | ||||||||||||
| Tax | ||||||||||||
| Profit After Tax | ||||||||||||
| Dividends Paid | ||||||||||||
| Retained Profit | ||||||||||||
| Employee Costs | ||||||||||||
| Number Of Employees | 6 | 6 | 6 | 7 | 6 | 4 | 4 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 240 | 480 | 1,425 | 2,192 | 3,034 | 8,040 | 10,457 | 8,441 | ||||
| Intangible Assets | ||||||||||||
| Investments & Other | ||||||||||||
| Debtors (Due After 1 year) | ||||||||||||
| Total Fixed Assets | 240 | 480 | 1,425 | 2,192 | 3,034 | 8,040 | 10,457 | 8,441 | ||||
| Stock & work in progress | ||||||||||||
| Trade Debtors | 54,818 | 1,088,808 | 1,113,206 | 1,019,385 | 826,626 | 719,446 | 286,938 | 121,360 | 20,852 | 54,861 | ||
| Group Debtors | ||||||||||||
| Misc Debtors | 633,158 | 424,553 | ||||||||||
| Cash | 1,627 | 48 | 3,389 | 18,678 | 2,371 | 9 | ||||||
| misc current assets | ||||||||||||
| total current assets | 54,818 | 1,088,808 | 1,113,206 | 1,019,385 | 826,626 | 719,446 | 634,785 | 424,601 | 290,327 | 140,038 | 23,223 | 54,870 |
| total assets | 54,818 | 1,088,808 | 1,113,206 | 1,019,385 | 826,866 | 719,926 | 636,210 | 426,793 | 293,361 | 148,078 | 33,680 | 63,311 |
| Bank overdraft | ||||||||||||
| Bank loan | ||||||||||||
| Trade Creditors | 104,538 | 47,145 | 51,617 | 16,113 | 1,648,681 | 1,409,178 | 1,746 | 1,755 | 660,983 | 386,094 | 104,908 | 69,083 |
| Group/Directors Accounts | ||||||||||||
| other short term finances | ||||||||||||
| hp & lease commitments | ||||||||||||
| other current liabilities | 1,230,924 | 931,976 | ||||||||||
| total current liabilities | 104,538 | 47,145 | 51,617 | 16,113 | 1,648,681 | 1,409,178 | 1,232,670 | 933,731 | 660,983 | 386,094 | 104,908 | 69,083 |
| loans | ||||||||||||
| hp & lease commitments | ||||||||||||
| Accruals and Deferred Income | ||||||||||||
| other liabilities | 2,210,562 | 2,105,848 | 2,060,853 | 1,915,853 | ||||||||
| provisions | ||||||||||||
| total long term liabilities | 2,210,562 | 2,105,848 | 2,060,853 | 1,915,853 | ||||||||
| total liabilities | 2,315,100 | 2,152,993 | 2,112,470 | 1,931,966 | 1,648,681 | 1,409,178 | 1,232,670 | 933,731 | 660,983 | 386,094 | 104,908 | 69,083 |
| net assets | -2,260,282 | -1,064,185 | -999,264 | -912,581 | -821,815 | -689,252 | -596,460 | -506,938 | -367,622 | -238,016 | -71,228 | -5,772 |
| total shareholders funds | -2,260,282 | -1,064,185 | -999,264 | -912,581 | -821,815 | -689,252 | -596,460 | -506,938 | -367,622 | -238,016 | -71,228 | -5,772 |
| Jun 2023 | Jun 2022 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 1,727 | 2,642 | 5,006 | 5,006 | 4,164 | 2,814 | ||||||
| Amortisation | ||||||||||||
| Tax | ||||||||||||
| Stock | ||||||||||||
| Debtors | -1,033,990 | 1,088,808 | 93,821 | 192,759 | 107,180 | 86,288 | 208,605 | 137,615 | 165,578 | 100,508 | -34,009 | 54,861 |
| Creditors | 57,393 | 47,145 | 35,504 | -1,632,568 | 239,503 | 1,407,432 | -9 | -659,228 | 274,889 | 281,186 | 35,825 | 69,083 |
| Accruals and Deferred Income | -1,230,924 | 298,948 | 931,976 | |||||||||
| Deferred Taxes & Provisions | ||||||||||||
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | ||||||||||||
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | ||||||||||||
| Group/Directors Accounts | ||||||||||||
| Other Short Term Loans | ||||||||||||
| Long term loans | ||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||
| other long term liabilities | 104,714 | 2,105,848 | 145,000 | 1,915,853 | ||||||||
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | -1,627 | 1,579 | -3,341 | -15,289 | 16,307 | 2,362 | 9 | |||||
| overdraft | ||||||||||||
| change in cash | -1,627 | 1,579 | -3,341 | -15,289 | 16,307 | 2,362 | 9 |
pantheon partners limited Credit Report and Business Information
Pantheon Partners Limited Competitor Analysis
Perform a competitor analysis for pantheon partners limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W1U area or any other competitors across 12 key performance metrics.
pantheon partners limited Ownership
PANTHEON PARTNERS LIMITED group structure
Pantheon Partners Limited has 1 subsidiary company.
Ultimate parent company
PANTHEON PARTNERS LIMITED
07456105
1 subsidiary
pantheon partners limited directors
Pantheon Partners Limited currently has 1 director, Mr Andrew Greystoke serving since Nov 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Greystoke | 82 years | Nov 2015 | - | Director |
P&L
June 2023turnover
274.1k
-86%
operating profit
-1.2m
0%
gross margin
24.3%
+4.45%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-2.3m
+1.12%
total assets
54.8k
-0.95%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
pantheon partners limited company details
company number
07456105
Type
Private limited with Share Capital
industry
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
December 2010
age
15
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
pantheon cf limited (October 2011)
pantheon corporate finance limited (October 2011)
accountant
-
auditor
-
address
6 porter street, london, W1U 6DD
Bank
-
Legal Advisor
-
pantheon partners 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 pantheon partners limited.
pantheon partners 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 PANTHEON PARTNERS LIMITED. This can take several minutes, an email will notify you when this has completed.
pantheon partners limited Companies House Filings - See Documents
| date | description | view/download |
|---|
