Game Republic Limited

POWER SEARCH PRICING

SOLUTIONS

game republic limited Company Information

Live

EstablishedMicroLow

Company Number

07543330

Website

gamesrepublic.com

Registered Address

15 victoria park, shipley, west yorkshire, BD18 4RL

Industry

Ready-made interactive leisure and entertainment software development

Telephone

Next Accounts Due

November 2025

Group Structure

View All

Directors

James Sefton13 Years

Jacqueline Mulligan7 Years

Shareholders

jacqueline anne mulligan 50%

james sefton 50%

game republic limited Estimated Valuation

£107.2k

Pomanda estimates the enterprise value of GAME REPUBLIC LIMITED at £107.2k based on a Turnover of £154.9k and 0.69x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Game Republic Limited is a live company located in west yorkshire, BD18 4RL with a Companies House number of 07543330. It operates in the ready-made interactive leisure and entertainment software development sector, SIC Code 62011. Founded in February 2011, it's largest shareholder is jacqueline anne mulligan with a 50% stake. Game Republic Limited is a established, micro sized company, Pomanda has estimated its turnover at £154.9k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Game Republic Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £154.9k, make it smaller than the average company (£5.3m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (11.2%)

EXPORT

Game Republic Limited's latest turnover from February 2024 is estimated at £154.9 thousand and the company has net assets of £11.7 thousand. According to their latest financial statements, Game Republic Limited has 2 employees and maintains cash reserves of £82.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012
Turnover	154,878	311,068	238,664	138,974	128,538	202,786	193,675	213,034	58,280	74,305	149,904	52,335	27,267
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	51,273	137,190	122,851	63,863	67,271	105,461	95,752	99,307	25,014	32,184	66,819	28,241	13,316
Gross Profit	103,605	173,878	115,813	75,112	61,267	97,325	97,923	113,727	33,265	42,122	83,085	24,095	13,951
Admin Expenses	100,879	180,090	100,074	74,698	61,468	103,319	108,267	98,682	38,272	45,231	67,706	24,217	13,547
Operating Profit	2,726	-6,212	15,739	414	-201	-5,994	-10,344	15,045	-5,007	-3,109	15,379	-122	404
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	2,630	524	47	15	93	98	108	67	129	137	89	24	10
Pre-Tax Profit	5,356	-5,688	15,786	430	-108	-5,896	-10,236	15,113	-4,878	-2,972	15,468	-98	414
Tax	-1,339	0	-2,999	-82	0	0	0	-3,022	0	0	-3,558	0	-108
Profit After Tax	4,017	-5,688	12,787	348	-108	-5,896	-10,236	12,090	-4,878	-2,972	11,910	-98	306
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	4,017	-5,688	12,787	348	-108	-5,896	-10,236	12,090	-4,878	-2,972	11,910	-98	306
Employee Costs	119,803	124,584	118,765	106,173	106,210	103,269	98,210	103,531	46,203	47,926	87,734	44,146	40,848
Number Of Employees	2	2	2	2	2	2	2	2	1	1	2	1	1
EBITDA*	7,322	-2,859	18,481	2,300	2,113	-4,396	-8,980	15,788	-3,450	-1,506	17,426	839	1,045

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012
Tangible Assets	7,692	8,453	5,847	4,746	2,556	2,681	2,403	2,118	740	1,478	2,498	1,284	1,282
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	7,692	8,453	5,847	4,746	2,556	2,681	2,403	2,118	740	1,478	2,498	1,284	1,282
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	11,784	45,979	21,718	4,020	6,830	16,346	21,500	21,270	2,600	6,600	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	232	0	0	0	609	0	732	0	0	0	0	0
Cash	82,324	22,887	3,300	15,620	14,651	10,176	15,828	27,361	26,628	24,854	29,797	5,782	3,828
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	94,108	69,098	25,018	19,640	21,481	27,131	37,328	49,363	29,228	31,454	29,797	5,782	3,828
total assets	101,800	77,551	30,865	24,386	24,037	29,812	39,731	51,481	29,968	32,932	32,295	7,066	5,110
Bank overdraft	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
Trade Creditors	0	0	0	0	0	0	0	0	0	23,686	20,077	6,758	4,704
Group/Directors Accounts	0	0	0	0	0	0	0	0	19,782	0	0	0	0
other short term finances	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
other current liabilities	90,118	69,886	17,512	23,820	23,819	29,486	33,509	35,023	5,818	0	0	0	0
total current liabilities	90,118	69,886	17,512	23,820	23,819	29,486	33,509	35,023	25,600	23,686	20,077	6,758	4,704
loans	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
Accruals and Deferred Income	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
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	90,118	69,886	17,512	23,820	23,819	29,486	33,509	35,023	25,600	23,686	20,077	6,758	4,704
net assets	11,682	7,665	13,353	566	218	326	6,222	16,458	4,368	9,246	12,218	308	406
total shareholders funds	11,682	7,665	13,353	566	218	326	6,222	16,458	4,368	9,246	12,218	308	406

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012
Operating Activities
Operating Profit	2,726	-6,212	15,739	414	-201	-5,994	-10,344	15,045	-5,007	-3,109	15,379	-122	404
Depreciation	4,596	3,353	2,742	1,886	2,314	1,598	1,364	743	1,557	1,603	2,047	961	641
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,339	0	-2,999	-82	0	0	0	-3,022	0	0	-3,558	0	-108
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-34,427	24,493	17,698	-2,810	-10,125	-4,545	-502	19,402	-4,000	6,600	0	0	0
Creditors	0	0	0	0	0	0	0	0	-23,686	3,609	13,319	2,054	4,704
Accruals and Deferred Income	20,232	52,374	-6,308	1	-5,667	-4,023	-1,514	29,205	5,818	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	60,642	25,022	-8,524	5,029	6,571	-3,874	-9,992	22,569	-17,318	-4,497	27,187	2,893	5,641
Investing Activities
capital expenditure	-3,835	-5,959	-3,843	-4,076	-2,189	-1,876	-1,649	-2,121	-819	-583	-3,261	-963	-1,923
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-3,835	-5,959	-3,843	-4,076	-2,189	-1,876	-1,649	-2,121	-819	-583	-3,261	-963	-1,923
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	-19,782	19,782	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	2,630	524	47	15	93	98	108	67	129	137	89	24	10
cash flow from financing	2,630	524	47	15	93	98	108	-19,715	19,911	137	89	24	110
cash and cash equivalents
cash	59,437	19,587	-12,320	969	4,475	-5,652	-11,533	733	1,774	-4,943	24,015	1,954	3,828
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	59,437	19,587	-12,320	969	4,475	-5,652	-11,533	733	1,774	-4,943	24,015	1,954	3,828

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for game republic limited. Get real-time insights into game republic 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 game republic limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BD18 area or any other competitors across 12 key performance metrics.

GAME REPUBLIC LIMITED group structure

Game Republic Limited has no subsidiary companies.

Ultimate parent company

GAME REPUBLIC LIMITED

07543330

GAME REPUBLIC LIMITED Shareholders

jacqueline anne mulligan	50%
james sefton	50%

Game Republic Limited currently has 2 directors. The longest serving directors include Mr James Sefton (Feb 2011) and Ms Jacqueline Mulligan (Oct 2016).

officer	country	age	start	end	role
Mr James Sefton	England	54 years	Feb 2011	-	Director
Ms Jacqueline Mulligan	United Kingdom	54 years	Oct 2016	-	Director

P&L

February 2024

turnover

154.9k

-50%

operating profit

2.7k

gross margin

66.9%

+19.67%

turnover

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

Balance Sheet

February 2024

net assets

11.7k

+0.52%

total assets

101.8k

+0.31%

cash

82.3k

+2.6%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

madmunki ltd

barog limited

rebecca campbell creative ltd

pellomine consulting limited

please release me ltd

company number

07543330

Type

Private limited with Share Capital

industry

62011 - Ready-made interactive leisure and entertainment software development

incorporation date

February 2011

accounts

Total Exemption Full

ultimate parent company

None

previous names

uniquestatus limited (April 2011)

last accounts submitted

February 2024

address

15 victoria park, shipley, west yorkshire, BD18 4RL

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 game republic limited.

game republic limited Company Information

game republic limited Estimated Valuation

game republic limited Estimated Valuation

game republic limited Estimated Valuation

Game Republic Limited Overview

Game Republic Limited Health Check

GAME REPUBLIC LIMITED financials

game republic limited Credit Report and Business Information

Game Republic Limited Competitor Analysis

game republic limited Ownership

game republic limited directors

game republic limited company details

game republic limited Charges & Mortgages

game republic limited Companies House Filings - See Documents