soopa doopa branding limited Company Information
Company Number
07550313
Next Accounts
Jun 2025
Shareholders
soopa doopa ltd
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
norfolk house station road, st. ives, cambridgeshire, PE27 5AF
Website
http://yourbrandhero.comsoopa doopa branding limited Estimated Valuation
Pomanda estimates the enterprise value of SOOPA DOOPA BRANDING LIMITED at £804.9k based on a Turnover of £1.1m and 0.73x industry multiple (adjusted for size and gross margin).
soopa doopa branding limited Estimated Valuation
Pomanda estimates the enterprise value of SOOPA DOOPA BRANDING LIMITED at £210.8k based on an EBITDA of £48.9k and a 4.31x industry multiple (adjusted for size and gross margin).
soopa doopa branding limited Estimated Valuation
Pomanda estimates the enterprise value of SOOPA DOOPA BRANDING LIMITED at £1m based on Net Assets of £444.1k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Soopa Doopa Branding Limited Overview
Soopa Doopa Branding Limited is a live company located in cambridgeshire, PE27 5AF with a Companies House number of 07550313. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 2011, it's largest shareholder is soopa doopa ltd with a 100% stake. Soopa Doopa Branding Limited is a established, small sized company, Pomanda has estimated its turnover at £1.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Soopa Doopa Branding Limited Health Check
Pomanda's financial health check has awarded Soopa Doopa Branding 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
5 Strong
4 Regular
3 Weak
Size
annual sales of £1.1m, make it in line with the average company (£920.2k)
- Soopa Doopa Branding Limited
£920.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 44%, show it is growing at a faster rate (6.4%)
- Soopa Doopa Branding Limited
6.4% - Industry AVG
Production
with a gross margin of 40.9%, this company has a comparable cost of product (40.9%)
- Soopa Doopa Branding Limited
40.9% - Industry AVG
Profitability
an operating margin of 4.2% make it less profitable than the average company (6.4%)
- Soopa Doopa Branding Limited
6.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (14)
3 - Soopa Doopa Branding Limited
14 - Industry AVG
Pay Structure
on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)
- Soopa Doopa Branding Limited
£30.9k - Industry AVG
Efficiency
resulting in sales per employee of £366.9k, this is more efficient (£88.9k)
- Soopa Doopa Branding Limited
£88.9k - Industry AVG
Debtor Days
it gets paid by customers after 68 days, this is later than average (29 days)
- Soopa Doopa Branding Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 41 days, this is close to average (39 days)
- Soopa Doopa Branding Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (37 days)
- Soopa Doopa Branding Limited
37 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 136 weeks, this is more cash available to meet short term requirements (45 weeks)
136 weeks - Soopa Doopa Branding Limited
45 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.4%, this is a lower level of debt than the average (45.3%)
22.4% - Soopa Doopa Branding Limited
45.3% - Industry AVG
SOOPA DOOPA BRANDING LIMITED financials
Soopa Doopa Branding Limited's latest turnover from September 2023 is estimated at £1.1 million and the company has net assets of £444.1 thousand. According to their latest financial statements, Soopa Doopa Branding Limited has 3 employees and maintains cash reserves of £333.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 5,324 | 7,944 | 3,054 | 6,252 | 10,760 | 3,748 | 6,861 | 5,000 | 1,936 | 854 | 2,644 | 4,625 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 7,703 | 12,160 | 20,000 | 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 | 13,027 | 20,104 | 23,054 | 6,252 | 10,760 | 3,748 | 6,861 | 5,000 | 1,936 | 854 | 2,644 | 4,625 | 0 |
Stock & work in progress | 2,863 | 2,863 | 2,591 | 2,347 | 14,996 | 5,540 | 3,000 | 12,400 | 64,933 | 0 | 0 | 0 | 0 |
Trade Debtors | 206,003 | 269,130 | 177,839 | 61,963 | 631,251 | 271,088 | 226,024 | 136,645 | 117,281 | 136,578 | 53,707 | 95,018 | 0 |
Group Debtors | 0 | 0 | 0 | 51,460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 16,780 | 19,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 333,718 | 263,220 | 473,267 | 597,731 | 557,158 | 429,850 | 321,343 | 459,864 | 193,133 | 83,993 | 46,461 | 38,199 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 559,364 | 555,113 | 653,697 | 713,501 | 1,203,405 | 706,478 | 550,367 | 608,909 | 375,347 | 220,571 | 100,168 | 133,217 | 0 |
total assets | 572,391 | 575,217 | 676,751 | 719,753 | 1,214,165 | 710,226 | 557,228 | 613,909 | 377,283 | 221,425 | 102,812 | 137,842 | 0 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 10,648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 74,513 | 119,680 | 103,637 | 10,002 | 468,357 | 231,651 | 118,401 | 132,022 | 196,169 | 104,334 | 78,963 | 120,076 | 0 |
Group/Directors Accounts | 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 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 52,457 | 55,967 | 46,048 | 31,011 | 104,922 | 49,766 | 43,244 | 109,319 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 126,970 | 175,647 | 160,333 | 41,013 | 573,279 | 281,417 | 161,645 | 241,341 | 196,169 | 104,334 | 78,963 | 120,076 | 0 |
loans | 0 | 0 | 37,002 | 50,000 | 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 | 16,807 | 0 |
provisions | 1,331 | 1,933 | 580 | 1,188 | 2,152 | 749 | 1,372 | 1,000 | 387 | 171 | 529 | 925 | 0 |
total long term liabilities | 1,331 | 1,933 | 37,582 | 51,188 | 2,152 | 749 | 1,372 | 1,000 | 387 | 171 | 529 | 17,732 | 0 |
total liabilities | 128,301 | 177,580 | 197,915 | 92,201 | 575,431 | 282,166 | 163,017 | 242,341 | 196,556 | 104,505 | 79,492 | 137,808 | 0 |
net assets | 444,090 | 397,637 | 478,836 | 627,552 | 638,734 | 428,060 | 394,211 | 371,568 | 180,727 | 116,920 | 23,320 | 34 | 0 |
total shareholders funds | 444,090 | 397,637 | 478,836 | 627,552 | 638,734 | 428,060 | 394,211 | 371,568 | 180,727 | 116,920 | 23,320 | 34 | 0 |
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||
Operating Profit | |||||||||||||
Depreciation | 2,620 | 3,053 | 3,198 | 4,508 | 2,413 | 3,631 | 2,491 | 1,875 | 681 | 2,822 | 2,481 | 2,314 | |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tax | |||||||||||||
Stock | 0 | 272 | 244 | -12,649 | 9,456 | 2,540 | -9,400 | -52,533 | 64,933 | 0 | 0 | 0 | 0 |
Debtors | -66,247 | 111,191 | 64,416 | -517,828 | 360,163 | 45,064 | 89,379 | 19,364 | -19,297 | 82,871 | -41,311 | 95,018 | 0 |
Creditors | -45,167 | 16,043 | 93,635 | -458,355 | 236,706 | 113,250 | -13,621 | -64,147 | 91,835 | 25,371 | -41,113 | 120,076 | 0 |
Accruals and Deferred Income | -3,510 | 9,919 | 15,037 | -73,911 | 55,156 | 6,522 | -66,075 | 109,319 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | -602 | 1,353 | -608 | -964 | 1,403 | -623 | 372 | 613 | 216 | -358 | -396 | 925 | 0 |
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | -4,457 | -7,840 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||||
Financing Activities | |||||||||||||
Bank loans | 0 | -10,648 | 10,648 | 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 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | -37,002 | -12,998 | 50,000 | 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 | -16,807 | 16,807 | 0 |
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | 70,498 | -210,047 | -124,464 | 40,573 | 127,308 | 108,507 | -138,521 | 266,731 | 109,140 | 37,532 | 8,262 | 38,199 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 70,498 | -210,047 | -124,464 | 40,573 | 127,308 | 108,507 | -138,521 | 266,731 | 109,140 | 37,532 | 8,262 | 38,199 | 0 |
soopa doopa branding limited Credit Report and Business Information
Soopa Doopa Branding Limited Competitor Analysis
Perform a competitor analysis for soopa doopa branding limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in PE27 area or any other competitors across 12 key performance metrics.
soopa doopa branding limited Ownership
SOOPA DOOPA BRANDING LIMITED group structure
Soopa Doopa Branding Limited has no subsidiary companies.
soopa doopa branding limited directors
Soopa Doopa Branding Limited currently has 2 directors. The longest serving directors include Mr Thomas Scott-Paul (Sep 2011) and Mr Gavin Lambert (Nov 2014).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Thomas Scott-Paul | 44 years | Sep 2011 | - | Director | |
Mr Gavin Lambert | England | 43 years | Nov 2014 | - | Director |
P&L
September 2023turnover
1.1m
-16%
operating profit
46.3k
0%
gross margin
41%
+2.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
444.1k
+0.12%
total assets
572.4k
0%
cash
333.7k
+0.27%
net assets
Total assets minus all liabilities
soopa doopa branding limited company details
company number
07550313
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
March 2011
age
14
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
addictive branding ltd (February 2012)
accountant
-
auditor
-
address
norfolk house station road, st. ives, cambridgeshire, PE27 5AF
Bank
-
Legal Advisor
-
soopa doopa branding 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 soopa doopa branding limited.
soopa doopa branding 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 SOOPA DOOPA BRANDING LIMITED. This can take several minutes, an email will notify you when this has completed.
soopa doopa branding limited Companies House Filings - See Documents
date | description | view/download |
---|