storyboard development ltd
storyboard development ltd Company Information
Company Number
07568984
Website
storyboarddg.wordpress.comRegistered Address
74 riversdale road, london, N5 2JZ
Industry
Motion picture production activities
Telephone
-
Next Accounts Due
June 2024
Group Structure
View All
Shareholders
james berger 29.2%
simon savage 20.8%
View Allstoryboard development ltd Estimated Valuation
Pomanda estimates the enterprise value of STORYBOARD DEVELOPMENT LTD at £212.7k based on a Turnover of £740.5k and 0.29x industry multiple (adjusted for size and gross margin).
storyboard development ltd Estimated Valuation
Pomanda estimates the enterprise value of STORYBOARD DEVELOPMENT LTD at £0 based on an EBITDA of £-1.2k and a 1.37x industry multiple (adjusted for size and gross margin).
storyboard development ltd Estimated Valuation
Pomanda estimates the enterprise value of STORYBOARD DEVELOPMENT LTD at £296.4k based on Net Assets of £209.8k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Storyboard Development Ltd Overview
Storyboard Development Ltd is a dissolved company that was located in london, N5 2JZ with a Companies House number of 07568984. It operated in the motion picture production activities sector, SIC Code 59111. Founded in March 2011, it's largest shareholder was james berger with a 29.2% stake. The last turnover for Storyboard Development Ltd was estimated at £740.5k.
Upgrade for unlimited company reports & a free credit check
Storyboard Development Ltd Health Check
Pomanda's financial health check has awarded Storyboard Development Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £740.5k, make it smaller than the average company (£1.3m)
- Storyboard Development Ltd
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (3.2%)
- Storyboard Development Ltd
3.2% - Industry AVG
Production
with a gross margin of 0.5%, this company has a comparable cost of product (0.5%)
- Storyboard Development Ltd
0.5% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (0.2%)
- Storyboard Development Ltd
0.2% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Storyboard Development Ltd
7 - Industry AVG
Pay Structure
on an average salary of £48.9k, the company has an equivalent pay structure (£48.9k)
- Storyboard Development Ltd
£48.9k - Industry AVG
Efficiency
resulting in sales per employee of £246.8k, this is equally as efficient (£217.4k)
- Storyboard Development Ltd
£217.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Storyboard Development Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Storyboard Development Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 97 days, this is more than average (59 days)
- Storyboard Development Ltd
59 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 521 weeks, this is more cash available to meet short term requirements (13 weeks)
521 weeks - Storyboard Development Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.7%, this is a lower level of debt than the average (89.9%)
0.7% - Storyboard Development Ltd
89.9% - Industry AVG
STORYBOARD DEVELOPMENT LTD financials
Storyboard Development Ltd's latest turnover from March 2022 is estimated at £740.5 thousand and the company has net assets of £209.8 thousand. According to their latest financial statements, Storyboard Development Ltd has 3 employees and maintains cash reserves of £15.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 196,036 | 191,036 | 191,036 | 191,036 | 191,036 | 190,036 | 190,036 | 189,411 | 177,366 | 161,871 | 76,411 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239 | 281 | 1,838 | 5,262 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 15,288 | 21,307 | 21,360 | 23,209 | 24,860 | 26,056 | 27,647 | 30,057 | 43,761 | 64,698 | 151,786 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 211,324 | 212,343 | 212,546 | 214,245 | 215,896 | 216,092 | 217,683 | 219,707 | 221,408 | 228,407 | 233,459 |
| total assets | 211,324 | 212,343 | 212,546 | 214,245 | 215,896 | 216,092 | 217,683 | 219,707 | 221,408 | 228,407 | 233,459 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,222 | 2,800 | 7,159 | 4,737 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,523 | 1,523 | 773 | 1,523 | 2,273 | 1,523 | 2,223 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,523 | 1,523 | 773 | 1,523 | 2,273 | 1,523 | 2,223 | 2,222 | 2,800 | 7,159 | 4,737 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 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 |
| total liabilities | 1,523 | 1,523 | 773 | 1,523 | 2,273 | 1,523 | 2,223 | 2,222 | 2,800 | 7,159 | 4,737 |
| net assets | 209,801 | 210,820 | 211,773 | 212,722 | 213,623 | 214,569 | 215,460 | 217,485 | 218,608 | 221,248 | 228,722 |
| total shareholders funds | 209,801 | 210,820 | 211,773 | 212,722 | 213,623 | 214,569 | 215,460 | 217,485 | 218,608 | 221,248 | 228,722 |
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||
| Stock | 5,000 | 0 | 0 | 0 | 1,000 | 0 | 625 | 12,045 | 15,495 | 85,460 | 76,411 |
| Debtors | 0 | -150 | 150 | 0 | 0 | 0 | -239 | -42 | -1,557 | -3,424 | 5,262 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | -2,222 | -578 | -4,359 | 2,422 | 4,737 |
| Accruals and Deferred Income | 0 | 750 | -750 | -750 | 750 | -700 | 2,223 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -6,019 | -53 | -1,849 | -1,651 | -1,196 | -1,591 | -2,410 | -13,704 | -20,937 | -87,088 | 151,786 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -6,019 | -53 | -1,849 | -1,651 | -1,196 | -1,591 | -2,410 | -13,704 | -20,937 | -87,088 | 151,786 |
storyboard development ltd Credit Report and Business Information
Storyboard Development Ltd Competitor Analysis
Perform a competitor analysis for storyboard development ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
storyboard development ltd Ownership
STORYBOARD DEVELOPMENT LTD group structure
Storyboard Development Ltd has no subsidiary companies.
Ultimate parent company
STORYBOARD DEVELOPMENT LTD
07568984
storyboard development ltd directors
Storyboard Development Ltd currently has 3 directors. The longest serving directors include Mr James Walker (Mar 2011) and Mr Nicholas Clark Windo (Mar 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Walker | United Kingdom | 44 years | Mar 2011 | - | Director |
| Mr Nicholas Clark Windo | United Kingdom | 44 years | Mar 2011 | - | Director |
| Mr Edward Boase | United Kingdom | 45 years | Mar 2011 | - | Director |
P&L
March 2022turnover
740.5k
-4%
operating profit
-1.2k
0%
gross margin
0.6%
-47.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
209.8k
0%
total assets
211.3k
0%
cash
15.3k
-0.28%
net assets
Total assets minus all liabilities
Similar Companies
storyboard development ltd company details
company number
07568984
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
March 2011
age
13
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
74 riversdale road, london, N5 2JZ
last accounts submitted
March 2022
storyboard development ltd 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 storyboard development ltd.
storyboard development ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
