i spoil u media ltd
i spoil u media ltd Company Information
Company Number
07576235
Website
www.ispoilumedia.comRegistered Address
31 seymour terrace, seymour street, liverpool, merseyside, L3 5PE
Industry
Web portals
Telephone
01517085775
Next Accounts Due
November 2024
Group Structure
View All
Directors
Paul Smith13 Years
Shareholders
paul steven smith 100%
i spoil u media ltd Estimated Valuation
Pomanda estimates the enterprise value of I SPOIL U MEDIA LTD at £2 based on a Turnover of £3 and 0.68x industry multiple (adjusted for size and gross margin).
i spoil u media ltd Estimated Valuation
Pomanda estimates the enterprise value of I SPOIL U MEDIA LTD at £0 based on an EBITDA of £-31.5k and a 3.05x industry multiple (adjusted for size and gross margin).
i spoil u media ltd Estimated Valuation
Pomanda estimates the enterprise value of I SPOIL U MEDIA LTD at £2 based on Net Assets of £1 and 2.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
I Spoil U Media Ltd Overview
I Spoil U Media Ltd is a dissolved company that was located in liverpool, L3 5PE with a Companies House number of 07576235. It operated in the web portals sector, SIC Code 63120. Founded in March 2011, it's largest shareholder was paul steven smith with a 100% stake. The last turnover for I Spoil U Media Ltd was estimated at £3.3.
Upgrade for unlimited company reports & a free credit check
I Spoil U Media Ltd Health Check
Pomanda's financial health check has awarded I Spoil U Media Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
7 Weak
Size
annual sales of £3.3, make it smaller than the average company (£619.9k)
- I Spoil U Media Ltd
£619.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -97%, show it is growing at a slower rate (16.6%)
- I Spoil U Media Ltd
16.6% - Industry AVG
Production
with a gross margin of 24.1%, this company has a higher cost of product (64.6%)
- I Spoil U Media Ltd
64.6% - Industry AVG
Profitability
an operating margin of -947018.4% make it less profitable than the average company (2.6%)
- I Spoil U Media Ltd
2.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (31)
- I Spoil U Media Ltd
31 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
- I Spoil U Media Ltd
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £3.3, this is less efficient (£144.4k)
- I Spoil U Media Ltd
£144.4k - Industry AVG
Debtor Days
it gets paid by customers after 109 days, this is later than average (41 days)
- I Spoil U Media Ltd
41 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- I Spoil U Media Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- I Spoil U Media Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - I Spoil U Media Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - I Spoil U Media Ltd
- - Industry AVG
I SPOIL U MEDIA LTD financials
I Spoil U Media Ltd's latest turnover from March 2019 is estimated at £3 and the company has net assets of £1. According to their latest financial statements, we estimate that I Spoil U Media Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 736 | 981 | 1,308 | 1,744 | 2,325 | 3,100 | 150 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 736 | 981 | 1,308 | 1,744 | 2,325 | 3,100 | 150 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1 | 8,266 | 43,774 | 38,557 | 40,470 | 18,192 | 10,482 | 6,820 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 27,036 | 0 | 0 | 0 | 8,303 | 9,329 | 9,866 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1 | 35,302 | 43,774 | 38,557 | 40,470 | 26,495 | 19,811 | 16,686 |
| total assets | 1 | 36,038 | 44,755 | 39,865 | 42,214 | 28,820 | 22,911 | 16,836 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 4,671 | 16,266 | 17,265 | 20,589 | 18,254 | 20,804 | 22,683 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 4,671 | 16,266 | 17,265 | 20,589 | 18,254 | 20,804 | 22,683 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 4,671 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 4,671 | 0 | 0 | 0 |
| total liabilities | 0 | 4,671 | 16,266 | 17,265 | 25,260 | 18,254 | 20,804 | 22,683 |
| net assets | 1 | 31,367 | 28,489 | 22,600 | 16,954 | 10,566 | 2,107 | -5,847 |
| total shareholders funds | 1 | 31,367 | 28,489 | 22,600 | 16,954 | 10,566 | 2,107 | -5,847 |
| Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 245 | 0 | 775 | 0 | 0 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -8,265 | -35,508 | 5,217 | -1,913 | 22,278 | 7,710 | 3,662 | 6,820 |
| Creditors | -4,671 | -11,595 | -999 | -3,324 | 2,335 | -2,550 | -1,879 | 22,683 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 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 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | -4,671 | 4,671 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -27,036 | 27,036 | 0 | 0 | -8,303 | -1,026 | -537 | 9,866 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -27,036 | 27,036 | 0 | 0 | -8,303 | -1,026 | -537 | 9,866 |
i spoil u media ltd Credit Report and Business Information
I Spoil U Media Ltd Competitor Analysis
Perform a competitor analysis for i spoil u media ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in L 3 area or any other competitors across 12 key performance metrics.
i spoil u media ltd Ownership
I SPOIL U MEDIA LTD group structure
I Spoil U Media Ltd has no subsidiary companies.
Ultimate parent company
I SPOIL U MEDIA LTD
07576235
i spoil u media ltd directors
I Spoil U Media Ltd currently has 1 director, Mr Paul Smith serving since Mar 2011.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Smith | England | 51 years | Mar 2011 | - | Director |
P&L
March 2019turnover
3.3
-100%
operating profit
-31.5k
0%
gross margin
24.1%
-5.9%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2019net assets
1
-1%
total assets
1
-1%
cash
0
-1%
net assets
Total assets minus all liabilities
Similar Companies
i spoil u media ltd company details
company number
07576235
Type
Private limited with Share Capital
industry
63120 - Web portals
incorporation date
March 2011
age
13
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2019
previous names
N/A
accountant
-
auditor
-
address
31 seymour terrace, seymour street, liverpool, merseyside, L3 5PE
Bank
-
Legal Advisor
-
i spoil u media 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 i spoil u media ltd.
i spoil u media ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
