Pomanda estimates the enterprise value of CORUSCATE DIGITAL LIMITED at £11.5k based on a Turnover of £22k and 0.52x industry multiple (adjusted for size and gross margin).
coruscate digital limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CORUSCATE DIGITAL LIMITED at £0 based on an EBITDA of £0 and a 3.57x industry multiple (adjusted for size and gross margin).
coruscate digital limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CORUSCATE DIGITAL LIMITED at £0 based on Net Assets of £-9.2k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Coruscate Digital LimitedOverview
Coruscate Digital Limited is a live company located in beckenham, BR3 5EN with a Companies House number of 07617175. It operates in the other information technology service activities sector, SIC Code 62090. Founded in April 2011, it's largest shareholder is
sara kelly
with a 50% stake. Coruscate Digital Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£22k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Coruscate Digital Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
5 Weak
Size
annual sales of £22k, make it smaller than the average company (£7.4m)
£22k - Coruscate Digital Limited
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (9.1%)
4% - Coruscate Digital Limited
9.1% - Industry AVG
Production
with a gross margin of 25.6%, this company has a higher cost of product (50.1%)
25.6% - Coruscate Digital Limited
50.1% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Coruscate Digital Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - Coruscate Digital Limited
43 - Industry AVG
Pay Structure
on an average salary of £72.6k, the company has an equivalent pay structure (£72.6k)
£72.6k - Coruscate Digital Limited
£72.6k - Industry AVG
Efficiency
resulting in sales per employee of £22k, this is less efficient (£178.2k)
£22k - Coruscate Digital Limited
£178.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Coruscate Digital Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 205 days, this is slower than average (34 days)
205 days - Coruscate Digital Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Coruscate Digital Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Coruscate Digital Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Coruscate Digital Limited
- - Industry AVG
CORUSCATE DIGITAL LIMITED financials
EXPORT
Coruscate Digital Limited's latest turnover from April 2024 is estimated at £22 thousand and the company has net assets of -£9.2 thousand. According to their latest financial statements, we estimate that Coruscate Digital Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Turnover
22,016
20,185
19,693
19,435
19,497
20,457
18,541
19,820
17,450
17,074
17,444
18,598
34,411
Other Income Or Grants
Cost Of Sales
16,392
15,044
14,628
14,752
14,824
15,436
13,717
14,404
12,465
12,029
12,278
12,882
23,813
Gross Profit
5,625
5,142
5,064
4,683
4,673
5,020
4,824
5,416
4,985
5,045
5,166
5,716
10,599
Admin Expenses
5,625
5,142
5,064
4,683
4,673
5,020
4,824
5,293
4,985
8,959
9,363
9,783
6,965
Operating Profit
123
-3,914
-4,197
-4,067
3,634
Interest Payable
Interest Receivable
7
44
37
Pre-Tax Profit
123
-3,914
-4,190
-4,023
3,671
Tax
-23
-881
Profit After Tax
100
-3,914
-4,190
-4,023
2,790
Dividends Paid
Retained Profit
100
-3,914
-4,190
-4,023
2,790
Employee Costs
72,576
70,254
65,976
63,030
59,399
59,876
57,407
55,690
53,446
54,635
53,529
50,501
51,182
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
123
-201
-2,373
-2,308
5,393
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Tangible Assets
3,713
5,537
7,296
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,713
5,537
7,296
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
163
2,780
14,782
misc current assets
total current assets
163
2,780
14,782
total assets
3,876
8,317
22,078
Bank overdraft
Bank loan
Trade Creditors
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,199
9,450
19,188
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,199
9,450
19,188
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,237
9,199
9,450
19,188
net assets
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-5,323
-1,133
2,890
total shareholders funds
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-9,237
-5,323
-1,133
2,890
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Operating Activities
Operating Profit
123
-3,914
-4,197
-4,067
3,634
Depreciation
3,713
1,824
1,759
1,759
Amortisation
Tax
-23
-881
Stock
Debtors
Creditors
38
-251
-9,738
19,188
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
100
-163
-2,624
-12,046
23,700
Investing Activities
capital expenditure
-9,055
Change in Investments
cash flow from investments
-9,055
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
7
44
37
cash flow from financing
-100
7
44
137
cash and cash equivalents
cash
-163
-2,617
-12,002
14,782
overdraft
change in cash
-163
-2,617
-12,002
14,782
coruscate digital limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for coruscate digital limited. Get real-time insights into coruscate digital limited's credit score, group structure and payment trends.
Perform a competitor analysis for coruscate digital limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BR3 area or any other competitors across 12 key performance metrics.
coruscate digital limited Ownership
CORUSCATE DIGITAL LIMITED group structure
Coruscate Digital Limited has no subsidiary companies.
Ultimate parent company
CORUSCATE DIGITAL LIMITED
07617175
CORUSCATE DIGITAL LIMITED Shareholders
The largest shareholders in Coruscate Digital Limited include Sara Kelly and Mahesh Ramachandra.
sara kelly
50%
mahesh ramachandra
50%
coruscate digital limited directors
Coruscate Digital Limited currently has 1 director, Mr Mahesh Ramachandra serving since Apr 2011.
62090 - Other information technology and computer service activities
incorporation date
April 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
16 repton court, the avenue, beckenham, kent, BR3 5EN
Bank
-
Legal Advisor
-
coruscate digital 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 coruscate digital limited.
coruscate digital 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 CORUSCATE DIGITAL LIMITED. This can take several minutes, an email will notify you when this has completed.
coruscate digital limitedCompanies House Filings - See Documents
