the bodyguard (london) limited
the bodyguard (london) limited Company Information
Company Number
07685121
Next Accounts
Dec 2025
Shareholders
michael harrison entertainment limited
crossroads live uk ltd
Group Structure
View All
Industry
Performing arts
Registered Address
45 monmouth street, 2nd floor, london, WC2H 9DG
Website
www.thebodyguardlondon.comthe bodyguard (london) limited Estimated Valuation
Pomanda estimates the enterprise value of THE BODYGUARD (LONDON) LIMITED at £34.8k based on a Turnover of £88.6k and 0.39x industry multiple (adjusted for size and gross margin).
the bodyguard (london) limited Estimated Valuation
Pomanda estimates the enterprise value of THE BODYGUARD (LONDON) LIMITED at £83k based on an EBITDA of £17.8k and a 4.66x industry multiple (adjusted for size and gross margin).
the bodyguard (london) limited Estimated Valuation
Pomanda estimates the enterprise value of THE BODYGUARD (LONDON) LIMITED at £11.5k based on Net Assets of £9.5k and 1.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Bodyguard (london) Limited Overview
The Bodyguard (london) Limited is a live company located in london, WC2H 9DG with a Companies House number of 07685121. It operates in the performing arts sector, SIC Code 90010. Founded in June 2011, it's largest shareholder is michael harrison entertainment limited with a 50% stake. The Bodyguard (london) Limited is a established, micro sized company, Pomanda has estimated its turnover at £88.6k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Bodyguard (london) Limited Health Check
Pomanda's financial health check has awarded The Bodyguard (London) 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
2 Strong
1 Regular
6 Weak
Size
annual sales of £88.6k, make it smaller than the average company (£344.6k)
- The Bodyguard (london) Limited
£344.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (9.5%)
- The Bodyguard (london) Limited
9.5% - Industry AVG
Production
with a gross margin of 6%, this company has a higher cost of product (31.2%)
- The Bodyguard (london) Limited
31.2% - Industry AVG
Profitability
an operating margin of 20.1% make it more profitable than the average company (1.1%)
- The Bodyguard (london) Limited
1.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (7)
2 - The Bodyguard (london) Limited
7 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£27k)
- The Bodyguard (london) Limited
£27k - Industry AVG
Efficiency
resulting in sales per employee of £44.3k, this is less efficient (£72.8k)
- The Bodyguard (london) Limited
£72.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- The Bodyguard (london) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- The Bodyguard (london) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Bodyguard (london) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 24 weeks, this is less cash available to meet short term requirements (122 weeks)
24 weeks - The Bodyguard (london) Limited
122 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97%, this is a higher level of debt than the average (23%)
97% - The Bodyguard (london) Limited
23% - Industry AVG
THE BODYGUARD (LONDON) LIMITED financials
The Bodyguard (London) Limited's latest turnover from March 2024 is estimated at £88.6 thousand and the company has net assets of £9.5 thousand. According to their latest financial statements, The Bodyguard (London) Limited has 2 employees and maintains cash reserves of £143.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 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 | 2 | 2 | 2 | 2 | 2 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||
| Intangible Assets | |||||||||||||
| Investments & Other | |||||||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | |||||||||||||
| Stock & work in progress | |||||||||||||
| Trade Debtors | |||||||||||||
| Group Debtors | |||||||||||||
| Misc Debtors | 173,170 | 377 | 178,963 | 177,885 | 177,496 | ||||||||
| Cash | 143,840 | 148,956 | 8,276 | 25,006 | 26,650 | 2 | 2 | 2 | 2 | 2 | |||
| misc current assets | |||||||||||||
| total current assets | 317,010 | 149,333 | 187,239 | 202,891 | 204,146 | 2 | 2 | 2 | 2 | 2 | |||
| total assets | 317,010 | 149,333 | 187,239 | 202,891 | 204,146 | 2 | 2 | 2 | 2 | 2 | |||
| Bank overdraft | |||||||||||||
| Bank loan | |||||||||||||
| Trade Creditors | 2,262 | 3,000 | 2,334 | ||||||||||
| Group/Directors Accounts | 28,016 | 28,016 | |||||||||||
| other short term finances | |||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | 307,558 | 156,748 | 163,875 | 176,661 | 204,144 | ||||||||
| total current liabilities | 307,558 | 159,010 | 194,891 | 207,011 | 204,144 | ||||||||
| loans | |||||||||||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | |||||||||||||
| other liabilities | |||||||||||||
| provisions | |||||||||||||
| total long term liabilities | |||||||||||||
| total liabilities | 307,558 | 159,010 | 194,891 | 207,011 | 204,144 | ||||||||
| net assets | 9,452 | -9,677 | -7,652 | -4,120 | 2 | 2 | 2 | 2 | 2 | 2 | |||
| total shareholders funds | 9,452 | -9,677 | -7,652 | -4,120 | 2 | 2 | 2 | 2 | 2 | 2 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | |||||||||||||
| Amortisation | |||||||||||||
| Tax | |||||||||||||
| Stock | |||||||||||||
| Debtors | 172,793 | -178,586 | 1,078 | 389 | 177,496 | ||||||||
| Creditors | -2,262 | -738 | 666 | 2,334 | |||||||||
| Accruals and Deferred Income | 150,810 | -7,127 | -12,786 | -27,483 | 204,144 | ||||||||
| Deferred Taxes & Provisions | |||||||||||||
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | |||||||||||||
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | |||||||||||||
| Group/Directors Accounts | -28,016 | 28,016 | |||||||||||
| Other Short Term Loans | |||||||||||||
| Long term loans | |||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||
| other long term liabilities | |||||||||||||
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -5,116 | 140,680 | -16,730 | -1,644 | 26,650 | -2 | 2 | ||||||
| overdraft | |||||||||||||
| change in cash | -5,116 | 140,680 | -16,730 | -1,644 | 26,650 | -2 | 2 |
the bodyguard (london) limited Credit Report and Business Information
The Bodyguard (london) Limited Competitor Analysis
Perform a competitor analysis for the bodyguard (london) limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in WC2H area or any other competitors across 12 key performance metrics.
the bodyguard (london) limited Ownership
THE BODYGUARD (LONDON) LIMITED group structure
The Bodyguard (London) Limited has no subsidiary companies.
Ultimate parent company
CROSSROADS LIVE INC
#0122010
2 parents
THE BODYGUARD (LONDON) LIMITED
07685121
the bodyguard (london) limited directors
The Bodyguard (London) Limited currently has 3 directors. The longest serving directors include Mr David Lane (Jun 2011) and Mr Michael Harrison (Jun 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Lane | United Kingdom | 64 years | Jun 2011 | - | Director |
| Mr Michael Harrison | England | 45 years | Jun 2011 | - | Director |
| Mr Michael Harrison | 45 years | Jun 2011 | - | Director |
P&L
March 2024turnover
88.6k
+48%
operating profit
17.8k
0%
gross margin
6.1%
+40.24%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
9.5k
-1.98%
total assets
317k
+1.12%
cash
143.8k
-0.03%
net assets
Total assets minus all liabilities
Similar Companies
the bodyguard (london) limited company details
company number
07685121
Type
Private limited with Share Capital
industry
90010 - Performing arts
incorporation date
June 2011
age
14
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
45 monmouth street, 2nd floor, london, WC2H 9DG
Bank
-
Legal Advisor
-
the bodyguard (london) 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 the bodyguard (london) limited.
the bodyguard (london) 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 THE BODYGUARD (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.
the bodyguard (london) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
