breakwater capital limited Company Information
Company Number
07915267
Next Accounts
Oct 2025
Directors
Shareholders
andreas bolstad povlsen
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
73 cornhill, london, EC3V 3QQ
breakwater capital limited Estimated Valuation
Pomanda estimates the enterprise value of BREAKWATER CAPITAL LIMITED at £202.6k based on a Turnover of £360.8k and 0.56x industry multiple (adjusted for size and gross margin).
breakwater capital limited Estimated Valuation
Pomanda estimates the enterprise value of BREAKWATER CAPITAL LIMITED at £0 based on an EBITDA of £-27k and a 4.31x industry multiple (adjusted for size and gross margin).
breakwater capital limited Estimated Valuation
Pomanda estimates the enterprise value of BREAKWATER CAPITAL LIMITED at £3.3m based on Net Assets of £1.2m and 2.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Breakwater Capital Limited Overview
Breakwater Capital Limited is a live company located in london, EC3V 3QQ with a Companies House number of 07915267. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in January 2012, it's largest shareholder is andreas bolstad povlsen with a 100% stake. Breakwater Capital Limited is a established, micro sized company, Pomanda has estimated its turnover at £360.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Breakwater Capital Limited Health Check
Pomanda's financial health check has awarded Breakwater Capital Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
2 Strong
4 Regular
3 Weak
Size
annual sales of £360.8k, make it in line with the average company (£405.7k)
- Breakwater Capital Limited
£405.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -26%, show it is growing at a slower rate (9.7%)
- Breakwater Capital Limited
9.7% - Industry AVG
Production
with a gross margin of 60.5%, this company has a comparable cost of product (60.5%)
- Breakwater Capital Limited
60.5% - Industry AVG
Profitability
an operating margin of -7.5% make it less profitable than the average company (8.4%)
- Breakwater Capital Limited
8.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Breakwater Capital Limited
4 - Industry AVG
Pay Structure
on an average salary of £49.4k, the company has an equivalent pay structure (£49.4k)
- Breakwater Capital Limited
£49.4k - Industry AVG
Efficiency
resulting in sales per employee of £120.3k, this is equally as efficient (£120.3k)
- Breakwater Capital Limited
£120.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Breakwater Capital Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Breakwater Capital Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Breakwater Capital Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 295 weeks, this is more cash available to meet short term requirements (27 weeks)
295 weeks - Breakwater Capital Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.2%, this is a lower level of debt than the average (53.6%)
6.2% - Breakwater Capital Limited
53.6% - Industry AVG
BREAKWATER CAPITAL LIMITED financials
Breakwater Capital Limited's latest turnover from January 2024 is estimated at £360.8 thousand and the company has net assets of £1.2 million. According to their latest financial statements, Breakwater Capital Limited has 3 employees and maintains cash reserves of £457.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 8 | 6 | 6 | 5 | |||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 0 | 0 | 0 | 100,222 | 18,491 | 21,438 | 18,742 | 20,639 | 551 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 710,443 | 664,652 | 606,938 | 548,493 | 495,883 | 438,624 | 33,408 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 710,443 | 664,652 | 606,938 | 548,493 | 495,883 | 538,846 | 51,899 | 21,438 | 18,742 | 20,639 | 551 | 0 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 0 | 0 | 0 | 136,164 | 243,658 | 701,312 | 793,955 | 365,516 | 72,448 | 87,893 | 17,750 | 10,115 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 140,572 | 39,385 | 464,195 | 387,303 | 937,321 | 669,924 | 226,283 | 70,327 | 75,789 | 0 | 0 | 0 |
Cash | 457,307 | 694,270 | 615,259 | 571,988 | 2,882,524 | 3,949,242 | 2,148,667 | 359,400 | 680,917 | 99,381 | 7,933 | 19,383 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 597,879 | 733,655 | 1,079,454 | 1,095,455 | 4,063,503 | 5,320,478 | 3,168,905 | 795,243 | 829,154 | 187,274 | 25,683 | 29,498 |
total assets | 1,308,322 | 1,398,307 | 1,686,392 | 1,643,948 | 4,559,386 | 5,859,324 | 3,220,804 | 816,681 | 847,896 | 207,913 | 26,234 | 29,498 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 125,100 | 329,197 | 497,595 | 1,998,983 | 3,757,076 | 1,879,743 | 239,098 | 440,377 | 152,636 | 6,703 | 9,449 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,671 |
other short term finances | 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 |
other current liabilities | 80,480 | 47,761 | 62,797 | 33,014 | 1,490,182 | 1,143,136 | 494,523 | 414,421 | 262,504 | 0 | 0 | 0 |
total current liabilities | 80,480 | 172,861 | 391,994 | 530,609 | 3,489,165 | 4,900,212 | 2,374,266 | 653,519 | 702,881 | 152,636 | 6,703 | 11,120 |
loans | 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 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 1,563 | 3,812 | 6,099 | 8,386 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 4,755 | 7,003 | 3,512 | 4,072 | 3,748 | 4,128 | 110 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 4,755 | 7,003 | 5,075 | 7,884 | 9,847 | 12,514 | 110 | 0 |
total liabilities | 80,480 | 172,861 | 391,994 | 530,609 | 3,493,920 | 4,907,215 | 2,379,341 | 661,403 | 712,728 | 165,150 | 6,813 | 11,120 |
net assets | 1,227,842 | 1,225,446 | 1,294,398 | 1,113,339 | 1,065,466 | 952,109 | 841,463 | 155,278 | 135,168 | 42,763 | 19,421 | 18,378 |
total shareholders funds | 1,227,842 | 1,225,446 | 1,294,398 | 1,113,339 | 1,065,466 | 952,109 | 841,463 | 155,278 | 135,168 | 42,763 | 19,421 | 18,378 |
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||
Operating Profit | ||||||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 18,413 | 6,164 | 7,146 | 6,247 | 6,879 | 0 | 0 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 101,187 | -424,810 | -59,272 | -657,512 | -190,257 | 350,998 | 584,395 | 287,606 | 60,344 | 70,143 | 7,635 | 10,115 |
Creditors | -125,100 | -204,097 | -168,398 | -1,501,388 | -1,758,093 | 1,877,333 | 1,640,645 | -201,279 | 287,741 | 145,933 | -2,746 | 9,449 |
Accruals and Deferred Income | 32,719 | -15,036 | 29,783 | -1,457,168 | 347,046 | 648,613 | 80,102 | 151,917 | 262,504 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | -4,755 | -2,248 | 3,491 | -560 | 324 | -380 | 4,018 | 110 | 0 |
Cash flow from operations | ||||||||||||
Investing Activities | ||||||||||||
capital expenditure | ||||||||||||
Change in Investments | 45,791 | 57,714 | 58,445 | 52,610 | 57,259 | 405,216 | 33,408 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||
Financing Activities | ||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,671 | 1,671 |
Other Short Term Loans | 0 | 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 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | -1,563 | -2,249 | -2,287 | -2,287 | 8,386 | 0 | 0 |
share issue | ||||||||||||
interest | ||||||||||||
cash flow from financing | ||||||||||||
cash and cash equivalents | ||||||||||||
cash | -236,963 | 79,011 | 43,271 | -2,310,536 | -1,066,718 | 1,800,575 | 1,789,267 | -321,517 | 581,536 | 91,448 | -11,450 | 19,383 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -236,963 | 79,011 | 43,271 | -2,310,536 | -1,066,718 | 1,800,575 | 1,789,267 | -321,517 | 581,536 | 91,448 | -11,450 | 19,383 |
breakwater capital limited Credit Report and Business Information
Breakwater Capital Limited Competitor Analysis
Perform a competitor analysis for breakwater capital limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EC3V area or any other competitors across 12 key performance metrics.
breakwater capital limited Ownership
BREAKWATER CAPITAL LIMITED group structure
Breakwater Capital Limited has no subsidiary companies.
Ultimate parent company
BREAKWATER CAPITAL LIMITED
07915267
breakwater capital limited directors
Breakwater Capital Limited currently has 1 director, Mr Andreas Povlsen serving since Jan 2012.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Andreas Povlsen | United Kingdom | 54 years | Jan 2012 | - | Director |
P&L
January 2024turnover
360.8k
-22%
operating profit
-27k
0%
gross margin
60.5%
+1.68%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
1.2m
0%
total assets
1.3m
-0.06%
cash
457.3k
-0.34%
net assets
Total assets minus all liabilities
breakwater capital limited company details
company number
07915267
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
January 2012
age
13
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
N/A
accountant
GERALD EDELMAN LLP
auditor
-
address
73 cornhill, london, EC3V 3QQ
Bank
-
Legal Advisor
-
breakwater capital 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 breakwater capital limited.
breakwater capital 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 BREAKWATER CAPITAL LIMITED. This can take several minutes, an email will notify you when this has completed.
breakwater capital limited Companies House Filings - See Documents
date | description | view/download |
---|