Atomic London Limited

POWER SEARCH PRICING

SOLUTIONS

atomic london limited Company Information

Live

EstablishedMidDeclining

Company Number

08013542

Next Accounts

Sep 2025

Industry

Advertising agencies

Directors

Jon Goulding

Nicholas Fox

Shareholders

mr jon goulding

atomic london limited

View All

Group Structure

View All

Contact

Registered Address

12-16 laystall street, london, EC1R 4PF

Website

www.atomic-london.co.uk

atomic london limited Estimated Valuation

£3.3m

Pomanda estimates the enterprise value of ATOMIC LONDON LIMITED at £3.3m based on a Turnover of £5.7m and 0.58x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Atomic London Limited is a live company located in london, EC1R 4PF with a Companies House number of 08013542. It operates in the advertising agencies sector, SIC Code 73110. Founded in March 2012, it's largest shareholder is mr jon goulding with a 34.5% stake. Atomic London Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.7m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Atomic London Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

8 Weak

Size

annual sales of £5.7m, make it smaller than the average company (£9.2m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (5.2%)

EXPORT

Atomic London Limited's latest turnover from December 2023 is estimated at £5.7 million and the company has net assets of £263 thousand. According to their latest financial statements, Atomic London Limited has 27 employees and maintains cash reserves of £22.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Turnover	5,741,778	5,415,895	6,543,115	5,854,911	7,299,168	6,534,382	3,947,902	3,944,088	5,886,201	6,342,472	3,479,162
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,233,810	2,898,701	3,298,736	3,157,510	4,032,484	3,580,850	2,075,183	2,012,459	3,101,306	3,521,436	1,371,191
Gross Profit	2,507,968	2,517,194	3,244,379	2,697,401	3,266,684	2,953,532	1,872,719	1,931,630	2,784,894	2,821,036	2,107,971
Admin Expenses	3,022,824	2,491,316	3,040,963	2,616,646	2,918,350	2,814,996	2,040,937	2,068,054	2,497,752	2,677,639	1,585,643
Operating Profit	-514,856	25,878	203,416	80,755	348,334	138,536	-168,218	-136,424	287,142	143,397	522,328
Interest Payable	94,741	22,236	0	0	0	0	0	0	0	2,031	0
Interest Receivable	10,353	14,576	894	136	1,079	3,354	1,358	3,650	5,797	6,539	0
Pre-Tax Profit	-599,244	18,219	204,310	80,891	349,412	141,890	-166,860	-132,774	292,939	147,905	522,328
Tax	0	-3,462	-38,819	-15,369	-66,388	-26,959	0	0	-58,588	-31,060	-121,355
Profit After Tax	-599,244	14,757	165,491	65,522	283,024	114,931	-166,860	-132,774	234,351	116,845	400,973
Dividends Paid	0	0	0	0	0	0	0	0	0	0	311,472
Retained Profit	-599,244	14,757	165,491	65,522	283,024	114,931	-166,860	-132,774	234,351	116,845	89,501
Employee Costs	1,711,797	2,024,010	1,660,212	1,780,904	1,646,578	1,559,415	1,600,582	1,694,804	1,831,654	1,929,481	1,214,930
Number Of Employees	27	32	27	30	28	27	30	32	34	37	22
EBITDA*	-459,133	83,228	246,043	123,816	382,278	190,133	-114,613	-85,121	334,339	157,726	524,271

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Tangible Assets	130,128	153,124	73,792	93,442	123,731	20,231	62,875	97,785	125,609	168,079	14,782
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	130,128	153,124	73,792	93,442	123,731	20,231	62,875	97,785	125,609	168,079	14,782
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	1,277,381	1,220,390	1,573,173	1,290,465	1,690,736	1,391,805	577,989	689,619	1,037,654	951,553	674,841
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	492,809	321,849	0	0	0	0	440,735	209,747	0	0	11,702
Cash	22,395	371,994	460,942	253,895	19,004	268,627	625,715	460,737	999,209	1,319,587	1,296,143
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,792,585	1,914,233	2,034,115	1,544,360	1,709,740	1,660,432	1,644,439	1,360,103	2,036,863	2,271,140	1,982,686
total assets	1,922,713	2,067,357	2,107,907	1,637,802	1,833,471	1,680,663	1,707,314	1,457,888	2,162,472	2,439,219	1,997,468
Bank overdraft	0	0	0	0	0	0	0	0	0	0	62,500
Bank loan	482,009	86,375	0	0	0	0	0	0	0	0	0
Trade Creditors	217,130	319,984	1,248,278	1,005,478	1,261,098	1,411,225	1,212,066	515,007	1,685,797	2,187,502	132,960
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	196,802	383,258	0	0	0	0	332,639	604,823	0	0	1,702,907
total current liabilities	895,941	789,617	1,248,278	1,005,478	1,261,098	1,411,225	1,544,705	1,119,830	1,685,797	2,187,502	1,898,367
loans	734,157	381,741	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	29,633	33,773	12,160	14,344	19,915	3,844	11,946	20,535	26,378	35,771	0
total long term liabilities	763,790	415,514	12,160	14,344	19,915	3,844	11,946	20,535	26,378	35,771	0
total liabilities	1,659,731	1,205,131	1,260,438	1,019,822	1,281,013	1,415,069	1,556,651	1,140,365	1,712,175	2,223,273	1,898,367
net assets	262,982	862,226	847,469	617,980	552,458	265,594	150,663	317,523	450,297	215,946	99,101
total shareholders funds	262,982	862,226	847,469	617,980	552,458	265,594	150,663	317,523	450,297	215,946	99,101

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Operating Activities
Operating Profit	-514,856	25,878	203,416	80,755	348,334	138,536	-168,218	-136,424	287,142	143,397	522,328
Depreciation	55,723	57,350	42,627	43,061	33,944	51,597	53,605	51,303	47,197	14,329	1,943
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-3,462	-38,819	-15,369	-66,388	-26,959	0	0	-58,588	-31,060	-121,355
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	227,951	-30,934	282,708	-400,271	298,931	373,081	119,358	-138,288	86,101	265,010	686,543
Creditors	-102,854	-928,294	242,800	-255,620	-150,127	199,159	697,059	-1,170,790	-501,705	2,054,542	132,960
Accruals and Deferred Income	-186,456	383,258	0	0	0	-332,639	-272,184	604,823	0	-1,702,907	1,702,907
Deferred Taxes & Provisions	-4,140	21,613	-2,184	-5,571	16,071	-8,102	-8,589	-5,843	-9,393	35,771	0
Cash flow from operations	-980,534	-412,723	165,132	247,527	-117,097	-351,489	182,315	-518,643	-321,448	249,062	1,552,240
Investing Activities
capital expenditure	-32,727	-136,682	-22,977	-12,772	-137,444	-8,953	-18,695	-23,479	-4,727	-167,626	-16,725
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-32,727	-136,682	-22,977	-12,772	-137,444	-8,953	-18,695	-23,479	-4,727	-167,626	-16,725
Financing Activities
Bank loans	395,634	86,375	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	352,416	381,741	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	0	0	63,998	0	3,840	0	0	0	0	0	9,600
interest	-84,388	-7,660	894	136	1,079	3,354	1,358	3,650	5,797	4,508	0
cash flow from financing	663,662	460,456	64,892	136	4,919	3,354	1,358	3,650	5,797	4,508	9,600
cash and cash equivalents
cash	-349,599	-88,948	207,047	234,891	-249,623	-357,088	164,978	-538,472	-320,378	23,444	1,296,143
overdraft	0	0	0	0	0	0	0	0	0	-62,500	62,500
change in cash	-349,599	-88,948	207,047	234,891	-249,623	-357,088	164,978	-538,472	-320,378	85,944	1,233,643

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for atomic london limited. Get real-time insights into atomic london limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for atomic london limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in EC1R area or any other competitors across 12 key performance metrics.

ATOMIC LONDON LIMITED group structure

Atomic London Limited has 2 subsidiary companies.

Ultimate parent company

ATOMIC LONDON LIMITED

08013542

2 subsidiaries

TALENT & BRANDS LIMITED

11253898

ATOMIC MATTER LIMITED

15637115

ATOMIC LONDON LIMITED Shareholders

mr jon goulding	34.51%
atomic london limited	29.18%
mr nicholas christos needham fox	19.32%
steven reginald hopkins	11.17%
sarah bradbury	5.11%
mrs clare fox	0.35%
mrs lucy goulding	0.35%

Atomic London Limited currently has 2 directors. The longest serving directors include Mr Jon Goulding (Jun 2012) and Mr Nicholas Fox (Jun 2012).

officer	country	age	start	end	role
Mr Jon Goulding	United Kingdom	49 years	Jun 2012	-	Director
Mr Nicholas Fox	England	62 years	Jun 2012	-	Director

P&L

December 2023

turnover

5.7m

+6%

operating profit

-514.9k

gross margin

43.7%

-6.02%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

263k

-0.69%

total assets

1.9m

-0.07%

cash

22.4k

-0.94%

net assets

Total assets minus all liabilities

Similar Companies

white spider media ltd

huge uk limited

alliance advertising & marketing ltd

3.5

the good agency group limited

bright partnerships worldwide limited

4.5

company number

08013542

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

March 2012

ultimate parent company

None

previous names

N/A

address

12-16 laystall street, london, EC1R 4PF

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 found 1 charges/mortgages relating to atomic london limited. Currently there are 1 open charges and 0 have been satisfied in the past.

atomic london limited Company Information

atomic london limited Estimated Valuation

atomic london limited Estimated Valuation

atomic london limited Estimated Valuation

Atomic London Limited Overview

Atomic London Limited Health Check

ATOMIC LONDON LIMITED financials

atomic london limited Credit Report and Business Information

Atomic London Limited Competitor Analysis

atomic london limited Ownership

atomic london limited directors

atomic london limited company details

atomic london limited Charges & Mortgages

atomic london limited Companies House Filings - See Documents