in the shadow of war limited
in the shadow of war limited Company Information
Company Number
08046045
Website
-Registered Address
8 blackstock mews, islington, london, N4 2BT
Industry
Motion picture production activities
Telephone
-
Next Accounts Due
October 2024
Group Structure
View All
Shareholders
georgia scott 50%
sophia scott 50%
in the shadow of war limited Estimated Valuation
Pomanda estimates the enterprise value of IN THE SHADOW OF WAR LIMITED at £87.6k based on a Turnover of £66k and 1.33x industry multiple (adjusted for size and gross margin).
in the shadow of war limited Estimated Valuation
Pomanda estimates the enterprise value of IN THE SHADOW OF WAR LIMITED at £0 based on an EBITDA of £-3.1k and a 6.87x industry multiple (adjusted for size and gross margin).
in the shadow of war limited Estimated Valuation
Pomanda estimates the enterprise value of IN THE SHADOW OF WAR LIMITED at £2.2k based on Net Assets of £1.4k and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
In The Shadow Of War Limited Overview
In The Shadow Of War Limited is a dissolved company that was located in london, N4 2BT with a Companies House number of 08046045. It operated in the motion picture production activities sector, SIC Code 59111. Founded in April 2012, it's largest shareholder was georgia scott with a 50% stake. The last turnover for In The Shadow Of War Limited was estimated at £66k.
Upgrade for unlimited company reports & a free credit check
In The Shadow Of War Limited Health Check
Pomanda's financial health check has awarded In The Shadow Of War Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £66k, make it smaller than the average company (£749.7k)
- In The Shadow Of War Limited
£749.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 50%, show it is growing at a faster rate (-1.2%)
- In The Shadow Of War Limited
-1.2% - Industry AVG
Production
with a gross margin of -16.5%, this company has a higher cost of product (5.6%)
- In The Shadow Of War Limited
5.6% - Industry AVG
Profitability
an operating margin of -4.6% make it less profitable than the average company (1.4%)
- In The Shadow Of War Limited
1.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (7)
2 - In The Shadow Of War Limited
7 - Industry AVG
Pay Structure
on an average salary of £43.5k, the company has an equivalent pay structure (£43.5k)
- In The Shadow Of War Limited
£43.5k - Industry AVG
Efficiency
resulting in sales per employee of £33k, this is less efficient (£222.1k)
- In The Shadow Of War Limited
£222.1k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is earlier than average (45 days)
- In The Shadow Of War Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 29 days, this is slower than average (15 days)
- In The Shadow Of War Limited
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- In The Shadow Of War Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - In The Shadow Of War Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 81.3%, this is a lower level of debt than the average (92.4%)
81.3% - In The Shadow Of War Limited
92.4% - Industry AVG
IN THE SHADOW OF WAR LIMITED financials
In The Shadow Of War Limited's latest turnover from April 2018 is estimated at £66 thousand and the company has net assets of £1.4 thousand. According to their latest financial statements, In The Shadow Of War Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 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 | 2 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 1,360 | 1,814 | 2,419 | 3,226 | 4,301 | 1,367 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 100 | 100 | 100 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,460 | 1,914 | 2,519 | 3,226 | 4,301 | 1,367 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 6,216 | 1,334 | 25,089 | 2,943 | 5,945 | 100 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 1,118 | 762 | 5,555 |
| misc current assets | 60 | 10,060 | 60 | 0 | 0 | 0 |
| total current assets | 6,276 | 11,394 | 25,149 | 4,061 | 6,707 | 5,655 |
| total assets | 7,736 | 13,308 | 27,668 | 7,287 | 11,008 | 7,022 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 6,287 | 8,809 | 10,718 | 5,986 | 5,900 | 1,914 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 6,287 | 8,809 | 10,718 | 5,986 | 5,900 | 1,914 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 645 | 860 | 273 |
| total long term liabilities | 0 | 0 | 0 | 645 | 860 | 273 |
| total liabilities | 6,287 | 8,809 | 10,718 | 6,631 | 6,760 | 2,187 |
| net assets | 1,449 | 4,499 | 16,950 | 656 | 4,248 | 4,835 |
| total shareholders funds | 1,449 | 4,499 | 16,950 | 656 | 4,248 | 4,835 |
| Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 807 | 1,075 | 1,434 | 456 | ||
| Amortisation | 0 | 0 | 0 | 0 | ||
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 4,882 | -23,755 | 22,146 | -3,002 | 5,845 | 100 |
| Creditors | -2,522 | -1,909 | 4,732 | 86 | 3,986 | 1,914 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | -645 | -215 | 587 | 273 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 100 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | 0 | 0 | -1,118 | 356 | -4,793 | 5,555 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | -1,118 | 356 | -4,793 | 5,555 |
in the shadow of war limited Credit Report and Business Information
In The Shadow Of War Limited Competitor Analysis
Perform a competitor analysis for in the shadow of war limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in N 4 area or any other competitors across 12 key performance metrics.
in the shadow of war limited Ownership
IN THE SHADOW OF WAR LIMITED group structure
In The Shadow Of War Limited has no subsidiary companies.
Ultimate parent company
IN THE SHADOW OF WAR LIMITED
08046045
in the shadow of war limited directors
In The Shadow Of War Limited currently has 2 directors. The longest serving directors include Ms Sophia Scott-Milln (Apr 2012) and Ms Georgia Scott (Apr 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Sophia Scott-Milln | United Kingdom | 41 years | Apr 2012 | - | Director |
| Ms Georgia Scott | United Kingdom | 37 years | Apr 2012 | - | Director |
P&L
April 2018turnover
66k
-3%
operating profit
-3.1k
0%
gross margin
-16.4%
+17.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2018net assets
1.4k
-0.68%
total assets
7.7k
-0.42%
cash
0
0%
net assets
Total assets minus all liabilities
in the shadow of war limited company details
company number
08046045
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
April 2012
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2018
previous names
groundtruth productions ltd (August 2014)
accountant
-
auditor
-
address
8 blackstock mews, islington, london, N4 2BT
Bank
-
Legal Advisor
-
in the shadow of war 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 in the shadow of war limited.
in the shadow of war limited Companies House Filings - See Documents
| date | description | view/download |
|---|
