Essence Pr Limited

POWER SEARCH PRICING

SOLUTIONS

essence pr limited Company Information

Live

EstablishedMicroDeclining

Company Number

08334596

Next Accounts

Sep 2025

Industry

Media representation

Directors

Phillip Davies

Samantha Grocutt-Davies

Shareholders

samantha grocutt

phillip davies

Group Structure

View All

Contact

Registered Address

19-20 bourne court, southend road, woodford green, essex, IG8 8HD

Website

www.essencedigital.com

essence pr limited Estimated Valuation

£98k

Pomanda estimates the enterprise value of ESSENCE PR LIMITED at £98k based on Net Assets of £46.7k and 2.1x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Essence Pr Limited is a live company located in woodford green, IG8 8HD with a Companies House number of 08334596. It operates in the media representation services sector, SIC Code 73120. Founded in December 2012, it's largest shareholder is samantha grocutt with a 75% stake. Essence Pr Limited is a established, micro sized company, Pomanda has estimated its turnover at £187k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Essence Pr Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £187k, make it smaller than the average company (£5.7m)

Growth

3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (12.2%)

EXPORT

Essence Pr Limited's latest turnover from December 2023 is estimated at £187 thousand and the company has net assets of £46.7 thousand. According to their latest financial statements, Essence Pr Limited has 4 employees and maintains cash reserves of £73.9 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	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013
Turnover	186,962	173,826	212,755	293,333	267,399	265,063	1,709,105	236,972	513,481	236,405	113,526
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	137,537	125,849	153,902	214,133	198,829	190,580	1,141,315	165,100	348,373	161,419	74,953
Gross Profit	49,425	47,977	58,853	79,200	68,570	74,482	567,790	71,872	165,108	74,986	38,573
Admin Expenses	61,601	58,141	61,930	122,229	65,474	-135,746	543,964	129,853	193,808	64,218	45,240
Operating Profit	-12,176	-10,164	-3,077	-43,029	3,096	210,228	23,826	-57,981	-28,700	10,768	-6,667
Interest Payable	0	0	130	127	0	0	0	0	0	0	0
Interest Receivable	4,121	2,726	186	77	526	423	146	13	106	100	0
Pre-Tax Profit	-8,055	-7,438	-3,021	-43,079	3,622	210,651	23,973	-57,968	-28,594	10,868	-6,667
Tax	0	0	0	0	-688	-40,024	-4,555	0	0	-2,282	0
Profit After Tax	-8,055	-7,438	-3,021	-43,079	2,934	170,627	19,418	-57,968	-28,594	8,586	-6,667
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-8,055	-7,438	-3,021	-43,079	2,934	170,627	19,418	-57,968	-28,594	8,586	-6,667
Employee Costs	276,896	282,261	321,349	321,525	328,902	226,000	264,758	264,758	103,763	50,935	50,588
Number Of Employees	4	4	5	6	6	4	5	5	2	1	1
EBITDA*	-12,176	-10,164	-3,077	-43,029	3,096	243,561	70,493	35,352	57,967	84,101	20,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013
Tangible Assets	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	33,333	80,000	73,333	120,000	53,333
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	0	0	0	0	0	0	33,333	80,000	73,333	120,000	53,333
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	31,743	36,591	53,966	79,454	60,865	77,556	669,916	52,644	130,646	73,425	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	10,350	6,181	0	0
Cash	73,890	83,094	72,664	75,953	78,192	62,059	50,726	7,861	2,319	39,949	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	105,633	119,685	126,630	155,407	139,057	139,615	720,642	70,855	139,146	113,374	0
total assets	105,633	119,685	126,630	155,407	139,057	139,615	753,975	150,855	212,479	233,374	53,333
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	46,981	42,716	30,223	45,979	30,717	34,209	654,145	40,737	0	11,585	59,998
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	0	0	0	0	0	0	0	0	1,202	0	0
total current liabilities	46,981	42,716	30,223	45,979	30,717	34,209	654,145	40,737	1,202	11,585	59,998
loans	0	0	0	4,167	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	11,905	22,167	34,167	40,000	0	0	165,051	194,757	237,950	219,868	0
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	11,905	22,167	34,167	44,167	0	0	165,051	194,757	237,950	219,868	0
total liabilities	58,886	64,883	64,390	90,146	30,717	34,209	819,196	235,494	239,152	231,453	59,998
net assets	46,747	54,802	62,240	65,261	108,340	105,406	-65,221	-84,639	-26,673	1,921	-6,665
total shareholders funds	46,747	54,802	62,240	65,261	108,340	105,406	-65,221	-84,639	-26,673	1,921	-6,665

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013
Operating Activities
Operating Profit	-12,176	-10,164	-3,077	-43,029	3,096	210,228	23,826	-57,981	-28,700	10,768	-6,667
Depreciation	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	33,333	46,667	93,333	86,667	73,333	26,667
Tax	0	0	0	0	-688	-40,024	-4,555	0	0	-2,282	0
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	-4,848	-17,375	-25,488	18,589	-16,691	-592,360	606,922	-73,833	63,402	73,425	0
Creditors	4,265	12,493	-15,756	15,262	-3,492	-619,936	613,408	40,737	-11,585	-48,413	59,998
Accruals and Deferred Income	0	0	0	0	0	0	0	-1,202	1,202	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-3,063	19,704	6,655	-46,356	15,607	175,961	72,424	148,720	-15,818	-40,019	79,998
Investing Activities
capital expenditure	0	0	0	0	0	0	0	-100,000	-40,000	-140,000	-80,000
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	-100,000	-40,000	-140,000	-80,000
Financing Activities
Bank loans	0	0	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	0	0	-4,167	4,167	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	-10,262	-12,000	-5,833	40,000	0	-165,051	-29,706	-43,193	18,082	219,868	0
share issue	0	0	0	0	0	0	0	2	0	0	2
interest	4,121	2,726	56	-50	526	423	146	13	106	100	0
cash flow from financing	-6,141	-9,274	-9,944	44,117	526	-164,628	-29,560	-43,178	18,188	219,968	2
cash and cash equivalents
cash	-9,204	10,430	-3,289	-2,239	16,133	11,333	42,865	5,542	-37,630	39,949	0
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	-9,204	10,430	-3,289	-2,239	16,133	11,333	42,865	5,542	-37,630	39,949	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for essence pr limited. Get real-time insights into essence pr 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 essence pr limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in IG8 area or any other competitors across 12 key performance metrics.

ESSENCE PR LIMITED group structure

Essence Pr Limited has no subsidiary companies.

Ultimate parent company

ESSENCE PR LIMITED

08334596

ESSENCE PR LIMITED Shareholders

samantha grocutt	75%
phillip davies	25%

Essence Pr Limited currently has 2 directors. The longest serving directors include Mr Phillip Davies (Dec 2012) and Ms Samantha Grocutt-Davies (Dec 2012).

officer	country	age	start	end	role
Mr Phillip Davies		59 years	Dec 2012	-	Director
Ms Samantha Grocutt-Davies		52 years	Dec 2012	-	Director

P&L

December 2023

turnover

187k

+8%

operating profit

-12.2k

gross margin

26.5%

-4.22%

turnover

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

Balance Sheet

December 2023

net assets

46.7k

-0.15%

total assets

105.6k

-0.12%

cash

73.9k

-0.11%

net assets

Total assets minus all liabilities

Similar Companies

good publicity (london) limited

ashenhurst media limited

j a m me ltd

orca limited

1.5

tiwb media ltd

company number

08334596

Type

Private limited with Share Capital

industry

73120 - Media representation

incorporation date

December 2012

ultimate parent company

None

previous names

N/A

address

19-20 bourne court, southend road, woodford green, essex, IG8 8HD

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 essence pr limited.

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 ESSENCE PR LIMITED. This can take several minutes, an email will notify you when this has completed.

essence pr limited Company Information

essence pr limited Estimated Valuation

essence pr limited Estimated Valuation

essence pr limited Estimated Valuation

Essence Pr Limited Overview

Essence Pr Limited Health Check

ESSENCE PR LIMITED financials

essence pr limited Credit Report and Business Information

Essence Pr Limited Competitor Analysis

essence pr limited Ownership

essence pr limited directors

essence pr limited company details

essence pr limited Charges & Mortgages

essence pr limited Capital Raised & Share Issues BETA

essence pr limited Companies House Filings - See Documents