Pomanda estimates the enterprise value of SEEN STUDIOS LIMITED at £797.4k based on a Turnover of £2.7m and 0.3x industry multiple (adjusted for size and gross margin).
seen studios limitedEstimated Valuation
£825.7k
Pomanda estimates the enterprise value of SEEN STUDIOS LIMITED at £825.7k based on an EBITDA of £345.1k and a 2.39x industry multiple (adjusted for size and gross margin).
seen studios limitedEstimated Valuation
£2.1m
Pomanda estimates the enterprise value of SEEN STUDIOS LIMITED at £2.1m based on Net Assets of £1.2m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Seen Studios LimitedOverview
Seen Studios Limited is a live company located in london, EC2A 4HJ with a Companies House number of 08361814. It operates in the specialised design activities sector, SIC Code 74100. Founded in January 2013, it's largest shareholder is
seen presents ltd
with a 47.7% stake. Seen Studios Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2.7m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Seen Studios Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
1 Regular
3 Weak
Size
annual sales of £2.7m, make it larger than the average company (£313.6k)
£2.7m - Seen Studios Limited
£313.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 51%, show it is growing at a faster rate (8.6%)
51% - Seen Studios Limited
8.6% - Industry AVG
Production
with a gross margin of 26%, this company has a higher cost of product (48.4%)
26% - Seen Studios Limited
48.4% - Industry AVG
Profitability
an operating margin of 12% make it more profitable than the average company (7.4%)
12% - Seen Studios Limited
7.4% - Industry AVG
Employees
with 31 employees, this is above the industry average (4)
31 - Seen Studios Limited
4 - Industry AVG
Pay Structure
on an average salary of £41k, the company has an equivalent pay structure (£41k)
£41k - Seen Studios Limited
£41k - Industry AVG
Efficiency
resulting in sales per employee of £86.4k, this is less efficient (£110k)
£86.4k - Seen Studios Limited
£110k - Industry AVG
Debtor Days
it gets paid by customers after 152 days, this is later than average (71 days)
152 days - Seen Studios Limited
71 days - Industry AVG
Creditor Days
its suppliers are paid after 119 days, this is slower than average (39 days)
119 days - Seen Studios Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Seen Studios Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 55 weeks, this is more cash available to meet short term requirements (24 weeks)
55 weeks - Seen Studios Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.6%, this is a lower level of debt than the average (59%)
34.6% - Seen Studios Limited
59% - Industry AVG
SEEN STUDIOS LIMITED financials
EXPORT
Seen Studios Limited's latest turnover from December 2023 is estimated at £2.7 million and the company has net assets of £1.2 million. According to their latest financial statements, Seen Studios Limited has 31 employees and maintains cash reserves of £690.1 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
2,676,904
3,835,610
3,083,614
784,127
1,508,601
1,304,396
1,522,449
1,909,048
657,220
203,807
212,138
Other Income Or Grants
Cost Of Sales
1,980,955
2,814,687
2,210,252
546,223
1,046,213
910,718
1,024,217
1,242,722
433,175
131,839
137,640
Gross Profit
695,950
1,020,923
873,363
237,904
462,389
393,677
498,232
666,325
224,045
71,968
74,497
Admin Expenses
373,911
1,070,569
305,863
470,206
610,736
-47
366,792
384,741
-7,829
22,664
45,071
Operating Profit
322,039
-49,646
567,500
-232,302
-148,347
393,724
131,440
281,584
231,874
49,304
29,426
Interest Payable
Interest Receivable
38,855
19,603
723
300
3,850
3,175
1,349
562
226
26
5
Pre-Tax Profit
360,893
-30,043
568,223
-232,002
-144,497
396,899
132,789
282,146
232,100
49,330
29,431
Tax
-90,223
-107,962
-75,411
-25,230
-56,429
-46,420
-10,359
-6,769
Profit After Tax
270,670
-30,043
460,261
-232,002
-144,497
321,488
107,559
225,717
185,680
38,971
22,662
Dividends Paid
Retained Profit
270,670
-30,043
460,261
-232,002
-144,497
321,488
107,559
225,717
185,680
38,971
22,662
Employee Costs
1,270,542
894,601
647,426
552,946
735,609
767,172
771,755
652,968
264,575
90,619
83,987
Number Of Employees
31
24
18
16
18
17
17
15
6
2
2
EBITDA*
345,053
-38,152
571,476
-218,639
-132,552
412,365
150,363
289,641
233,035
49,304
29,426
* 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
69,534
44,160
28,453
8,710
14,797
28,692
50,920
59,952
10,016
2,506
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
69,534
44,160
28,453
8,710
14,797
28,692
50,920
59,952
10,016
2,506
Stock & work in progress
1,216
147,918
386,891
171,322
663,086
164,518
Trade Debtors
1,114,892
1,612,871
1,574,471
364,306
644,275
428,001
618,283
675,449
60,955
Group Debtors
Misc Debtors
Cash
690,104
790,076
330,115
248,679
351,884
674,843
171,726
367,723
82,022
8,463
1,898
misc current assets
total current assets
1,804,996
2,402,947
1,904,586
614,201
1,144,077
1,489,735
961,331
1,043,172
745,108
172,981
62,853
total assets
1,874,530
2,447,107
1,933,039
622,911
1,158,874
1,518,427
1,012,251
1,103,124
755,124
175,487
62,853
Bank overdraft
Bank loan
Trade Creditors
647,748
1,490,995
946,992
97,125
401,089
616,250
431,562
555,545
458,902
101,274
38,366
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
647,748
1,490,995
946,992
97,125
401,089
616,250
431,562
555,545
458,902
101,274
38,366
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
74,449
48,809
12,480
1,765
total long term liabilities
74,449
48,809
12,480
1,765
total liabilities
647,748
1,490,995
946,992
97,125
401,089
616,250
431,562
629,994
507,711
113,754
40,131
net assets
1,226,782
956,112
986,047
525,786
757,785
902,177
580,689
473,130
247,413
61,733
22,722
total shareholders funds
1,226,782
956,112
986,047
525,786
757,785
902,177
580,689
473,130
247,413
61,733
22,722
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
322,039
-49,646
567,500
-232,302
-148,347
393,724
131,440
281,584
231,874
49,304
29,426
Depreciation
23,014
11,494
3,976
13,663
15,795
18,641
18,923
8,057
1,161
Amortisation
Tax
-90,223
-107,962
-75,411
-25,230
-56,429
-46,420
-10,359
-6,769
Stock
-1,216
-146,702
-238,973
215,569
171,322
-663,086
498,568
164,518
Debtors
-497,979
38,400
1,210,165
-279,969
216,274
-190,282
-57,166
675,449
-60,955
60,955
Creditors
-843,247
544,003
849,867
-303,964
-215,161
184,688
-123,983
96,643
357,628
62,908
38,366
Accruals and Deferred Income
Deferred Taxes & Provisions
-74,449
25,640
36,329
10,715
1,765
Cash flow from operations
-90,438
467,451
104,432
-95,932
-325,014
496,355
-187,455
343,132
82,004
9,005
1,833
Investing Activities
capital expenditure
-48,388
-27,201
-23,719
-7,576
-1,900
3,587
-9,891
-57,993
-8,671
-2,506
Change in Investments
cash flow from investments
-48,388
-27,201
-23,719
-7,576
-1,900
3,587
-9,891
-57,993
-8,671
-2,506
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
108
3
105
40
60
interest
38,855
19,603
723
300
3,850
3,175
1,349
562
226
26
5
cash flow from financing
38,855
19,711
723
303
3,955
3,175
1,349
562
226
66
65
cash and cash equivalents
cash
-99,972
459,961
81,436
-103,205
-322,959
503,117
-195,997
285,701
73,559
6,565
1,898
overdraft
change in cash
-99,972
459,961
81,436
-103,205
-322,959
503,117
-195,997
285,701
73,559
6,565
1,898
seen studios limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for seen studios limited. Get real-time insights into seen studios limited's credit score, group structure and payment trends.
Perform a competitor analysis for seen studios limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in EC2A area or any other competitors across 12 key performance metrics.
The largest shareholders in Seen Studios Limited include Seen Presents Ltd and Captivate Group Ltd.
seen presents ltd
47.74%
captivate group ltd
31.83%
katherine mitchell
12.45%
mohamed krimat
4.98%
jessica bell
2.99%
seen studios limited directors
Seen Studios Limited currently has 4 directors.
The longest serving directors include
Mr Andrew Southcott (Aug 2019) and
Mrs Katherine Mitchell (Oct 2019).
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 seen studios limited.
seen studios 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 SEEN STUDIOS LIMITED. This can take several minutes, an email will notify you when this has completed.
seen studios limitedCompanies House Filings - See Documents
