flame brand imaging ltd
flame brand imaging ltd Company Information
Company Number
08597279
Next Accounts
Feb 2025
Directors
Shareholders
gregory taylor wyborn
penelope taylor wyborn
Group Structure
View All
Industry
Printing (other than printing of newspapers and printing on labels and tags) n.e.c.
Registered Address
6 minorca road, weybridge, KT13 8DU
Website
-flame brand imaging ltd Estimated Valuation
Pomanda estimates the enterprise value of FLAME BRAND IMAGING LTD at £95.5k based on a Turnover of £284.5k and 0.34x industry multiple (adjusted for size and gross margin).
flame brand imaging ltd Estimated Valuation
Pomanda estimates the enterprise value of FLAME BRAND IMAGING LTD at £0 based on an EBITDA of £-30k and a 2.85x industry multiple (adjusted for size and gross margin).
flame brand imaging ltd Estimated Valuation
Pomanda estimates the enterprise value of FLAME BRAND IMAGING LTD at £23.2k based on Net Assets of £14.4k and 1.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Flame Brand Imaging Ltd Overview
Flame Brand Imaging Ltd is a dissolved company that was located in weybridge, KT13 8DU with a Companies House number of 08597279. It operated in the printing n.e.c. sector, SIC Code 18129. Founded in July 2013, it's largest shareholder was gregory taylor wyborn with a 51% stake. The last turnover for Flame Brand Imaging Ltd was estimated at £284.5k.
Upgrade for unlimited company reports & a free credit check
Flame Brand Imaging Ltd Health Check
Pomanda's financial health check has awarded Flame Brand Imaging Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £284.5k, make it smaller than the average company (£4.3m)
- Flame Brand Imaging Ltd
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (2%)
- Flame Brand Imaging Ltd
2% - Industry AVG
Production
with a gross margin of 26.3%, this company has a higher cost of product (33.4%)
- Flame Brand Imaging Ltd
33.4% - Industry AVG
Profitability
an operating margin of -10.5% make it less profitable than the average company (5.2%)
- Flame Brand Imaging Ltd
5.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (71)
2 - Flame Brand Imaging Ltd
71 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
- Flame Brand Imaging Ltd
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £142.2k, this is more efficient (£109.7k)
- Flame Brand Imaging Ltd
£109.7k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (60 days)
- Flame Brand Imaging Ltd
60 days - Industry AVG
Creditor Days
its suppliers are paid after 219 days, this is slower than average (62 days)
- Flame Brand Imaging Ltd
62 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Flame Brand Imaging Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Flame Brand Imaging Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 90.3%, this is a higher level of debt than the average (66.5%)
90.3% - Flame Brand Imaging Ltd
66.5% - Industry AVG
FLAME BRAND IMAGING LTD financials
Flame Brand Imaging Ltd's latest turnover from June 2017 is estimated at £284.5 thousand and the company has net assets of £14.4 thousand. According to their latest financial statements, Flame Brand Imaging Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|
| 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
| Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|
| Tangible Assets | 16,949 | 18,978 | 1,723 | 2,116 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 16,949 | 18,978 | 1,723 | 2,116 |
| Stock & work in progress | 0 | 0 | 0 | 0 |
| Trade Debtors | 73,149 | 98,917 | 125,732 | 87,694 |
| Group Debtors | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 |
| Cash | 0 | 37,879 | 19,988 | 29,438 |
| misc current assets | 57,854 | 0 | 0 | 0 |
| total current assets | 131,003 | 136,796 | 145,720 | 117,132 |
| total assets | 147,952 | 155,774 | 147,443 | 119,248 |
| Bank overdraft | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 |
| Trade Creditors | 126,378 | 101,698 | 117,086 | 79,853 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 |
| total current liabilities | 126,378 | 101,698 | 117,086 | 79,853 |
| loans | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 5,833 | 0 | 0 |
| Accruals and Deferred Income | 4,349 | 0 | 0 | 0 |
| other liabilities | 2,850 | 0 | 0 | 0 |
| provisions | 0 | 3,795 | 345 | 423 |
| total long term liabilities | 7,199 | 9,628 | 345 | 423 |
| total liabilities | 133,577 | 111,326 | 117,431 | 80,276 |
| net assets | 14,375 | 44,448 | 30,012 | 38,972 |
| total shareholders funds | 14,375 | 44,448 | 30,012 | 38,972 |
| Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|
| Operating Activities | ||||
| Operating Profit | ||||
| Depreciation | 2,390 | 593 | 556 | |
| Amortisation | 0 | 0 | 0 | |
| Tax | ||||
| Stock | 0 | 0 | 0 | 0 |
| Debtors | -25,768 | -26,815 | 38,038 | 87,694 |
| Creditors | 24,680 | -15,388 | 37,233 | 79,853 |
| Accruals and Deferred Income | 4,349 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -3,795 | 3,450 | -78 | 423 |
| Cash flow from operations | ||||
| Investing Activities | ||||
| capital expenditure | ||||
| Change in Investments | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||
| Financing Activities | ||||
| Bank loans | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | -5,833 | 5,833 | 0 | 0 |
| other long term liabilities | 2,850 | 0 | 0 | 0 |
| share issue | ||||
| interest | ||||
| cash flow from financing | ||||
| cash and cash equivalents | ||||
| cash | -37,879 | 17,891 | -9,450 | 29,438 |
| overdraft | 0 | 0 | 0 | 0 |
| change in cash | -37,879 | 17,891 | -9,450 | 29,438 |
flame brand imaging ltd Credit Report and Business Information
Flame Brand Imaging Ltd Competitor Analysis
Perform a competitor analysis for flame brand imaging ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other undefined companies, companies in KT13 area or any other competitors across 12 key performance metrics.
flame brand imaging ltd Ownership
FLAME BRAND IMAGING LTD group structure
Flame Brand Imaging Ltd has no subsidiary companies.
Ultimate parent company
FLAME BRAND IMAGING LTD
08597279
flame brand imaging ltd directors
Flame Brand Imaging Ltd currently has 1 director, Mr Gregory Taylor Wyborn serving since Jul 2013.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gregory Taylor Wyborn | United Kingdom | 54 years | Jul 2013 | - | Director |
P&L
June 2017turnover
284.5k
-14%
operating profit
-30k
0%
gross margin
26.3%
+0.07%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2017net assets
14.4k
-0.68%
total assets
148k
-0.05%
cash
0
-1%
net assets
Total assets minus all liabilities
flame brand imaging ltd company details
company number
08597279
Type
Private limited with Share Capital
industry
18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.
incorporation date
July 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2017
previous names
N/A
accountant
-
auditor
-
address
6 minorca road, weybridge, KT13 8DU
Bank
-
Legal Advisor
-
flame brand imaging ltd 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 flame brand imaging ltd.
flame brand imaging ltd 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 FLAME BRAND IMAGING LTD. This can take several minutes, an email will notify you when this has completed.
flame brand imaging ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
