Frumble Limited

POWER SEARCH PRICING

SOLUTIONS

frumble limited Company Information

Live

EstablishedMicroDeclining

Company Number

08788067

Next Accounts

Aug 2025

Industry

Other retail sale not in stores, stalls or markets

Directors

Matthew Pollard

Silvia Oliveira

Shareholders

matthew james pollard

silvia monica martins costa batista de oliveira

Group Structure

View All

Contact

Registered Address

unit 303 jubilee centre, 130 pershore street, birmingham, west midlands, B5 6ND

Website

frumble.co.uk

frumble limited Estimated Valuation

£359.2k

Pomanda estimates the enterprise value of FRUMBLE LIMITED at £359.2k based on Net Assets of £177.4k and 2.03x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Frumble Limited is a live company located in birmingham, B5 6ND with a Companies House number of 08788067. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in November 2013, it's largest shareholder is matthew james pollard with a 50% stake. Frumble Limited is a established, micro sized company, Pomanda has estimated its turnover at £98k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Frumble Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

1 Regular

7 Weak

Size

annual sales of £98k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (8.2%)

EXPORT

Frumble Limited's latest turnover from November 2023 is estimated at £98 thousand and the company has net assets of £177.4 thousand. According to their latest financial statements, Frumble Limited has 2 employees and maintains cash reserves of £53.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014
Turnover	97,994	151,684	173,775	314,393	342,353	414,452	402,760	322,704	273,629	163,998
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	79,687	124,007	144,349	258,133	264,016	328,898	314,250	252,060	214,039	125,999
Gross Profit	18,307	27,676	29,426	56,260	78,337	85,553	88,510	70,644	59,590	37,999
Admin Expenses	40,052	48,841	-16,976	-83,799	46,010	72,375	67,598	86,415	46,221	21,364
Operating Profit	-21,745	-21,165	46,402	140,059	32,327	13,178	20,912	-15,771	13,369	16,635
Interest Payable	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,471	2,865	140	122	439	248	75	28	86	42
Pre-Tax Profit	-18,274	-18,300	46,542	140,180	32,765	13,426	20,988	-15,743	13,455	16,677
Tax	0	0	-8,843	-26,634	-6,225	-2,551	-3,988	0	-2,691	-3,502
Profit After Tax	-18,274	-18,300	37,699	113,546	26,540	10,875	17,000	-15,743	10,764	13,175
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	-18,274	-18,300	37,699	113,546	26,540	10,875	17,000	-15,743	10,764	13,175
Employee Costs	71,533	66,827	66,194	60,602	64,805	65,402	57,096	31,524	33,624	31,383
Number Of Employees	2	2	2	2	2	2	2	1	1	1
EBITDA*	-19,945	-19,865	47,802	143,059	35,327	15,178	21,912	-15,771	24,369	27,635

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014
Tangible Assets	5,585	3,855	4,406	4,336	5,477	6,557	6,576	6,057	2,839	2,781
Intangible Assets	0	0	0	0	0	0	0	0	0	10,000
Investments & Other	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
Total Fixed Assets	5,585	3,855	4,406	4,336	5,477	6,557	6,576	6,057	2,839	12,781
Stock & work in progress	130,000	130,000	130,000	130,000	130,000	130,000	130,000	120,000	110,000	80,000
Trade Debtors	260	0	0	0	0	0	0	0	0	4,600
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0
Cash	53,867	78,344	112,660	167,721	75,690	41,246	24,958	5,115	17,440	16,840
misc current assets	0	0	0	0	0	0	0	0	0	0
total current assets	184,127	208,344	242,660	297,721	205,690	171,246	154,958	125,115	127,440	101,440
total assets	189,712	212,199	247,066	302,057	211,167	177,803	161,534	131,172	130,279	114,221
Bank overdraft	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0
Trade Creditors	12,330	16,543	33,110	125,800	148,456	141,632	136,238	122,876	106,240	100,946
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0
total current liabilities	12,330	16,543	33,110	125,800	148,456	141,632	136,238	122,876	106,240	100,946
loans	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0
total liabilities	12,330	16,543	33,110	125,800	148,456	141,632	136,238	122,876	106,240	100,946
net assets	177,382	195,656	213,956	176,257	62,711	36,171	25,296	8,296	24,039	13,275
total shareholders funds	177,382	195,656	213,956	176,257	62,711	36,171	25,296	8,296	24,039	13,275

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014
Operating Activities
Operating Profit	-21,745	-21,165	46,402	140,059	32,327	13,178	20,912	-15,771	13,369	16,635
Depreciation	1,800	1,300	1,400	3,000	3,000	2,000	1,000	0	1,000	1,000
Amortisation	0	0	0	0	0	0	0	0	10,000	10,000
Tax	0	0	-8,843	-26,634	-6,225	-2,551	-3,988	0	-2,691	-3,502
Stock	0	0	0	0	0	0	10,000	10,000	30,000	80,000
Debtors	260	0	0	0	0	0	0	0	-4,600	4,600
Creditors	-4,213	-16,567	-92,690	-22,656	6,824	5,394	13,362	16,636	5,294	100,946
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-24,418	-36,432	-53,731	93,769	35,926	18,021	21,286	-9,135	1,572	40,479
Investing Activities
capital expenditure	-3,530	-749	-1,470	-1,859	-1,920	-1,981	-1,519	-3,218	-1,058	-23,781
Change in Investments	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-3,530	-749	-1,470	-1,859	-1,920	-1,981	-1,519	-3,218	-1,058	-23,781
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	100
interest	3,471	2,865	140	122	439	248	75	28	86	42
cash flow from financing	3,471	2,865	140	122	439	248	75	28	86	142
cash and cash equivalents
cash	-24,477	-34,316	-55,061	92,031	34,444	16,288	19,843	-12,325	600	16,840
overdraft	0	0	0	0	0	0	0	0	0	0
change in cash	-24,477	-34,316	-55,061	92,031	34,444	16,288	19,843	-12,325	600	16,840

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for frumble limited. Get real-time insights into frumble 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 frumble limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in B 5 area or any other competitors across 12 key performance metrics.

FRUMBLE LIMITED group structure

Frumble Limited has no subsidiary companies.

Ultimate parent company

FRUMBLE LIMITED

08788067

FRUMBLE LIMITED Shareholders

matthew james pollard	50%
silvia monica martins costa batista de oliveira	50%

Frumble Limited currently has 2 directors. The longest serving directors include Mr Matthew Pollard (Nov 2013) and Ms Silvia Oliveira (Nov 2013).

officer	country	age	start	end	role
Mr Matthew Pollard	United Kingdom	43 years	Nov 2013	-	Director
Ms Silvia Oliveira	England	44 years	Nov 2013	-	Director

P&L

November 2023

turnover

98k

-35%

operating profit

-21.7k

gross margin

18.7%

+2.39%

turnover

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

Balance Sheet

November 2023

net assets

177.4k

-0.09%

total assets

189.7k

-0.11%

cash

53.9k

-0.31%

net assets

Total assets minus all liabilities

Similar Companies

movements uk ltd

1.5

frontline tools limited

3.5

greyhaze digbeth ltd

2.5

k.m. windows limited

rmk retail limited

company number

08788067

Type

Private limited with Share Capital

industry

47990 - Other retail sale not in stores, stalls or markets

incorporation date

November 2013

ultimate parent company

None

previous names

N/A

address

unit 303 jubilee centre, 130 pershore street, birmingham, west midlands, B5 6ND

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

frumble limited Company Information

frumble limited Estimated Valuation

frumble limited Estimated Valuation

frumble limited Estimated Valuation

Frumble Limited Overview

Frumble Limited Health Check

FRUMBLE LIMITED financials

frumble limited Credit Report and Business Information

Frumble Limited Competitor Analysis

frumble limited Ownership

frumble limited directors

frumble limited company details

frumble limited Charges & Mortgages

frumble limited Capital Raised & Share Issues BETA

frumble limited Companies House Filings - See Documents