sport:80 limited
sport:80 limited Company Information
Company Number
08798940
Next Accounts
Sep 2025
Shareholders
gary hargraves
the focusplay retirement benefit scheme
View AllGroup Structure
View All
Industry
Business and domestic software development
Registered Address
unit 3, neepsend triangle business centr, sheffield, S3 8BW
Website
www.sport80.comsport:80 limited Estimated Valuation
Pomanda estimates the enterprise value of SPORT:80 LIMITED at £2.1m based on a Turnover of £2.4m and 0.91x industry multiple (adjusted for size and gross margin).
sport:80 limited Estimated Valuation
Pomanda estimates the enterprise value of SPORT:80 LIMITED at £2.7m based on an EBITDA of £474.5k and a 5.63x industry multiple (adjusted for size and gross margin).
sport:80 limited Estimated Valuation
Pomanda estimates the enterprise value of SPORT:80 LIMITED at £3.5m based on Net Assets of £1.5m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sport:80 Limited Overview
Sport:80 Limited is a live company located in sheffield, S3 8BW with a Companies House number of 08798940. It operates in the business and domestic software development sector, SIC Code 62012. Founded in December 2013, it's largest shareholder is gary hargraves with a 47.3% stake. Sport:80 Limited is a established, small sized company, Pomanda has estimated its turnover at £2.4m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sport:80 Limited Health Check
Pomanda's financial health check has awarded Sport:80 Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £2.4m, make it smaller than the average company (£4.5m)
£2.4m - Sport:80 Limited
£4.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (10.2%)
32% - Sport:80 Limited
10.2% - Industry AVG
Production
with a gross margin of 73.5%, this company has a comparable cost of product (72.1%)
73.5% - Sport:80 Limited
72.1% - Industry AVG
Profitability
an operating margin of -3.1% make it less profitable than the average company (3.5%)
-3.1% - Sport:80 Limited
3.5% - Industry AVG
Employees
with 19 employees, this is below the industry average (42)
19 - Sport:80 Limited
42 - Industry AVG
Pay Structure
on an average salary of £79.8k, the company has an equivalent pay structure (£72.3k)
£79.8k - Sport:80 Limited
£72.3k - Industry AVG
Efficiency
resulting in sales per employee of £123.9k, this is equally as efficient (£122.7k)
£123.9k - Sport:80 Limited
£122.7k - Industry AVG
Debtor Days
it gets paid by customers after 25 days, this is earlier than average (57 days)
25 days - Sport:80 Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (41 days)
18 days - Sport:80 Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sport:80 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 70 weeks, this is more cash available to meet short term requirements (17 weeks)
70 weeks - Sport:80 Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.3%, this is a lower level of debt than the average (62.9%)
34.3% - Sport:80 Limited
62.9% - Industry AVG
SPORT:80 LIMITED financials
Sport:80 Limited's latest turnover from December 2023 is £2.4 million and the company has net assets of £1.5 million. According to their latest financial statements, Sport:80 Limited has 19 employees and maintains cash reserves of £450.4 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 | 2,354,674 | 1,862,320 | 1,309,841 | 1,019,250 | 880,655 | 695,610 | 583,238 | 457,972 | 569,237 | 351,972 | 190,467 |
| Other Income Or Grants | |||||||||||
| Cost Of Sales | 624,467 | 557,844 | 425,459 | 366,500 | 415,123 | 470,989 | 346,674 | 320,595 | 407,681 | 231,007 | 138,253 |
| Gross Profit | 1,730,207 | 1,304,476 | 884,382 | 652,750 | 465,532 | 224,621 | 236,564 | 137,377 | 161,556 | 120,965 | 52,214 |
| Admin Expenses | 401,279 | 405,958 | 476,172 | 149,089 | 47,809 | ||||||
| Operating Profit | -164,715 | -268,581 | -314,616 | -28,124 | 4,405 | ||||||
| Interest Payable | 13,745 | 11,211 | 2,548 | 522 | 478 | 363 | 376 | 477 | 344 | 886 | 47 |
| Interest Receivable | 4,769 | ||||||||||
| Pre-Tax Profit | 53,953 | 165,674 | 93,278 | 153,514 | -35,540 | -487,343 | -165,091 | -269,058 | -314,960 | -29,010 | 4,358 |
| Tax | -143,050 | 104,078 | 108,229 | 91,713 | 101,824 | 75,053 | 99,702 | 119,144 | |||
| Profit After Tax | -89,097 | 269,752 | 201,507 | 245,227 | 66,284 | -412,290 | -65,389 | -149,914 | -314,960 | -29,010 | 4,358 |
| Dividends Paid | |||||||||||
| Retained Profit | -89,097 | 269,752 | 201,507 | 245,227 | 66,284 | -412,290 | -65,389 | -149,914 | -314,960 | -29,010 | 4,358 |
| Employee Costs | 1,515,966 | 994,828 | 717,874 | 611,232 | 355,497 | 324,944 | 256,550 | 283,282 | 262,451 | 38,558 | |
| Number Of Employees | 19 | 17 | 15 | 11 | 10 | 10 | 8 | 9 | 8 | 2 | 1 |
| EBITDA* | 41,276 | -125,941 | -238,554 | -24,844 | 6,839 |
* 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 | 286,037 | 358,489 | 176,808 | 170,224 | 33,197 | 36,645 | 33,802 | 20,559 | 20,223 | 13,625 | 1,511 |
| Intangible Assets | 1,233,535 | 1,097,971 | 1,034,678 | 930,246 | 718,290 | 608,920 | 603,739 | 564,843 | 455,209 | 68,830 | 5,250 |
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 1,519,572 | 1,456,460 | 1,211,486 | 1,100,470 | 751,487 | 645,565 | 637,541 | 585,402 | 475,432 | 82,455 | 6,761 |
| Stock & work in progress | |||||||||||
| Trade Debtors | 166,542 | 102,182 | 59,882 | 78,362 | 78,795 | 35,681 | 43,147 | 31,719 | 14,746 | 56 | 2,957 |
| Group Debtors | |||||||||||
| Misc Debtors | 117,598 | 11,659 | 12,849 | 5,316 | 38,660 | 45,706 | 44,778 | 167,138 | 22,798 | 74,179 | 39,477 |
| Cash | 450,362 | 375,125 | 225,548 | 127,281 | 24,685 | 222,398 | 31,079 | 4,386 | 68,875 | 9,074 | 116,929 |
| misc current assets | |||||||||||
| total current assets | 734,502 | 488,966 | 298,279 | 210,959 | 142,140 | 303,785 | 119,004 | 203,243 | 106,419 | 83,309 | 159,363 |
| total assets | 2,254,074 | 1,945,426 | 1,509,765 | 1,311,429 | 893,627 | 949,350 | 756,545 | 788,645 | 581,851 | 165,764 | 166,124 |
| Bank overdraft | 9,293 | 4,450 | 12,715 | ||||||||
| Bank loan | 10,648 | 10,649 | 9,408 | 5,381 | |||||||
| Trade Creditors | 32,088 | 42,939 | 31,412 | 76,924 | 16,100 | 121,107 | 73,604 | 150,096 | 97,843 | 20,776 | 92,651 |
| Group/Directors Accounts | |||||||||||
| other short term finances | |||||||||||
| hp & lease commitments | 25,992 | 33,837 | 23,991 | 23,283 | |||||||
| other current liabilities | 262,557 | 108,421 | 98,423 | 33,044 | 139,689 | 154,873 | 190,557 | 100,002 | 183,261 | 130,340 | 55,400 |
| total current liabilities | 331,285 | 195,846 | 163,234 | 138,632 | 155,789 | 275,980 | 264,161 | 250,098 | 290,397 | 155,566 | 160,766 |
| loans | 297,296 | 369,132 | 111,508 | 178,306 | |||||||
| hp & lease commitments | 134,263 | 160,291 | 20,543 | 44,534 | |||||||
| Accruals and Deferred Income | |||||||||||
| other liabilities | |||||||||||
| provisions | 585,162 | ||||||||||
| total long term liabilities | 441,229 | 184,566 | 55,754 | 89,153 | |||||||
| total liabilities | 772,514 | 380,412 | 218,988 | 227,785 | 155,789 | 275,980 | 264,161 | 250,098 | 290,397 | 155,566 | 160,766 |
| net assets | 1,481,560 | 1,565,014 | 1,290,777 | 1,083,644 | 737,838 | 673,370 | 492,384 | 538,547 | 291,454 | 10,198 | 5,358 |
| total shareholders funds | 1,481,560 | 1,565,014 | 1,290,777 | 1,083,644 | 737,838 | 673,370 | 492,384 | 538,547 | 291,454 | 10,198 | 5,358 |
| 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 | -164,715 | -268,581 | -314,616 | -28,124 | 4,405 | ||||||
| Depreciation | 110,416 | 59,221 | 58,571 | 21,155 | 16,803 | 16,803 | 11,825 | 8,938 | 6,787 | 1,968 | 684 |
| Amortisation | 436,158 | 386,067 | 340,666 | 281,251 | 245,025 | 243,525 | 194,166 | 133,702 | 69,275 | 1,312 | 1,750 |
| Tax | -143,050 | 104,078 | 108,229 | 91,713 | 101,824 | 75,053 | 99,702 | 119,144 | |||
| Stock | |||||||||||
| Debtors | 170,299 | 41,110 | -10,947 | -33,777 | 36,068 | -6,538 | -110,932 | 161,313 | -36,691 | 31,801 | 42,434 |
| Creditors | -10,851 | 11,527 | -45,512 | 60,824 | -105,007 | 47,503 | -76,492 | 52,253 | 77,067 | -71,875 | 92,651 |
| Accruals and Deferred Income | 154,136 | 9,998 | 65,379 | -106,645 | -15,184 | -35,684 | 90,555 | -83,259 | 52,921 | 74,940 | 55,400 |
| Deferred Taxes & Provisions | 585,162 | ||||||||||
| Cash flow from operations | 265,973 | -199,116 | -71,875 | -53,580 | 112,456 | ||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | -1 | 1,241 | 4,027 | 5,381 | |||||||
| Group/Directors Accounts | |||||||||||
| Other Short Term Loans | |||||||||||
| Long term loans | -71,836 | 257,624 | -66,798 | 178,306 | |||||||
| Hire Purchase and Lease Commitments | -33,873 | 149,594 | -23,283 | 67,817 | |||||||
| other long term liabilities | |||||||||||
| share issue | |||||||||||
| interest | -8,976 | -11,211 | -2,548 | -522 | -478 | -363 | -376 | -477 | -344 | -886 | -47 |
| cash flow from financing | -109,043 | 401,733 | -82,976 | 351,561 | -2,294 | 592,913 | 18,850 | 396,530 | 595,872 | 32,964 | 953 |
| cash and cash equivalents | |||||||||||
| cash | 75,237 | 149,577 | 98,267 | 102,596 | -197,713 | 191,319 | 26,693 | -64,489 | 59,801 | -107,855 | 116,929 |
| overdraft | -9,293 | 4,843 | -8,265 | 12,715 | |||||||
| change in cash | 75,237 | 149,577 | 98,267 | 102,596 | -197,713 | 191,319 | 26,693 | -55,196 | 54,958 | -99,590 | 104,214 |
sport:80 limited Credit Report and Business Information
Sport:80 Limited Competitor Analysis
Perform a competitor analysis for sport:80 limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in S 3 area or any other competitors across 12 key performance metrics.
sport:80 limited Ownership
SPORT:80 LIMITED group structure
Sport:80 Limited has 2 subsidiary companies.
Ultimate parent company
SPORT:80 LIMITED
08798940
2 subsidiaries
sport:80 limited directors
Sport:80 Limited currently has 2 directors. The longest serving directors include Mr Gary Hargraves (Dec 2013) and Mr Garth Palmer (Sep 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gary Hargraves | England | 58 years | Dec 2013 | - | Director |
| Mr Garth Palmer | England | 44 years | Sep 2015 | - | Director |
P&L
December 2023turnover
2.4m
+26%
operating profit
-72.1k
0%
gross margin
73.5%
+4.9%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.5m
-0.05%
total assets
2.3m
+0.16%
cash
450.4k
+0.2%
net assets
Total assets minus all liabilities
sport:80 limited company details
company number
08798940
Type
Private limited with Share Capital
industry
62012 - Business and domestic software development
incorporation date
December 2013
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
sport:80 plc (November 2020)
sport:80 global plc (September 2015)
accountant
-
auditor
-
address
unit 3, neepsend triangle business centr, sheffield, S3 8BW
Bank
HSBC BANK PLC
Legal Advisor
HILL DICKINSON LLP
sport:80 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 sport:80 limited.
sport:80 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 SPORT:80 LIMITED. This can take several minutes, an email will notify you when this has completed.
sport:80 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
