basement crowd limited
basement crowd limited Company Information
Company Number
08838261
Registered Address
suite 2 43 bedford street, london, WC2E 9HA
Industry
Other personal service activities n.e.c.
Telephone
02072429993
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
silcrow labs limited 100%
basement crowd limited Estimated Valuation
Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £479.1k based on a Turnover of £599.3k and 0.8x industry multiple (adjusted for size and gross margin).
basement crowd limited Estimated Valuation
Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £510.5k based on an EBITDA of £78.1k and a 6.53x industry multiple (adjusted for size and gross margin).
basement crowd limited Estimated Valuation
Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £0 based on Net Assets of £-483.4k and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Basement Crowd Limited Overview
Basement Crowd Limited is a live company located in london, WC2E 9HA with a Companies House number of 08838261. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in January 2014, it's largest shareholder is silcrow labs limited with a 100% stake. Basement Crowd Limited is a established, small sized company, Pomanda has estimated its turnover at £599.3k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Basement Crowd Limited Health Check
Pomanda's financial health check has awarded Basement Crowd Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
7 Weak
Size
annual sales of £599.3k, make it smaller than the average company (£1.1m)
- Basement Crowd Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (4.5%)
- Basement Crowd Limited
4.5% - Industry AVG
Production
with a gross margin of 41.2%, this company has a comparable cost of product (41.2%)
- Basement Crowd Limited
41.2% - Industry AVG
Profitability
an operating margin of 13% make it more profitable than the average company (7%)
- Basement Crowd Limited
7% - Industry AVG
Employees
with 6 employees, this is below the industry average (15)
6 - Basement Crowd Limited
15 - Industry AVG
Pay Structure
on an average salary of £32.2k, the company has an equivalent pay structure (£32.2k)
- Basement Crowd Limited
£32.2k - Industry AVG
Efficiency
resulting in sales per employee of £99.9k, this is equally as efficient (£95.5k)
- Basement Crowd Limited
£95.5k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (31 days)
- Basement Crowd Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is quicker than average (43 days)
- Basement Crowd Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Basement Crowd Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (43 weeks)
0 weeks - Basement Crowd Limited
43 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 719.4%, this is a higher level of debt than the average (47.3%)
719.4% - Basement Crowd Limited
47.3% - Industry AVG
BASEMENT CROWD LIMITED financials
Basement Crowd Limited's latest turnover from December 2022 is estimated at £599.3 thousand and the company has net assets of -£483.4 thousand. According to their latest financial statements, Basement Crowd Limited has 6 employees and maintains cash reserves of £1.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 6 | 8 | 11 | 18 | 22 | 32 | 19 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 88 | 445 | 7,553 | 20,236 | 33,524 | 39,101 | 10,476 | 9,811 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 88 | 445 | 7,553 | 20,236 | 33,524 | 39,101 | 10,476 | 9,811 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 76,213 | 0 | 293,892 | 79,925 | 861,784 | 346,731 | 267 | 32,101 | 37,242 |
| Group Debtors | 0 | 3,565,183 | 3,017,123 | 1,777,998 | 333,628 | 42,476 | 0 | 0 | 0 |
| Misc Debtors | 764 | 22,945 | 3,805 | 58,384 | 29,827 | 252,418 | 31,545 | 22,550 | 0 |
| Cash | 1,071 | 52,180 | 78,710 | 216,034 | 2,567 | 8,340 | 1,255 | 2,304 | 1,760 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 78,048 | 3,640,308 | 3,393,530 | 2,132,341 | 1,227,806 | 649,965 | 33,067 | 56,955 | 39,002 |
| total assets | 78,048 | 3,640,396 | 3,393,975 | 2,139,894 | 1,248,042 | 683,489 | 72,168 | 67,431 | 48,813 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 37,440 | 5,663 | 35,643 | 100,470 | 236,183 | 66,459 | 15,950 | 2,525 | 108,053 |
| Group/Directors Accounts | 334,183 | 5,510,354 | 5,279,773 | 4,026,779 | 2,068,484 | 1,390,671 | 2,811 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 189,865 | 171,781 | 138,821 | 80,098 | 840,081 | 843,197 | 857,337 | 202,384 | 0 |
| total current liabilities | 561,488 | 5,687,798 | 5,454,237 | 4,207,347 | 3,144,748 | 2,300,327 | 876,098 | 204,909 | 108,053 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 561,488 | 5,687,798 | 5,454,237 | 4,207,347 | 3,144,748 | 2,300,327 | 876,098 | 204,909 | 108,053 |
| net assets | -483,440 | -2,047,402 | -2,060,262 | -2,067,453 | -1,896,706 | -1,616,838 | -803,930 | -137,478 | -59,240 |
| total shareholders funds | -483,440 | -2,047,402 | -2,060,262 | -2,067,453 | -1,896,706 | -1,616,838 | -803,930 | -137,478 | -59,240 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 88 | 357 | 7,108 | 12,683 | 15,491 | 9,898 | 13,034 | 3,114 | 3,271 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,511,151 | 273,308 | 1,398,513 | 691,068 | 583,614 | 609,813 | -22,839 | 54,651 | 37,242 |
| Creditors | 31,777 | -29,980 | -64,827 | -135,713 | 169,724 | 50,509 | 13,425 | 2,525 | 108,053 |
| Accruals and Deferred Income | 18,084 | 32,960 | 58,723 | -759,983 | -3,116 | -14,140 | 654,953 | 202,384 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -5,176,171 | 230,581 | 1,252,994 | 1,958,295 | 677,813 | 1,387,860 | 2,811 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -51,109 | -26,530 | -137,324 | 213,467 | -5,773 | 7,085 | -1,049 | 2,304 | 1,760 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -51,109 | -26,530 | -137,324 | 213,467 | -5,773 | 7,085 | -1,049 | 2,304 | 1,760 |
basement crowd limited Credit Report and Business Information
Basement Crowd Limited Competitor Analysis
Perform a competitor analysis for basement crowd limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
basement crowd limited Ownership
BASEMENT CROWD LIMITED group structure
Basement Crowd Limited has 1 subsidiary company.
Ultimate parent company
1 parent
BASEMENT CROWD LIMITED
08838261
1 subsidiary
basement crowd limited directors
Basement Crowd Limited currently has 2 directors. The longest serving directors include Mr Andrew Thornton (Jan 2014) and Mr George Roberts (Sep 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Thornton | England | 52 years | Jan 2014 | - | Director |
| Mr George Roberts | England | 42 years | Sep 2015 | - | Director |
P&L
December 2022turnover
599.3k
+36%
operating profit
78k
0%
gross margin
41.2%
+1.83%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
-483.4k
-0.76%
total assets
78k
-0.98%
cash
1.1k
-0.98%
net assets
Total assets minus all liabilities
basement crowd limited company details
company number
08838261
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
January 2014
age
10
accounts
Total Exemption Full
ultimate parent company
previous names
emerald street ventures limited (November 2016)
incorporated
UK
address
suite 2 43 bedford street, london, WC2E 9HA
last accounts submitted
December 2022
basement crowd 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 basement crowd limited.
basement crowd limited Companies House Filings - See Documents
| date | description | view/download |
|---|
