basement crowd limited

2

basement crowd limited Company Information

Share BASEMENT CROWD LIMITED
Live 
EstablishedSmallDeclining

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

Directors

Andrew Thornton10 Years

George Roberts8 Years

Shareholders

silcrow labs limited 100%

basement crowd limited Estimated Valuation

£487.7k

Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £487.7k based on a Turnover of £599.3k and 0.81x industry multiple (adjusted for size and gross margin).

basement crowd limited Estimated Valuation

£466.9k

Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £466.9k based on an EBITDA of £78.1k and a 5.98x industry multiple (adjusted for size and gross margin).

basement crowd limited Estimated Valuation

£0

Pomanda estimates the enterprise value of BASEMENT CROWD LIMITED at £0 based on Net Assets of £-483.4k and 2.99x 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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating2out of 5
positive_score

1 Strong

positive_score

3 Regular

positive_score

7 Weak

size

Size

annual sales of £599.3k, make it smaller than the average company (£1.1m)

£599.3k - Basement Crowd Limited

£1.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (4.5%)

-17% - Basement Crowd Limited

4.5% - Industry AVG

production

Production

with a gross margin of 41.2%, this company has a comparable cost of product (41.2%)

41.2% - Basement Crowd Limited

41.2% - Industry AVG

profitability

Profitability

an operating margin of 13% make it more profitable than the average company (7%)

13% - Basement Crowd Limited

7% - Industry AVG

employees

Employees

with 6 employees, this is below the industry average (15)

6 - Basement Crowd Limited

15 - Industry AVG

paystructure

Pay Structure

on an average salary of £32.2k, the company has an equivalent pay structure (£32.2k)

£32.2k - Basement Crowd Limited

£32.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £99.9k, this is equally as efficient (£95.5k)

£99.9k - Basement Crowd Limited

£95.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 46 days, this is later than average (31 days)

46 days - Basement Crowd Limited

31 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 38 days, this is quicker than average (43 days)

38 days - Basement Crowd Limited

43 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Basement Crowd Limited

- - Industry AVG

cashbalance

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

debtlevel

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

EXPORTms excel logo

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 HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Jan 2015
Turnover599,295439,6461,752,6791,059,8054,918,6642,572,309627,725239,559481,497
Other Income Or Grants000000000
Cost Of Sales352,688261,9841,057,731635,4102,965,7441,533,695369,286141,256289,019
Gross Profit246,607177,662694,949424,3951,952,9201,038,614258,43998,303192,479
Admin Expenses168,573161,949686,219595,9622,232,8292,516,298924,895235,887251,823
Operating Profit78,03415,7138,730-171,567-279,909-1,477,684-666,456-137,584-59,344
Interest Payable000000000
Interest Receivable9321641478204124464
Pre-Tax Profit78,96515,8778,878-170,747-279,868-1,477,660-666,452-137,578-59,340
Tax-15,003-3,017-1,687000000
Profit After Tax63,96212,8607,191-170,747-279,868-1,477,660-666,452-137,578-59,340
Dividends Paid000000000
Retained Profit63,96212,8607,191-170,747-279,868-1,477,660-666,452-137,578-59,340
Employee Costs193,324246,573322,918520,413619,774862,035527,99686,510161,501
Number Of Employees68111822321936
EBITDA*78,12216,07015,838-158,884-264,418-1,467,786-653,422-134,470-56,073

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Jan 2015
Tangible Assets0884457,55320,23633,52439,10110,4769,811
Intangible Assets000000000
Investments & Other000000000
Debtors (Due After 1 year)000000000
Total Fixed Assets0884457,55320,23633,52439,10110,4769,811
Stock & work in progress000000000
Trade Debtors76,2130293,89279,925861,784346,73126732,10137,242
Group Debtors03,565,1833,017,1231,777,998333,62842,476000
Misc Debtors76422,9453,80558,38429,827252,41831,54522,5500
Cash1,07152,18078,710216,0342,5678,3401,2552,3041,760
misc current assets000000000
total current assets78,0483,640,3083,393,5302,132,3411,227,806649,96533,06756,95539,002
total assets78,0483,640,3963,393,9752,139,8941,248,042683,48972,16867,43148,813
Bank overdraft000000000
Bank loan000000000
Trade Creditors 37,4405,66335,643100,470236,18366,45915,9502,525108,053
Group/Directors Accounts334,1835,510,3545,279,7734,026,7792,068,4841,390,6712,81100
other short term finances000000000
hp & lease commitments000000000
other current liabilities189,865171,781138,82180,098840,081843,197857,337202,3840
total current liabilities561,4885,687,7985,454,2374,207,3473,144,7482,300,327876,098204,909108,053
loans000000000
hp & lease commitments000000000
Accruals and Deferred Income000000000
other liabilities000000000
provisions000000000
total long term liabilities000000000
total liabilities561,4885,687,7985,454,2374,207,3473,144,7482,300,327876,098204,909108,053
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 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Jan 2015
Operating Activities
Operating Profit78,03415,7138,730-171,567-279,909-1,477,684-666,456-137,584-59,344
Depreciation883577,10812,68315,4919,89813,0343,1143,271
Amortisation000000000
Tax-15,003-3,017-1,687000000
Stock000000000
Debtors-3,511,151273,3081,398,513691,068583,614609,813-22,83954,65137,242
Creditors31,777-29,980-64,827-135,713169,72450,50913,4252,525108,053
Accruals and Deferred Income18,08432,96058,723-759,983-3,116-14,140654,953202,3840
Deferred Taxes & Provisions000000000
Cash flow from operations3,624,131-257,275-1,390,466-1,745,648-681,424-2,041,23037,79515,78814,738
Investing Activities
capital expenditure0000-2,203-4,321-41,659-13,590-13,082
Change in Investments000000000
cash flow from investments0000-2,203-4,321-41,659-13,590-13,082
Financing Activities
Bank loans000000000
Group/Directors Accounts-5,176,171230,5811,252,9941,958,295677,8131,387,8602,81100
Other Short Term Loans 000000000
Long term loans000000000
Hire Purchase and Lease Commitments000000000
other long term liabilities000000000
share issue1,500,0000000664,7520100100
interest9321641478204124464
cash flow from financing-3,675,239230,7451,253,1411,959,115677,8542,052,6362,815106104
cash and cash equivalents
cash-51,109-26,530-137,324213,467-5,7737,085-1,0492,3041,760
overdraft000000000
change in cash-51,109-26,530-137,324213,467-5,7737,085-1,0492,3041,760

basement crowd 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 basement crowd limited. Get real-time insights into basement crowd 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

Basement Crowd Limited Competitor Analysis

BETA
competitor_analysis_table_img

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 Shareholders

silcrow labs limited 100%

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).

officercountryagestartendrole
Mr Andrew ThorntonEngland52 years Jan 2014- Director
Mr George RobertsEngland42 years Sep 2015- Director

P&L

December 2022

turnover

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 2022

net 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.

charges

basement crowd limited Companies House Filings - See Documents

datedescriptionview/download