bubble chamber gms c.i.c.

Live EstablishedMicroHealthy

bubble chamber gms c.i.c. Company Information

Share BUBBLE CHAMBER GMS C.I.C.

Company Number

08989053

Shareholders

benjamin freedman

craig carey

Group Structure

View All

Industry

Other social work activities without accommodation n.e.c.

 

Registered Address

124 finchley road, london, NW3 5JS

Website

-

bubble chamber gms c.i.c. Estimated Valuation

£42.1k

Pomanda estimates the enterprise value of BUBBLE CHAMBER GMS C.I.C. at £42.1k based on a Turnover of £78.1k and 0.54x industry multiple (adjusted for size and gross margin).

bubble chamber gms c.i.c. Estimated Valuation

£120.1k

Pomanda estimates the enterprise value of BUBBLE CHAMBER GMS C.I.C. at £120.1k based on an EBITDA of £21.4k and a 5.61x industry multiple (adjusted for size and gross margin).

bubble chamber gms c.i.c. Estimated Valuation

£160.2k

Pomanda estimates the enterprise value of BUBBLE CHAMBER GMS C.I.C. at £160.2k based on Net Assets of £66.7k and 2.4x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bubble Chamber Gms C.i.c. Overview

Bubble Chamber Gms C.i.c. is a live company located in london, NW3 5JS with a Companies House number of 08989053. It operates in the other social work activities without accommodation n.e.c. sector, SIC Code 88990. Founded in April 2014, it's largest shareholder is benjamin freedman with a 72.2% stake. Bubble Chamber Gms C.i.c. is a established, micro sized company, Pomanda has estimated its turnover at £78.1k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Bubble Chamber Gms C.i.c. Health Check

Pomanda's financial health check has awarded Bubble Chamber Gms C.I.C. a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £78.1k, make it smaller than the average company (£456.8k)

£78.1k - Bubble Chamber Gms C.i.c.

£456.8k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (6.2%)

9% - Bubble Chamber Gms C.i.c.

6.2% - Industry AVG

production

Production

with a gross margin of 85.7%, this company has a comparable cost of product (85.7%)

85.7% - Bubble Chamber Gms C.i.c.

85.7% - Industry AVG

profitability

Profitability

an operating margin of 9% make it more profitable than the average company (3.1%)

9% - Bubble Chamber Gms C.i.c.

3.1% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (12)

2 - Bubble Chamber Gms C.i.c.

12 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Bubble Chamber Gms C.i.c.

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £39.1k, this is equally as efficient (£42.8k)

£39.1k - Bubble Chamber Gms C.i.c.

£42.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 18 days, this is later than average (12 days)

18 days - Bubble Chamber Gms C.i.c.

12 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 12 days, this is slower than average (7 days)

12 days - Bubble Chamber Gms C.i.c.

7 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Bubble Chamber Gms C.i.c.

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is less cash available to meet short term requirements (226 weeks)

14 weeks - Bubble Chamber Gms C.i.c.

226 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 60.5%, this is a higher level of debt than the average (13.5%)

60.5% - Bubble Chamber Gms C.i.c.

13.5% - Industry AVG

BUBBLE CHAMBER GMS C.I.C. financials

EXPORTms excel logo

Bubble Chamber Gms C.I.C.'s latest turnover from December 2023 is estimated at £78.1 thousand and the company has net assets of £66.7 thousand. According to their latest financial statements, Bubble Chamber Gms C.I.C. has 2 employees and maintains cash reserves of £22.7 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Turnover78,13478,64752,33160,346106,20159,600188,49888,108170,170267,211
Other Income Or Grants
Cost Of Sales11,1858,9332,5525,2853,6501,6524,18311,13792,017158,643
Gross Profit66,94869,71449,77955,061102,55257,949184,31676,97178,152108,568
Admin Expenses59,91269,669-8,95087,384109,54963,597181,22437,75050,340109,311
Operating Profit7,0364558,729-32,323-6,997-5,6483,09239,22127,812-743
Interest Payable
Interest Receivable1,8421,668781823017047314416
Pre-Tax Profit8,8791,71258,807-32,305-6,767-5,4783,14039,25127,856-727
Tax-2,220-325-11,173-597-7,850-5,571
Profit After Tax6,6591,38747,634-32,305-6,767-5,4782,54331,40122,285-727
Dividends Paid
Retained Profit6,6591,38747,634-32,305-6,767-5,4782,54331,40122,285-727
Employee Costs48,08746,34645,15544,83643,75743,46042,647107,112155,408
Number Of Employees2222222257
EBITDA*21,43114,15772,644-17,3368,3059,68818,26153,09536,360-743

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Tangible Assets90,645105,040118,080131,995146,982162,284176,717171,35831,184
Intangible Assets
Investments & Other3331
Debtors (Due After 1 year)
Total Fixed Assets90,645105,040118,080131,995146,982162,287176,720171,36131,185
Stock & work in progress
Trade Debtors3,8944,3424866009,90424,1207,0988,7547,939
Group Debtors
Misc Debtors51,5154,3535,2944,14314743,60325,6256,9288,691
Cash22,73847,44747,84814,54221,66739,5535,86013,12011,4406,348
misc current assets
total current assets78,14756,14253,62819,28531,71883,15655,60527,14628,88514,287
total assets168,792161,182171,708151,280178,700245,443232,325198,50760,07014,287
Bank overdraft
Bank loan
Trade Creditors 3741,73852417,2204205,2204,0209,5017,46315,013
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities79,46679,37098,713119,224124,735179,827159,218123,84325,893
total current liabilities79,84081,10899,237136,444125,155185,047163,238133,34433,35615,013
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions22,30220,08313,8673,86610,27010,35413,56712,1865,138
total long term liabilities22,30220,08313,8673,86610,27010,35413,56712,1865,138
total liabilities102,142101,191113,104140,310135,425195,401176,805145,53038,49415,013
net assets66,65059,99158,60410,97043,27550,04255,52052,97721,576-726
total shareholders funds66,65059,99158,60410,97043,27550,04255,52052,97721,576-726
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Operating Activities
Operating Profit7,0364558,729-32,323-6,997-5,6483,09239,22127,812-743
Depreciation14,39514,11213,91514,98715,30215,33615,16913,8748,548
Amortisation
Tax-2,220-325-11,173-597-7,850-5,571
Stock
Debtors46,7142,9151,037-5,308-33,552-6,14235,719-3,4199,5067,939
Creditors-1,3641,214-16,69616,800-4,8001,200-5,4812,038-7,55015,013
Accruals and Deferred Income96-19,343-20,511-5,511-55,09220,60935,37597,95025,893
Deferred Taxes & Provisions2,2196,21610,001-6,404-84-3,2131,3817,0485,138
Cash flow from operations-26,552-99633,228-7,143-18,11934,42613,220155,70044,7646,331
Investing Activities
capital expenditure-1,072-903-20,528-154,048-39,732
Change in Investments-321
cash flow from investments-1,0723-903-20,528-154,050-39,733
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue171
interest1,8421,668781823017047314416
cash flow from financing1,8421,668781823017047316117
cash and cash equivalents
cash-24,709-40133,306-7,125-17,88633,693-7,2601,6805,0926,348
overdraft
change in cash-24,709-40133,306-7,125-17,88633,693-7,2601,6805,0926,348

bubble chamber gms c.i.c. 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 bubble chamber gms c.i.c.. Get real-time insights into bubble chamber gms c.i.c.'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

Bubble Chamber Gms C.i.c. Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for bubble chamber gms c.i.c. by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in NW3 area or any other competitors across 12 key performance metrics.

bubble chamber gms c.i.c. Ownership

BUBBLE CHAMBER GMS C.I.C. group structure

Bubble Chamber Gms C.I.C. has no subsidiary companies.

Ultimate parent company

BUBBLE CHAMBER GMS C.I.C.

08989053

BUBBLE CHAMBER GMS C.I.C. Shareholders

benjamin freedman 72.22%
craig carey 27.78%

bubble chamber gms c.i.c. directors

Bubble Chamber Gms C.I.C. currently has 2 directors. The longest serving directors include Mr Benjamin Freedman (Apr 2014) and Mr Craig Carey (Apr 2015).

officercountryagestartendrole
Mr Benjamin Freedman63 years Apr 2014- Director
Mr Craig CareyUk50 years Apr 2015- Director

P&L

December 2023

turnover

78.1k

-1%

operating profit

7k

0%

gross margin

85.7%

-3.34%

turnover

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

Balance Sheet

December 2023

net assets

66.7k

+0.11%

total assets

168.8k

+0.05%

cash

22.7k

-0.52%

net assets

Total assets minus all liabilities

bubble chamber gms c.i.c. company details

company number

08989053

Type

Private limited with Share Capital

industry

88990 - Other social work activities without accommodation n.e.c.

incorporation date

April 2014

age

11

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

124 finchley road, london, NW3 5JS

Bank

-

Legal Advisor

-

bubble chamber gms c.i.c. 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 bubble chamber gms c.i.c..

bubble chamber gms c.i.c. 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 BUBBLE CHAMBER GMS C.I.C.. This can take several minutes, an email will notify you when this has completed.

bubble chamber gms c.i.c. Companies House Filings - See Documents

datedescriptionview/download