pi labs limited
pi labs limited Company Information
Company Number
09150085
Next Accounts
Mar 2025
Shareholders
kh v properties 111 limited
safana khan
View AllGroup Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
33 broadwick street, london, W1F 0DQ
Website
http://khpconsulting.compi labs limited Estimated Valuation
Pomanda estimates the enterprise value of PI LABS LIMITED at £638.6k based on a Turnover of £1.2m and 0.54x industry multiple (adjusted for size and gross margin).
pi labs limited Estimated Valuation
Pomanda estimates the enterprise value of PI LABS LIMITED at £0 based on an EBITDA of £-601.3k and a 4.37x industry multiple (adjusted for size and gross margin).
pi labs limited Estimated Valuation
Pomanda estimates the enterprise value of PI LABS LIMITED at £7.9m based on Net Assets of £3m and 2.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pi Labs Limited Overview
Pi Labs Limited is a live company located in london, W1F 0DQ with a Companies House number of 09150085. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 2014, it's largest shareholder is kh v properties 111 limited with a 31.9% stake. Pi Labs Limited is a established, small sized company, Pomanda has estimated its turnover at £1.2m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pi Labs Limited Health Check
Pomanda's financial health check has awarded Pi Labs Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
3 Weak
Size
annual sales of £1.2m, make it larger than the average company (£462.1k)
- Pi Labs Limited
£462.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 70%, show it is growing at a faster rate (6.6%)
- Pi Labs Limited
6.6% - Industry AVG
Production
with a gross margin of 59%, this company has a comparable cost of product (59%)
- Pi Labs Limited
59% - Industry AVG
Profitability
an operating margin of -51% make it less profitable than the average company (8%)
- Pi Labs Limited
8% - Industry AVG
Employees
with 16 employees, this is above the industry average (5)
16 - Pi Labs Limited
5 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
- Pi Labs Limited
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £73.6k, this is less efficient (£121.5k)
- Pi Labs Limited
£121.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Pi Labs Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (28 days)
- Pi Labs Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pi Labs Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 541 weeks, this is more cash available to meet short term requirements (26 weeks)
541 weeks - Pi Labs Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.2%, this is a lower level of debt than the average (55.9%)
8.2% - Pi Labs Limited
55.9% - Industry AVG
PI LABS LIMITED financials
Pi Labs Limited's latest turnover from June 2023 is estimated at £1.2 million and the company has net assets of £3 million. According to their latest financial statements, Pi Labs Limited has 16 employees and maintains cash reserves of £2.7 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 251,547 | 151,564 | 397,679 | 83,687 | |||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | -184,728 | -73,422 | |||||||
| Interest Payable | 0 | 0 | 145 | 29 | |||||
| Interest Receivable | 0 | 0 | 0 | 0 | |||||
| Pre-Tax Profit | -341,767 | -496,695 | -184,873 | -73,451 | |||||
| Tax | 0 | 0 | 0 | 0 | |||||
| Profit After Tax | -341,767 | -496,695 | -184,873 | -73,451 | |||||
| Dividends Paid | 0 | 0 | 0 | 0 | |||||
| Retained Profit | -341,767 | -496,695 | -184,873 | -73,451 | |||||
| Employee Costs | |||||||||
| Number Of Employees | 16 | 13 | 13 | 7 | 7 | 6 | 3 | 2 | 2 |
| EBITDA* | -184,728 | -73,422 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 138 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 102 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 8,400 | 8,400 | 0 | 0 |
| Total Fixed Assets | 102 | 100 | 100 | 100 | 100 | 8,638 | 8,500 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 699 | 7,001 | 200 | 2,000 | 212 | 200 | 2,427 |
| Group Debtors | 356,025 | 54,641 | 56,137 | 95,221 | 123,420 | 13,367 | 792 | 792 | 0 |
| Misc Debtors | 132,073 | 214,607 | 39,601 | 32,451 | 76,726 | 60,761 | 35,802 | 1,364 | 1,389 |
| Cash | 2,730,530 | 3,337,453 | 1,390,647 | 2,179,509 | 257,499 | 924,314 | 1,184,050 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,218,628 | 3,606,701 | 1,487,084 | 2,314,182 | 457,845 | 1,000,442 | 1,220,856 | 2,356 | 3,816 |
| total assets | 3,218,730 | 3,606,801 | 1,487,184 | 2,314,282 | 457,945 | 1,009,080 | 1,229,356 | 2,356 | 3,816 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,219 | 9,459 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 8,388 | 30,572 | 20,086 | 13,455 | 30,625 | 7,200 | 1,876 | 12,633 | 27,014 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 13,198 | 192 | 8,280 | 51,692 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,125 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 253,906 | 170,173 | 274,655 | 281,057 | 46,249 | 26,285 | 12,865 | 3,578 | 2,783 |
| total current liabilities | 262,294 | 200,745 | 294,741 | 294,512 | 90,072 | 33,677 | 23,021 | 111,247 | 39,256 |
| 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 | 262,294 | 200,745 | 294,741 | 294,512 | 90,072 | 33,677 | 23,021 | 111,247 | 39,256 |
| net assets | 2,956,436 | 3,406,056 | 1,192,443 | 2,019,770 | 367,873 | 975,403 | 1,206,335 | -108,891 | -35,440 |
| total shareholders funds | 2,956,436 | 3,406,056 | 1,192,443 | 2,019,770 | 367,873 | 975,403 | 1,206,335 | -108,891 | -35,440 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | -184,728 | -73,422 | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | |||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 218,850 | 172,811 | -38,236 | -65,673 | 115,818 | 39,322 | 42,850 | -1,460 | 3,816 |
| Creditors | -22,184 | 10,486 | 6,631 | -17,170 | 23,425 | 5,324 | -10,757 | -14,381 | 27,014 |
| Accruals and Deferred Income | 83,733 | -104,482 | -6,402 | 234,808 | 19,964 | 13,420 | 9,287 | 795 | 2,783 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -229,048 | -85,548 | |||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 2 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | -13,198 | 13,006 | -8,088 | -43,412 | 51,692 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | -21,125 | 21,125 | 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 | 0 | 0 | -145 | -29 | |||||
| cash flow from financing | -252,757 | 257,675 | 1,435,417 | 72,788 | |||||
| cash and cash equivalents | |||||||||
| cash | -606,923 | 1,946,806 | -788,862 | 1,922,010 | -666,815 | -259,736 | 1,184,050 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | -22,219 | 12,760 | 9,459 |
| change in cash | -606,923 | 1,946,806 | -788,862 | 1,922,010 | -666,815 | -259,736 | 1,206,269 | -12,760 | -9,459 |
pi labs limited Credit Report and Business Information
Pi Labs Limited Competitor Analysis
Perform a competitor analysis for pi labs limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in W1F area or any other competitors across 12 key performance metrics.
pi labs limited Ownership
PI LABS LIMITED group structure
Pi Labs Limited has 1 subsidiary company.
pi labs limited directors
Pi Labs Limited currently has 4 directors. The longest serving directors include Mr Faisal Butt (Jul 2014) and Mr Andrew Pettit (Jan 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Faisal Butt | England | 47 years | Jul 2014 | - | Director |
| Mr Andrew Pettit | United Kingdom | 56 years | Jan 2020 | - | Director |
| Mr Andrew Pettit | United Kingdom | 56 years | Jan 2020 | - | Director |
| Mr Michael Murad | England | 34 years | Jun 2022 | - | Director |
P&L
June 2023turnover
1.2m
+26%
operating profit
-601.3k
0%
gross margin
59%
-1.72%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
3m
-0.13%
total assets
3.2m
-0.11%
cash
2.7m
-0.18%
net assets
Total assets minus all liabilities
pi labs limited company details
company number
09150085
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
July 2014
age
11
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
June 2023
previous names
N/A
accountant
UHY HACKER YOUNG LLP
auditor
-
address
33 broadwick street, london, W1F 0DQ
Bank
-
Legal Advisor
-
pi labs 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 pi labs limited.
pi labs 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 PI LABS LIMITED. This can take several minutes, an email will notify you when this has completed.
pi labs limited Companies House Filings - See Documents
| date | description | view/download |
|---|
