Pomanda estimates the enterprise value of ONE SMALL PIXEL LIMITED at £134.4k based on a Turnover of £329.4k and 0.41x industry multiple (adjusted for size and gross margin).
one small pixel limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ONE SMALL PIXEL LIMITED at £0 based on an EBITDA of £-169.8k and a 2.37x industry multiple (adjusted for size and gross margin).
one small pixel limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ONE SMALL PIXEL LIMITED at £0 based on Net Assets of £-7.3k and 1.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
One Small Pixel LimitedOverview
One Small Pixel Limited is a live company located in london, SW1Y 4BP with a Companies House number of 09177600. It operates in the media representation services sector, SIC Code 73120. Founded in August 2014, it's largest shareholder is
shiu wei hugh ip
with a 86% stake. One Small Pixel Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£329.4k with
low
growth in recent years.
Pomanda's financial health check has awarded One Small Pixel Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £329.4k, make it smaller than the average company (£5.7m)
£329.4k - One Small Pixel Limited
£5.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (11%)
1% - One Small Pixel Limited
11% - Industry AVG
Production
with a gross margin of 50.3%, this company has a comparable cost of product (50.3%)
50.3% - One Small Pixel Limited
50.3% - Industry AVG
Profitability
an operating margin of -52.3% make it less profitable than the average company (6%)
-52.3% - One Small Pixel Limited
6% - Industry AVG
Employees
with 4 employees, this is below the industry average (20)
4 - One Small Pixel Limited
20 - Industry AVG
Pay Structure
on an average salary of £69.5k, the company has an equivalent pay structure (£69.5k)
£69.5k - One Small Pixel Limited
£69.5k - Industry AVG
Efficiency
resulting in sales per employee of £82.4k, this is less efficient (£169.5k)
£82.4k - One Small Pixel Limited
£169.5k - Industry AVG
Debtor Days
it gets paid by customers after 35 days, this is earlier than average (56 days)
35 days - One Small Pixel Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (30 days)
67 days - One Small Pixel Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - One Small Pixel Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 22 weeks, this is more cash available to meet short term requirements (14 weeks)
22 weeks - One Small Pixel Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 109.1%, this is a higher level of debt than the average (68.1%)
109.1% - One Small Pixel Limited
68.1% - Industry AVG
ONE SMALL PIXEL LIMITED financials
EXPORT
One Small Pixel Limited's latest turnover from December 2023 is estimated at £329.4 thousand and the company has net assets of -£7.3 thousand. According to their latest financial statements, One Small Pixel Limited has 4 employees and maintains cash reserves of £37.6 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
Aug 2017
Aug 2016
Aug 2015
Turnover
329,425
222,176
1,371,425
316,442
398,952
281,857
104,839
182,263
194,239
Other Income Or Grants
Cost Of Sales
163,871
118,109
743,766
171,348
221,359
152,411
55,580
93,047
99,059
Gross Profit
165,554
104,067
627,660
145,094
177,593
129,446
49,259
89,216
95,180
Admin Expenses
337,829
117,165
461,876
221,465
397,247
-187,044
15,223
59,111
66,195
Operating Profit
-172,275
-13,098
165,784
-76,371
-219,654
316,490
34,036
30,105
28,985
Interest Payable
3,281
3,721
2,943
1,525
Interest Receivable
8,421
6,091
271
129
2,285
2,230
244
183
105
Pre-Tax Profit
-167,135
-10,728
163,112
-77,767
-217,369
318,720
34,280
30,288
29,090
Tax
-30,991
-60,557
-6,513
-6,057
-5,818
Profit After Tax
-167,135
-10,728
132,121
-77,767
-217,369
258,163
27,767
24,230
23,272
Dividends Paid
Retained Profit
-167,135
-10,728
132,121
-77,767
-217,369
258,163
27,767
24,230
23,272
Employee Costs
278,125
282,261
257,653
216,925
111,548
57,150
52,723
47,351
97,928
Number Of Employees
4
4
4
4
2
1
1
1
2
EBITDA*
-169,797
-11,794
168,310
-72,474
-214,889
324,796
39,550
31,741
29,945
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Aug 2017
Aug 2016
Aug 2015
Tangible Assets
7,485
9,334
237
2,763
6,168
9,518
11,997
3,420
2,062
Intangible Assets
1,897
453
1,757
3,434
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
9,382
9,334
237
2,763
6,621
11,275
15,431
3,420
2,062
Stock & work in progress
Trade Debtors
32,099
3,901
332,353
31,920
94,371
56,296
17,626
36,046
27,325
Group Debtors
Misc Debtors
2,085
2,569
2,273
100
100
2,100
2,100
Cash
37,611
283,201
64,853
152,139
105,793
503,523
91,172
104,269
42,091
misc current assets
total current assets
71,795
289,671
399,479
184,159
200,264
561,919
110,898
140,315
69,416
total assets
81,177
299,005
399,716
186,922
206,885
573,194
126,329
143,735
71,478
Bank overdraft
Bank loan
24,167
34,167
44,167
50,000
Trade Creditors
30,205
25,660
107,125
70,289
14,320
75,053
11,925
42,058
48,106
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
34,151
79,389
77,907
28,237
76,402
164,609
39,035
54,075
total current liabilities
88,523
139,216
229,199
148,526
90,722
239,662
50,960
96,133
48,106
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
88,523
139,216
229,199
148,526
90,722
239,662
50,960
96,133
48,106
net assets
-7,346
159,789
170,517
38,396
116,163
333,532
75,369
47,602
23,372
total shareholders funds
-7,346
159,789
170,517
38,396
116,163
333,532
75,369
47,602
23,372
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Aug 2017
Aug 2016
Aug 2015
Operating Activities
Operating Profit
-172,275
-13,098
165,784
-76,371
-219,654
316,490
34,036
30,105
28,985
Depreciation
2,156
1,304
2,526
3,444
3,461
4,585
3,018
1,636
960
Amortisation
322
453
1,304
3,721
2,496
Tax
-30,991
-60,557
-6,513
-6,057
-5,818
Stock
Debtors
27,714
-328,156
302,606
-62,451
36,075
38,670
-16,320
8,721
27,325
Creditors
4,545
-81,465
36,836
55,969
-60,733
63,128
-30,133
-6,048
48,106
Accruals and Deferred Income
-45,238
1,482
49,670
-48,165
-88,207
125,574
-15,040
54,075
Deferred Taxes & Provisions
Cash flow from operations
-238,204
236,379
-78,781
-2,219
-399,904
414,271
4,184
64,990
44,908
Investing Activities
capital expenditure
-2,526
-10,401
-39
-111
-4,150
-17,525
-2,994
-3,022
Change in Investments
cash flow from investments
-2,526
-10,401
-39
-111
-4,150
-17,525
-2,994
-3,022
Financing Activities
Bank loans
-10,000
-10,000
-5,833
50,000
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
5,140
2,370
-2,672
-1,396
2,285
2,230
244
183
105
cash flow from financing
-4,860
-7,630
-8,505
48,604
2,285
2,230
244
183
205
cash and cash equivalents
cash
-245,590
218,348
-87,286
46,346
-397,730
412,351
-13,097
62,178
42,091
overdraft
change in cash
-245,590
218,348
-87,286
46,346
-397,730
412,351
-13,097
62,178
42,091
one small pixel 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 one small pixel limited. Get real-time insights into one small pixel limited's credit score, group structure and payment trends.
Perform a competitor analysis for one small pixel limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SW1Y area or any other competitors across 12 key performance metrics.
one small pixel limited Ownership
ONE SMALL PIXEL LIMITED group structure
One Small Pixel Limited has no subsidiary companies.
Ultimate parent company
ONE SMALL PIXEL LIMITED
09177600
ONE SMALL PIXEL LIMITED Shareholders
The largest shareholders in One Small Pixel Limited include Shiu Wei Hugh Ip and Stephen Marsh.
shiu wei hugh ip
86%
stephen marsh
14%
one small pixel limited directors
One Small Pixel Limited currently has 2 directors.
The longest serving directors include
Mr Shiu Ip (Aug 2014) and
Mr Stephen Marsh (Jan 2019).
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 one small pixel limited.
one small pixel 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 ONE SMALL PIXEL LIMITED. This can take several minutes, an email will notify you when this has completed.
one small pixel limitedCompanies House Filings - See Documents
