Pomanda estimates the enterprise value of PIXEL PERFECT LTD at £77.4k based on a Turnover of £108.9k and 0.71x industry multiple (adjusted for size and gross margin).
pixel perfect ltdEstimated Valuation
£8.5k
Pomanda estimates the enterprise value of PIXEL PERFECT LTD at £8.5k based on an EBITDA of £1.8k and a 4.83x industry multiple (adjusted for size and gross margin).
pixel perfect ltdEstimated Valuation
£33.6k
Pomanda estimates the enterprise value of PIXEL PERFECT LTD at £33.6k based on Net Assets of £14.9k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pixel Perfect LtdOverview
Pixel Perfect Ltd is a live company located in brackley, NN13 5SJ with a Companies House number of 09193908. It operates in the other information technology service activities sector, SIC Code 62090. Founded in August 2014, it's largest shareholder is
simon carr
with a 100% stake. Pixel Perfect Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£108.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Pixel Perfect Ltd a 3.5 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 Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £108.9k, make it smaller than the average company (£6.6m)
£108.9k - Pixel Perfect Ltd
£6.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (6.7%)
-11% - Pixel Perfect Ltd
6.7% - Industry AVG
Production
with a gross margin of 50.2%, this company has a comparable cost of product (50.2%)
50.2% - Pixel Perfect Ltd
50.2% - Industry AVG
Profitability
an operating margin of 1.5% make it less profitable than the average company (3.4%)
1.5% - Pixel Perfect Ltd
3.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (40)
1 - Pixel Perfect Ltd
40 - Industry AVG
Pay Structure
on an average salary of £71.6k, the company has an equivalent pay structure (£71.6k)
£71.6k - Pixel Perfect Ltd
£71.6k - Industry AVG
Efficiency
resulting in sales per employee of £108.9k, this is less efficient (£173.1k)
£108.9k - Pixel Perfect Ltd
£173.1k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is earlier than average (53 days)
31 days - Pixel Perfect Ltd
53 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Pixel Perfect Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 81 days, this is more than average (16 days)
81 days - Pixel Perfect Ltd
16 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is more cash available to meet short term requirements (15 weeks)
28 weeks - Pixel Perfect Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 54%, this is a lower level of debt than the average (62.6%)
54% - Pixel Perfect Ltd
62.6% - Industry AVG
PIXEL PERFECT LTD financials
EXPORT
Pixel Perfect Ltd's latest turnover from August 2023 is estimated at £108.9 thousand and the company has net assets of £14.9 thousand. According to their latest financial statements, Pixel Perfect Ltd has 1 employee and maintains cash reserves of £9.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Turnover
108,939
120,130
106,842
152,009
140,407
228,429
184,658
128,561
57,514
Other Income Or Grants
Cost Of Sales
54,246
57,666
52,363
73,566
67,760
109,039
88,942
59,097
27,033
Gross Profit
54,693
62,463
54,479
78,444
72,647
119,390
95,717
69,463
30,481
Admin Expenses
53,094
59,607
50,604
76,827
77,615
120,746
89,531
67,913
20,715
Operating Profit
1,599
2,856
3,875
1,617
-4,968
-1,356
6,186
1,550
9,766
Interest Payable
149
612
567
Interest Receivable
410
62
1
2
17
6
9
17
15
Pre-Tax Profit
1,860
2,919
3,875
1,619
-4,951
-1,962
5,628
1,566
9,781
Tax
-465
-555
-736
-308
-1,069
-313
-1,956
Profit After Tax
1,395
2,364
3,139
1,311
-4,951
-1,962
4,559
1,253
7,825
Dividends Paid
Retained Profit
1,395
2,364
3,139
1,311
-4,951
-1,962
4,559
1,253
7,825
Employee Costs
71,578
67,275
63,577
59,435
59,969
115,538
55,449
53,741
54,257
Number Of Employees
1
1
1
1
1
2
1
1
1
EBITDA*
1,768
2,975
4,014
1,782
-4,873
-1,261
6,298
1,618
9,847
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Tangible Assets
953
671
790
929
440
535
630
388
456
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
953
671
790
929
440
535
630
388
456
Stock & work in progress
12,169
13,225
19,251
Trade Debtors
9,293
13,692
9,242
22,429
20,716
36,623
33,808
17,153
8,739
Group Debtors
Misc Debtors
281
1,130
658
Cash
9,732
5,888
1,233
118
3,411
1,201
323
7,163
6,072
misc current assets
total current assets
31,475
33,935
29,726
22,547
24,127
37,824
34,131
24,974
14,811
total assets
32,428
34,606
30,516
23,476
24,567
38,359
34,761
25,362
15,267
Bank overdraft
2,654
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
14,840
21,067
3,678
15,440
17,842
480
2,989
16,283
7,441
total current liabilities
17,494
21,067
3,678
15,440
17,842
480
2,989
16,283
7,441
loans
18,134
hp & lease commitments
Accruals and Deferred Income
other liabilities
15,663
26,203
provisions
total long term liabilities
15,663
26,203
18,134
total liabilities
17,494
21,067
19,341
15,440
17,842
26,683
21,123
16,283
7,441
net assets
14,934
13,539
11,175
8,036
6,725
11,676
13,638
9,079
7,826
total shareholders funds
14,934
13,539
11,175
8,036
6,725
11,676
13,638
9,079
7,826
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Operating Activities
Operating Profit
1,599
2,856
3,875
1,617
-4,968
-1,356
6,186
1,550
9,766
Depreciation
169
119
139
165
95
95
112
68
81
Amortisation
Tax
-465
-555
-736
-308
-1,069
-313
-1,956
Stock
-1,056
-6,026
19,251
Debtors
-5,248
5,580
-13,187
1,713
-15,907
2,815
15,997
9,072
8,739
Creditors
Accruals and Deferred Income
-6,227
17,389
-11,762
-2,402
17,362
-2,509
-13,294
8,842
7,441
Deferred Taxes & Provisions
Cash flow from operations
1,380
20,255
-14,548
-2,641
28,396
-6,585
-24,062
1,075
6,593
Investing Activities
capital expenditure
-451
-654
-354
-537
Change in Investments
cash flow from investments
-451
-654
-354
-537
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-18,134
18,134
Hire Purchase and Lease Commitments
other long term liabilities
-15,663
15,663
-26,203
26,203
share issue
1
interest
261
62
1
2
17
-606
-558
17
15
cash flow from financing
261
-15,601
15,664
2
-26,186
7,463
17,576
17
16
cash and cash equivalents
cash
3,844
4,655
1,115
-3,293
2,210
878
-6,840
1,091
6,072
overdraft
2,654
change in cash
1,190
4,655
1,115
-3,293
2,210
878
-6,840
1,091
6,072
pixel perfect ltd 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 pixel perfect ltd. Get real-time insights into pixel perfect ltd's credit score, group structure and payment trends.
Perform a competitor analysis for pixel perfect ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NN13 area or any other competitors across 12 key performance metrics.
pixel perfect ltd Ownership
PIXEL PERFECT LTD group structure
Pixel Perfect Ltd has no subsidiary companies.
Ultimate parent company
PIXEL PERFECT LTD
09193908
PIXEL PERFECT LTD Shareholders
The sole shareholder of Pixel Perfect Ltd is Simon Carr.
simon carr
100%
pixel perfect ltd directors
Pixel Perfect Ltd currently has 1 director, Mr Simon Carr serving since Aug 2014.
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 pixel perfect ltd.
pixel perfect ltd 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 PIXEL PERFECT LTD. This can take several minutes, an email will notify you when this has completed.
pixel perfect ltdCompanies House Filings - See Documents
