fuse pc limited
fuse pc limited Company Information
Group Structure
View All
Industry
Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
Registered Address
artemis house 4a bramley road, mount farm, milton keynes, MK1 1PT
Website
www.pcindustriesind.comfuse pc limited Estimated Valuation
Pomanda estimates the enterprise value of FUSE PC LIMITED at £17.2k based on a Turnover of £39.7k and 0.43x industry multiple (adjusted for size and gross margin).
fuse pc limited Estimated Valuation
Pomanda estimates the enterprise value of FUSE PC LIMITED at £388.6k based on an EBITDA of £105.9k and a 3.67x industry multiple (adjusted for size and gross margin).
fuse pc limited Estimated Valuation
Pomanda estimates the enterprise value of FUSE PC LIMITED at £3.4m based on Net Assets of £1.5m and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fuse Pc Limited Overview
Fuse Pc Limited is a live company located in milton keynes, MK1 1PT with a Companies House number of 09294998. It operates in the other engineering activities sector, SIC Code 71129. Founded in November 2014, it's largest shareholder is penny louise jones with a 100% stake. Fuse Pc Limited is a established, micro sized company, Pomanda has estimated its turnover at £39.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Fuse Pc Limited Health Check
Pomanda's financial health check has awarded Fuse Pc Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
5 Weak
Size
annual sales of £39.7k, make it smaller than the average company (£3.5m)
- Fuse Pc Limited
£3.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -76%, show it is growing at a slower rate (7.2%)
- Fuse Pc Limited
7.2% - Industry AVG
Production
with a gross margin of 34.6%, this company has a comparable cost of product (34.6%)
- Fuse Pc Limited
34.6% - Industry AVG
Profitability
an operating margin of 265.7% make it more profitable than the average company (6.7%)
- Fuse Pc Limited
6.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Fuse Pc Limited
25 - Industry AVG
Pay Structure
on an average salary of £54.2k, the company has an equivalent pay structure (£54.2k)
- Fuse Pc Limited
£54.2k - Industry AVG
Efficiency
resulting in sales per employee of £39.7k, this is less efficient (£125.6k)
- Fuse Pc Limited
£125.6k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (67 days)
- Fuse Pc Limited
67 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (28 days)
- Fuse Pc Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Fuse Pc Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 281 weeks, this is more cash available to meet short term requirements (19 weeks)
281 weeks - Fuse Pc Limited
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.5%, this is a lower level of debt than the average (56.9%)
3.5% - Fuse Pc Limited
56.9% - Industry AVG
FUSE PC LIMITED financials
Fuse Pc Limited's latest turnover from November 2023 is estimated at £39.7 thousand and the company has net assets of £1.5 million. According to their latest financial statements, Fuse Pc Limited has 1 employee and maintains cash reserves of £286.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 260 | 535 | 810 | 1,085 | 662 | ||||
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 260 | 535 | 810 | 1,085 | 662 | ||||
| Stock & work in progress | |||||||||
| Trade Debtors | 900 | 18,270 | 1,067,078 | 1,029,076 | 765,915 | 606,202 | 349,645 | 27,479 | 38,485 |
| Group Debtors | |||||||||
| Misc Debtors | 1,222,390 | 1,414,744 | 1,601 | ||||||
| Cash | 286,635 | 52,911 | 312,177 | 120,746 | |||||
| misc current assets | |||||||||
| total current assets | 1,509,925 | 1,485,925 | 1,068,679 | 1,029,076 | 765,915 | 606,202 | 349,645 | 339,656 | 159,231 |
| total assets | 1,510,185 | 1,486,460 | 1,069,489 | 1,030,161 | 766,577 | 606,202 | 349,645 | 339,656 | 159,231 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 121 | 60,031 | 95,216 | 91,940 | 81,880 | 43,351 | 103,123 | 54,637 | |
| Group/Directors Accounts | 14,658 | 17,800 | |||||||
| other short term finances | |||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 52,761 | 115,057 | |||||||
| total current liabilities | 52,882 | 115,057 | 60,031 | 95,216 | 91,940 | 96,538 | 61,151 | 103,123 | 54,637 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | 5,904 | ||||||||
| other liabilities | |||||||||
| provisions | |||||||||
| total long term liabilities | 5,904 | ||||||||
| total liabilities | 52,882 | 115,057 | 65,935 | 95,216 | 91,940 | 96,538 | 61,151 | 103,123 | 54,637 |
| net assets | 1,457,303 | 1,371,403 | 1,003,554 | 934,945 | 674,637 | 509,664 | 288,494 | 236,533 | 104,594 |
| total shareholders funds | 1,457,303 | 1,371,403 | 1,003,554 | 934,945 | 674,637 | 509,664 | 288,494 | 236,533 | 104,594 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 275 | ||||||||
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | -209,724 | 364,335 | 39,603 | 263,161 | 159,713 | 256,557 | 322,166 | -11,006 | 38,485 |
| Creditors | 121 | -60,031 | -35,185 | 3,276 | 10,060 | 38,529 | -59,772 | 48,486 | 54,637 |
| Accruals and Deferred Income | -62,296 | 109,153 | 5,904 | ||||||
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | |||||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -14,658 | -3,142 | 17,800 | ||||||
| Other Short Term Loans | |||||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 233,724 | 52,911 | -312,177 | 191,431 | 120,746 | ||||
| overdraft | |||||||||
| change in cash | 233,724 | 52,911 | -312,177 | 191,431 | 120,746 |
fuse pc limited Credit Report and Business Information
Fuse Pc Limited Competitor Analysis
Perform a competitor analysis for fuse pc limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in MK1 area or any other competitors across 12 key performance metrics.
fuse pc limited Ownership
FUSE PC LIMITED group structure
Fuse Pc Limited has no subsidiary companies.
Ultimate parent company
FUSE PC LIMITED
09294998
fuse pc limited directors
Fuse Pc Limited currently has 1 director, Ms Penny Jones serving since Nov 2014.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Penny Jones | United Kingdom | 50 years | Nov 2014 | - | Director |
P&L
November 2023turnover
39.7k
-63%
operating profit
105.6k
0%
gross margin
34.6%
+1.83%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
1.5m
+0.06%
total assets
1.5m
+0.02%
cash
286.6k
+4.42%
net assets
Total assets minus all liabilities
fuse pc limited company details
company number
09294998
Type
Private limited with Share Capital
industry
71129 - Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
incorporation date
November 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
November 2023
previous names
marshall jones consultancy limited (April 2015)
accountant
-
auditor
-
address
artemis house 4a bramley road, mount farm, milton keynes, MK1 1PT
Bank
-
Legal Advisor
-
fuse pc 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 fuse pc limited.
fuse pc 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 FUSE PC LIMITED. This can take several minutes, an email will notify you when this has completed.
fuse pc limited Companies House Filings - See Documents
| date | description | view/download |
|---|
