Pomanda estimates the enterprise value of BLOW-UP LIVE LIMITED at £74.9k based on a Turnover of £187.8k and 0.4x industry multiple (adjusted for size and gross margin).
blow-up live limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLOW-UP LIVE LIMITED at £0 based on an EBITDA of £-528 and a 2.92x industry multiple (adjusted for size and gross margin).
blow-up live limitedEstimated Valuation
£114.4k
Pomanda estimates the enterprise value of BLOW-UP LIVE LIMITED at £114.4k based on Net Assets of £53.6k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blow-up Live LimitedOverview
Blow-up Live Limited is a live company located in london, WC1V 7JZ with a Companies House number of 09307040. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2014, it's largest shareholder is
dominic peter bartlett smith
with a 50% stake. Blow-up Live Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£187.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Blow-Up Live 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
1 Regular
6 Weak
Size
annual sales of £187.8k, make it smaller than the average company (£3.8m)
£187.8k - Blow-up Live Limited
£3.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5.3%)
-10% - Blow-up Live Limited
5.3% - Industry AVG
Production
with a gross margin of 17.5%, this company has a higher cost of product (38.1%)
17.5% - Blow-up Live Limited
38.1% - Industry AVG
Profitability
an operating margin of -0.3% make it less profitable than the average company (6.1%)
-0.3% - Blow-up Live Limited
6.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
1 - Blow-up Live Limited
23 - Industry AVG
Pay Structure
on an average salary of £48.5k, the company has an equivalent pay structure (£48.5k)
£48.5k - Blow-up Live Limited
£48.5k - Industry AVG
Efficiency
resulting in sales per employee of £187.8k, this is more efficient (£154.6k)
£187.8k - Blow-up Live Limited
£154.6k - Industry AVG
Debtor Days
it gets paid by customers after 159 days, this is later than average (41 days)
159 days - Blow-up Live Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is slower than average (33 days)
38 days - Blow-up Live Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blow-up Live Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blow-up Live Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.3%, this is a lower level of debt than the average (61.5%)
37.3% - Blow-up Live Limited
61.5% - Industry AVG
BLOW-UP LIVE LIMITED financials
EXPORT
Blow-Up Live Limited's latest turnover from September 2023 is estimated at £187.8 thousand and the company has net assets of £53.6 thousand. According to their latest financial statements, Blow-Up Live Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Turnover
187,751
219,222
212,057
253,766
348,468
98,668
232,385
60,845
190,027
Other Income Or Grants
Cost Of Sales
154,878
182,019
179,232
210,906
289,856
81,989
192,202
50,086
157,904
Gross Profit
32,873
37,203
32,826
42,860
58,612
16,679
40,183
10,759
32,123
Admin Expenses
33,401
22,996
35,500
56,397
65,266
15,815
5,370
15,679
-17,583
Operating Profit
-528
14,207
-2,674
-13,537
-6,654
864
34,813
-4,920
49,706
Interest Payable
Interest Receivable
243
328
388
580
441
Pre-Tax Profit
-528
14,207
-2,674
-13,537
-6,411
1,191
35,201
-4,340
50,148
Tax
-2,699
-226
-6,688
-10,029
Profit After Tax
-528
11,508
-2,674
-13,537
-6,411
965
28,513
-4,340
40,118
Dividends Paid
Retained Profit
-528
11,508
-2,674
-13,537
-6,411
965
28,513
-4,340
40,118
Employee Costs
48,474
45,804
43,030
125,782
124,573
78,563
75,917
76,098
37,883
Number Of Employees
1
1
1
3
3
2
2
2
1
EBITDA*
-528
14,207
-2,674
-13,537
-6,654
1,594
35,149
-4,918
49,706
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Tangible Assets
1,354
2,161
2,585
2,192
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,354
2,161
2,585
2,192
Stock & work in progress
Trade Debtors
81,872
101,839
98,155
98,356
127,602
34,467
112,789
11,486
3,686
Group Debtors
Misc Debtors
3,600
2,241
620
11,717
17,641
54,000
Cash
64,692
22,656
287,739
176,431
misc current assets
total current assets
85,472
101,839
98,155
100,597
128,222
110,876
153,086
353,225
180,117
total assets
85,472
101,839
98,155
101,951
130,383
113,461
155,278
353,225
180,117
Bank overdraft
Bank loan
Trade Creditors
16,320
23,581
23,038
16,986
71,538
1,739
13
139
139,997
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
46,464
90,972
317,306
total current liabilities
16,320
23,581
23,038
16,986
71,538
48,203
90,985
317,445
139,997
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
15,538
24,116
32,483
39,657
provisions
total long term liabilities
15,538
24,116
32,483
39,657
total liabilities
31,858
47,697
55,521
56,643
71,538
48,203
90,985
317,445
139,997
net assets
53,614
54,142
42,634
45,308
58,845
65,258
64,293
35,780
40,120
total shareholders funds
53,614
54,142
42,634
45,308
58,845
65,258
64,293
35,780
40,120
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Operating Activities
Operating Profit
-528
14,207
-2,674
-13,537
-6,654
864
34,813
-4,920
49,706
Depreciation
730
2
2
Amortisation
334
Tax
-2,699
-226
-6,688
-10,029
Stock
Debtors
-16,367
3,684
-2,442
-27,625
82,038
-84,246
64,944
61,800
3,686
Creditors
-7,261
543
6,052
-54,552
69,799
1,726
-126
-139,858
139,997
Accruals and Deferred Income
-46,464
-44,508
-226,334
317,306
Deferred Taxes & Provisions
Cash flow from operations
8,578
8,367
5,820
-40,464
-65,357
42,832
-262,943
110,730
175,988
Investing Activities
capital expenditure
1,354
807
424
-1,123
-2,528
-2
Change in Investments
cash flow from investments
1,354
807
424
-1,123
-2,528
-2
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-8,578
-8,367
-7,174
39,657
share issue
-2
2
interest
243
328
388
580
441
cash flow from financing
-8,578
-8,367
-7,174
39,657
241
328
388
580
443
cash and cash equivalents
cash
-64,692
42,036
-265,083
111,308
176,431
overdraft
change in cash
-64,692
42,036
-265,083
111,308
176,431
blow-up live 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 blow-up live limited. Get real-time insights into blow-up live limited's credit score, group structure and payment trends.
Perform a competitor analysis for blow-up live limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in WC1V area or any other competitors across 12 key performance metrics.
blow-up live limited Ownership
BLOW-UP LIVE LIMITED group structure
Blow-Up Live Limited has no subsidiary companies.
Ultimate parent company
BLOW-UP LIVE LIMITED
09307040
BLOW-UP LIVE LIMITED Shareholders
The largest shareholders in Blow-Up Live Limited include Dominic Peter Bartlett Smith and Beatink Uk Ltd.
dominic peter bartlett smith
50%
beatink uk ltd
50%
blow-up live limited directors
Blow-Up Live Limited currently has 2 directors.
The longest serving directors include
Mr Raymond Hearn (Oct 2019) and
Mr Raymond Hearn (Oct 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 blow-up live limited.
blow-up live 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 BLOW-UP LIVE LIMITED. This can take several minutes, an email will notify you when this has completed.
blow-up live limitedCompanies House Filings - See Documents
