backgame limited
backgame limited Company Information
Company Number
09319561
Website
-Registered Address
bedford house fulham green, 69-79 fulham high street, london, SW6 3JW
Industry
Development of building projects
Telephone
02077540424
Next Accounts Due
July 2024
Group Structure
View All
Directors
Simon Hill9 Years
Shareholders
london place group limited 100%
backgame limited Estimated Valuation
Pomanda estimates the enterprise value of BACKGAME LIMITED at £87.9k based on a Turnover of £191.8k and 0.46x industry multiple (adjusted for size and gross margin).
backgame limited Estimated Valuation
Pomanda estimates the enterprise value of BACKGAME LIMITED at £0 based on an EBITDA of £-383.3k and a 3.59x industry multiple (adjusted for size and gross margin).
backgame limited Estimated Valuation
Pomanda estimates the enterprise value of BACKGAME LIMITED at £133 based on Net Assets of £100 and 1.33x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Backgame Limited Overview
Backgame Limited is a live company located in london, SW6 3JW with a Companies House number of 09319561. It operates in the development of building projects sector, SIC Code 41100. Founded in November 2014, it's largest shareholder is london place group limited with a 100% stake. Backgame Limited is a established, micro sized company, Pomanda has estimated its turnover at £191.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Backgame Limited Health Check
Pomanda's financial health check has awarded Backgame Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £191.8k, make it smaller than the average company (£1.9m)
- Backgame Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (1.2%)
- Backgame Limited
1.2% - Industry AVG
Production
with a gross margin of 24.8%, this company has a comparable cost of product (24.8%)
- Backgame Limited
24.8% - Industry AVG
Profitability
an operating margin of -199.8% make it less profitable than the average company (11.6%)
- Backgame Limited
11.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Backgame Limited
6 - Industry AVG
Pay Structure
on an average salary of £45.7k, the company has an equivalent pay structure (£45.7k)
- Backgame Limited
£45.7k - Industry AVG
Efficiency
resulting in sales per employee of £191.8k, this is less efficient (£271.3k)
- Backgame Limited
£271.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Backgame Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 40 days, this is slower than average (31 days)
- Backgame Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Backgame Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
0 weeks - Backgame Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (74.5%)
100% - Backgame Limited
74.5% - Industry AVG
BACKGAME LIMITED financials
Backgame Limited's latest turnover from October 2022 is estimated at £191.8 thousand and the company has net assets of £100. According to their latest financial statements, Backgame Limited has 1 employee and maintains cash reserves of £1.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 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 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 418,750 | 9,130 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 26,196 | 0 | 0 | 0 | 323,925 |
| Group Debtors | 826,959 | 784,364 | 783,994 | 783,994 | 162,267 | 237,079 | 450,884 | 0 |
| Misc Debtors | 0 | 0 | 0 | 134,265 | 118,694 | 42,800 | 0 | 0 |
| Cash | 1,419 | 453 | 753 | 2,681 | 108 | 169 | 6,282 | 780 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 828,378 | 784,817 | 784,747 | 947,136 | 699,819 | 289,178 | 457,166 | 324,705 |
| total assets | 828,378 | 784,817 | 784,747 | 947,136 | 699,819 | 289,178 | 457,166 | 324,705 |
| Bank overdraft | 0 | 0 | 0 | 0 | 5 | 0 | 164,732 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 16,011 | 16,011 | 16,011 | 16,011 | 20,579 | 693 | 0 | 324,653 |
| Group/Directors Accounts | 773,707 | 383,855 | 383,577 | 382,617 | 488,747 | 288,820 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 4,950 | 4,950 | 31,700 | 322,170 | 0 |
| total current liabilities | 789,718 | 399,866 | 399,588 | 403,578 | 514,281 | 321,213 | 486,902 | 324,653 |
| loans | 38,560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 38,560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 828,278 | 399,866 | 399,588 | 403,578 | 514,281 | 321,213 | 486,902 | 324,653 |
| net assets | 100 | 384,951 | 385,159 | 543,558 | 185,538 | -32,035 | -29,736 | 52 |
| total shareholders funds | 100 | 384,951 | 385,159 | 543,558 | 185,538 | -32,035 | -29,736 | 52 |
| Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | -418,750 | 409,620 | 9,130 | 0 | 0 |
| Debtors | 42,595 | 370 | -160,461 | 663,494 | 1,082 | -171,005 | 126,959 | 323,925 |
| Creditors | 0 | 0 | 0 | -4,568 | 19,886 | 693 | -324,653 | 324,653 |
| Accruals and Deferred Income | 0 | 0 | -4,950 | 0 | -26,750 | -290,470 | 322,170 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 389,852 | 278 | 960 | -106,130 | 199,927 | 288,820 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 38,560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 966 | -300 | -1,928 | 2,573 | -61 | -6,113 | 5,502 | 780 |
| overdraft | 0 | 0 | 0 | -5 | 5 | -164,732 | 164,732 | 0 |
| change in cash | 966 | -300 | -1,928 | 2,578 | -66 | 158,619 | -159,230 | 780 |
backgame limited Credit Report and Business Information
Backgame Limited Competitor Analysis
Perform a competitor analysis for backgame limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
backgame limited Ownership
BACKGAME LIMITED group structure
Backgame Limited has no subsidiary companies.
backgame limited directors
Backgame Limited currently has 1 director, Mr Simon Hill serving since Nov 2014.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Hill | England | 58 years | Nov 2014 | - | Director |
P&L
October 2022turnover
191.8k
-1%
operating profit
-383.3k
0%
gross margin
24.8%
+9.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2022net assets
100
-1%
total assets
828.4k
+0.06%
cash
1.4k
+2.13%
net assets
Total assets minus all liabilities
backgame limited company details
company number
09319561
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
November 2014
age
10
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
bedford house fulham green, 69-79 fulham high street, london, SW6 3JW
last accounts submitted
October 2022
backgame 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 backgame limited.
backgame limited Companies House Filings - See Documents
| date | description | view/download |
|---|
