Shadow Foundr Ltd

POWER SEARCH PRICING

SOLUTIONS

shadow foundr ltd Company Information

Live

YoungSmallDeclining

Company Number

09496687

Website

www.shadowfoundr.com

Registered Address

23-25 montagu street, montagu street, london, W1H 7EZ

Industry

Other activities auxiliary to financial services, except insurance and pension funding

Telephone

01273789430

Next Accounts Due

December 2025

Group Structure

View All

Directors

Naz Craft9 Years

Jason Kluver9 Years

Shareholders

jason kluver 30.2%

naz craft 30.2%

View All

shadow foundr ltd Estimated Valuation

£509.5k

Pomanda estimates the enterprise value of SHADOW FOUNDR LTD at £509.5k based on a Turnover of £504k and 1.01x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Shadow Foundr Ltd is a live company located in london, W1H 7EZ with a Companies House number of 09496687. It operates in the activities auxiliary to financial intermediation n.e.c. sector, SIC Code 66190. Founded in March 2015, it's largest shareholder is jason kluver with a 30.2% stake. Shadow Foundr Ltd is a young, small sized company, Pomanda has estimated its turnover at £504k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Shadow Foundr Ltd 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

Health Rating1out of 5

1 Strong

2 Regular

7 Weak

Size

annual sales of £504k, make it smaller than the average company (£2.9m)

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (5.5%)

EXPORT

Shadow Foundr Ltd's latest turnover from March 2024 is estimated at £504 thousand and the company has net assets of £63.2 thousand. According to their latest financial statements, Shadow Foundr Ltd has 3 employees and maintains cash reserves of £126.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016
Turnover	503,997	432,649	699,637	566,960	528,324	489,045	257,699	330,864	528,649
Other Income Or Grants	0	0	0	0	0	0	0	0	0
Cost Of Sales	59,205	64,425	98,397	83,946	96,323	88,136	182,464	156,749	145,726
Gross Profit	444,792	368,224	601,241	483,014	432,001	400,909	75,235	174,115	382,924
Admin Expenses	694,834	622,286	921,376	706,359	703,584	630,337	589,325	348,140	576,922
Operating Profit	-250,042	-254,062	-320,135	-223,345	-271,583	-229,428	-514,090	-174,025	-193,998
Interest Payable	3,197	3,983	3,162	1,525	0	0	0	0	0
Interest Receivable	7,101	7,558	2,399	244	25	89	0	0	281
Pre-Tax Profit	-246,138	-250,486	-320,898	-224,626	-271,558	-229,339	-560,158	-173,488	-193,717
Tax	0	0	0	0	0	0	46,912	0	0
Profit After Tax	-246,138	-250,486	-320,898	-224,626	-271,558	-229,339	-513,246	-173,488	-193,717
Dividends Paid	0	0	0	0	0	0	0	0	0
Retained Profit	-246,138	-250,486	-320,898	-224,626	-271,558	-229,339	-513,246	-173,488	-193,717
Employee Costs	228,744	289,268	477,628	376,739	387,561	468,358	187,024	109,537	260,420
Number Of Employees	3	4	7	6	6	7	9	10	4
EBITDA*	-167,836	-159,748	-211,846	-113,764	-171,111	-148,279	-458,956	-149,611	-193,671

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016
Tangible Assets	2,970	3,960	2,998	3,998	3,210	3,744	4,992	2,432	981
Intangible Assets	158,710	167,137	181,893	179,257	243,271	245,168	192,910	97,049	5,930
Investments & Other	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0
Total Fixed Assets	161,680	171,097	184,891	183,255	246,481	248,912	197,902	99,481	6,911
Stock & work in progress	0	0	0	0	0	0	0	0	0
Trade Debtors	0	22,499	24,959	34,566	32,141	18,140	0	1,260	54,393
Group Debtors	0	0	0	0	0	0	0	0	0
Misc Debtors	2,396	58,197	70,923	26,429	55,976	42,010	13,573	52,908	0
Cash	126,887	157,170	198,521	441,147	47,455	3,417	20,231	317,487	112,407
misc current assets	0	0	0	0	0	0	0	0	0
total current assets	129,283	237,866	294,403	502,142	135,572	63,567	33,804	371,655	166,800
total assets	290,963	408,963	479,294	685,397	382,053	312,479	231,706	471,136	173,711
Bank overdraft	0	0	0	0	0	0	0	0	0
Bank loan	10,162	9,911	9,667	6,312	0	0	0	0	0
Trade Creditors	11,579	6,695	0	9,970	10,516	7,384	37,999	24,393	34,376
Group/Directors Accounts	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0
other current liabilities	192,078	28,221	78,681	99,304	94,132	187,121	57,915	6,343	0
total current liabilities	213,819	44,827	88,348	115,586	104,648	194,505	95,914	30,736	34,376
loans	13,949	24,111	34,021	43,688	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	355,846	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0
total long term liabilities	13,949	24,111	34,021	399,534	0	0	0	0	0
total liabilities	227,768	68,938	122,369	515,120	104,648	194,505	95,914	30,736	34,376
net assets	63,195	340,025	356,925	170,277	277,405	117,974	135,792	440,400	139,335
total shareholders funds	63,195	340,025	356,925	170,277	277,405	117,974	135,792	440,400	139,335

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016
Operating Activities
Operating Profit	-250,042	-254,062	-320,135	-223,345	-271,583	-229,428	-514,090	-174,025	-193,998
Depreciation	990	1,223	1,000	1,333	1,070	1,248	1,664	811	327
Amortisation	81,216	93,091	107,289	108,248	99,402	79,901	53,470	23,603	0
Tax	0	0	0	0	0	0	46,912	0	0
Stock	0	0	0	0	0	0	0	0	0
Debtors	-78,300	-15,186	34,887	-27,122	27,967	46,577	-40,595	-225	54,393
Creditors	4,884	6,695	-9,970	-546	3,132	-30,615	13,606	-9,983	34,376
Accruals and Deferred Income	163,857	-50,460	-20,623	5,172	-92,989	129,206	51,572	6,343	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0
Cash flow from operations	79,205	-188,327	-277,326	-82,016	-288,935	-96,265	-306,271	-153,026	-213,688
Investing Activities
capital expenditure	-72,789	-80,520	-109,925	-46,355	-98,041	-132,159	-155,563	-116,984	-7,238
Change in Investments	0	0	0	0	0	0	0	0	0
cash flow from investments	-72,789	-80,520	-109,925	-46,355	-98,041	-132,159	-155,563	-116,984	-7,238
Financing Activities
Bank loans	251	244	3,355	6,312	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0
Long term loans	-10,162	-9,910	-9,667	43,688	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	-355,846	355,846	0	0	0	0	0
share issue	-30,692	233,586	507,546	117,498	430,989	211,521	208,638	474,553	333,052
interest	3,904	3,575	-763	-1,281	25	89	0	0	281
cash flow from financing	-36,699	227,495	144,625	522,063	431,014	211,610	208,638	474,553	333,333
cash and cash equivalents
cash	-30,283	-41,351	-242,626	393,692	44,038	-16,814	-297,256	205,080	112,407
overdraft	0	0	0	0	0	0	0	0	0
change in cash	-30,283	-41,351	-242,626	393,692	44,038	-16,814	-297,256	205,080	112,407

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for shadow foundr ltd. Get real-time insights into shadow foundr ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for shadow foundr ltd by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in W1H area or any other competitors across 12 key performance metrics.

SHADOW FOUNDR LTD group structure

Shadow Foundr Ltd has no subsidiary companies.

Ultimate parent company

SHADOW FOUNDR LTD

09496687

SHADOW FOUNDR LTD Shareholders

jason kluver	30.24%
naz craft	30.17%
uk ff nominees limited	4.34%
tianhua zhou	4.17%
airu zhao	1.85%
yin zhi	1.85%
oxbridge associates limited	1.85%
mark godwin	1.51%
benjamin john funnell	1.48%
richard startup	1.26%

Shadow Foundr Ltd currently has 2 directors. The longest serving directors include Mr Naz Craft (Mar 2015) and Mr Jason Kluver (Mar 2015).

officer	country	age	start	end	role
Mr Naz Craft	England	61 years	Mar 2015	-	Director
Mr Jason Kluver	England	51 years	Mar 2015	-	Director

P&L

March 2024

turnover

504k

+16%

operating profit

-250k

gross margin

88.3%

+3.69%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

63.2k

-0.81%

total assets

291k

-0.29%

cash

126.9k

-0.19%

net assets

Total assets minus all liabilities

Similar Companies

dome consults limited

s chahal ltd

coral global securities ltd

collins dale capital partners ltd

bowline advisors limited

company number

09496687

Type

Private limited with Share Capital

industry

66190 - Other activities auxiliary to financial services, except insurance and pension funding

incorporation date

March 2015

accounts

Small Company

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2024

address

23-25 montagu street, montagu street, london, W1H 7EZ

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 shadow foundr ltd.

shadow foundr ltd Company Information

shadow foundr ltd Estimated Valuation

shadow foundr ltd Estimated Valuation

shadow foundr ltd Estimated Valuation

Shadow Foundr Ltd Overview

Shadow Foundr Ltd Health Check

SHADOW FOUNDR LTD financials

shadow foundr ltd Credit Report and Business Information

Shadow Foundr Ltd Competitor Analysis

shadow foundr ltd Ownership

shadow foundr ltd directors

shadow foundr ltd company details

shadow foundr ltd Charges & Mortgages

shadow foundr ltd Companies House Filings - See Documents