Pomanda estimates the enterprise value of OUTLINE ARTISTS LIMITED at £103.3k based on a Turnover of £327.6k and 0.32x industry multiple (adjusted for size and gross margin).
outline artists limitedEstimated Valuation
£23.6k
Pomanda estimates the enterprise value of OUTLINE ARTISTS LIMITED at £23.6k based on an EBITDA of £7.9k and a 2.98x industry multiple (adjusted for size and gross margin).
outline artists limitedEstimated Valuation
£264.8k
Pomanda estimates the enterprise value of OUTLINE ARTISTS LIMITED at £264.8k based on Net Assets of £102.2k and 2.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Outline Artists LimitedOverview
Outline Artists Limited is a live company located in london, NW6 7NN with a Companies House number of 09586487. It operates in the other retail sale of new goods in specialised stores (not commercial art galleries and opticians) sector, SIC Code 47789. Founded in May 2015, it's largest shareholder is
camilla parsons
with a 100% stake. Outline Artists Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£327.6k with
low
growth in recent years.
Pomanda's financial health check has awarded Outline Artists Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £327.6k, make it smaller than the average company (£9.8m)
£327.6k - Outline Artists Limited
£9.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (11.2%)
1% - Outline Artists Limited
11.2% - Industry AVG
Production
with a gross margin of 26%, this company has a higher cost of product (42.2%)
26% - Outline Artists Limited
42.2% - Industry AVG
Profitability
an operating margin of 2.4% make it less profitable than the average company (4.6%)
2.4% - Outline Artists Limited
4.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (51)
1 - Outline Artists Limited
51 - Industry AVG
Pay Structure
on an average salary of £28.6k, the company has an equivalent pay structure (£28.6k)
£28.6k - Outline Artists Limited
£28.6k - Industry AVG
Efficiency
resulting in sales per employee of £327.6k, this is more efficient (£153.7k)
£327.6k - Outline Artists Limited
£153.7k - Industry AVG
Debtor Days
it gets paid by customers after 138 days, this is later than average (14 days)
138 days - Outline Artists Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 35 days, this is close to average (38 days)
35 days - Outline Artists Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Outline Artists Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Outline Artists Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18.7%, this is a lower level of debt than the average (56.7%)
18.7% - Outline Artists Limited
56.7% - Industry AVG
OUTLINE ARTISTS LIMITED financials
EXPORT
Outline Artists Limited's latest turnover from March 2024 is estimated at £327.6 thousand and the company has net assets of £102.2 thousand. According to their latest financial statements, Outline Artists Limited has 1 employee and maintains cash reserves of 0 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
327,648
286,602
671,634
317,021
432,372
589,522
415,024
467,734
315,187
Other Income Or Grants
Cost Of Sales
242,518
212,632
491,199
238,110
321,911
428,064
302,696
341,730
229,260
Gross Profit
85,129
73,969
180,435
78,911
110,461
161,458
112,329
126,004
85,927
Admin Expenses
77,198
54,916
121,239
77,573
117,050
163,198
111,036
113,071
50,174
Operating Profit
7,931
19,053
59,196
1,338
-6,589
-1,740
1,293
12,933
35,753
Interest Payable
Interest Receivable
31
62
Pre-Tax Profit
7,931
19,053
59,196
1,338
-6,589
-1,740
1,293
12,964
35,815
Tax
-1,983
-3,620
-11,247
-254
-246
-2,593
-7,163
Profit After Tax
5,948
15,433
47,949
1,084
-6,589
-1,740
1,047
10,371
28,652
Dividends Paid
Retained Profit
5,948
15,433
47,949
1,084
-6,589
-1,740
1,047
10,371
28,652
Employee Costs
28,636
26,439
24,997
70,524
69,506
45,504
45,200
66,422
42,773
Number Of Employees
1
1
1
3
3
2
2
3
2
EBITDA*
7,931
19,053
59,196
1,338
-6,589
-1,740
1,293
12,933
35,883
* 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
1,606
842
1,053
1,316
213
266
333
416
520
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,606
842
1,053
1,316
213
266
333
416
520
Stock & work in progress
Trade Debtors
124,075
109,915
258,833
98,471
127,405
196,612
100,287
101,841
49,309
Group Debtors
Misc Debtors
Cash
24,796
misc current assets
total current assets
124,075
109,915
258,833
98,471
127,405
196,612
100,287
101,841
74,105
total assets
125,681
110,757
259,886
99,787
127,618
196,878
100,620
102,257
74,625
Bank overdraft
Bank loan
Trade Creditors
23,526
14,550
179,112
66,962
95,877
158,548
60,550
63,234
45,972
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
23,526
14,550
179,112
66,962
95,877
158,548
60,550
63,234
45,972
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
23,526
14,550
179,112
66,962
95,877
158,548
60,550
63,234
45,972
net assets
102,155
96,207
80,774
32,825
31,741
38,330
40,070
39,023
28,653
total shareholders funds
102,155
96,207
80,774
32,825
31,741
38,330
40,070
39,023
28,653
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Operating Activities
Operating Profit
7,931
19,053
59,196
1,338
-6,589
-1,740
1,293
12,933
35,753
Depreciation
130
Amortisation
Tax
-1,983
-3,620
-11,247
-254
-246
-2,593
-7,163
Stock
Debtors
14,160
-148,918
160,362
-28,934
-69,207
96,325
-1,554
52,532
49,309
Creditors
8,976
-164,562
112,150
-28,915
-62,671
97,998
-2,684
17,262
45,972
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
764
-211
-263
1,103
-53
-67
-83
-24,930
25,383
Investing Activities
capital expenditure
-764
211
263
-1,103
53
67
83
104
-650
Change in Investments
cash flow from investments
-764
211
263
-1,103
53
67
83
104
-650
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
31
62
cash flow from financing
30
63
cash and cash equivalents
cash
-24,796
24,796
overdraft
change in cash
-24,796
24,796
outline artists 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 outline artists limited. Get real-time insights into outline artists limited's credit score, group structure and payment trends.
Perform a competitor analysis for outline artists limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in NW6 area or any other competitors across 12 key performance metrics.
outline artists limited Ownership
OUTLINE ARTISTS LIMITED group structure
Outline Artists Limited has no subsidiary companies.
Ultimate parent company
OUTLINE ARTISTS LIMITED
09586487
OUTLINE ARTISTS LIMITED Shareholders
The sole shareholder of Outline Artists Limited is Camilla Parsons.
camilla parsons
100%
outline artists limited directors
Outline Artists Limited currently has 1 director, Mrs Camilla Parsons serving since May 2015.
47789 - Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c
incorporation date
May 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
90 the avenue, london, NW6 7NN
Bank
-
Legal Advisor
-
outline artists 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 outline artists limited.
outline artists 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 OUTLINE ARTISTS LIMITED. This can take several minutes, an email will notify you when this has completed.
outline artists limitedCompanies House Filings - See Documents
