Pomanda estimates the enterprise value of REZOLVE LIMITED at £11m based on a Turnover of £12m and 0.91x industry multiple (adjusted for size and gross margin).
rezolve limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of REZOLVE LIMITED at £0 based on an EBITDA of £-30.8m and a 5.86x industry multiple (adjusted for size and gross margin).
rezolve limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of REZOLVE LIMITED at £0 based on Net Assets of £-29.2m and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rezolve LimitedOverview
Rezolve Limited is a live company located in london, EC2V 7BG with a Companies House number of 09773823. It operates in the other information technology service activities sector, SIC Code 62090. Founded in September 2015, it's largest shareholder is
dblp sea cow limited
with a 28.3% stake. Rezolve Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£12m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Rezolve Limited a 3.5 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
Health Rating3.5out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £12m, make it larger than the average company (£7.4m)
£12m - Rezolve Limited
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 119%, show it is growing at a faster rate (8%)
119% - Rezolve Limited
8% - Industry AVG
Production
with a gross margin of 51.3%, this company has a comparable cost of product (51.3%)
51.3% - Rezolve Limited
51.3% - Industry AVG
Profitability
an operating margin of -257.4% make it less profitable than the average company (3.5%)
-257.4% - Rezolve Limited
3.5% - Industry AVG
Employees
with 31 employees, this is below the industry average (44)
31 - Rezolve Limited
44 - Industry AVG
Pay Structure
on an average salary of £74.4k, the company has an equivalent pay structure (£74.4k)
£74.4k - Rezolve Limited
£74.4k - Industry AVG
Efficiency
resulting in sales per employee of £388.1k, this is more efficient (£178.8k)
£388.1k - Rezolve Limited
£178.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Rezolve Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 271 days, this is slower than average (33 days)
271 days - Rezolve Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 105 days, this is more than average (16 days)
105 days - Rezolve Limited
16 days - 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 - Rezolve Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 433.9%, this is a higher level of debt than the average (64.2%)
433.9% - Rezolve Limited
64.2% - Industry AVG
REZOLVE LIMITED financials
EXPORT
Rezolve Limited's latest turnover from December 2023 is estimated at £12 million and the company has net assets of -£29.2 million. According to their latest financial statements, Rezolve Limited has 31 employees and maintains cash reserves of £3.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Turnover
12,029,629
9,689,082
3,532,940
1,145,433
1,718,925
224,509
1,007,210
Other Income Or Grants
Cost Of Sales
5,853,505
4,605,792
1,673,790
548,708
824,832
14,926
65,399
Gross Profit
6,176,124
5,083,291
1,859,150
596,725
894,093
209,583
941,811
Admin Expenses
37,139,734
80,357,054
46,270,329
7,166,811
4,836,427
5,143,342
4,391,940
1,906,799
Operating Profit
-30,963,610
-75,273,763
-44,411,179
-6,570,086
-3,942,334
-4,933,759
-3,450,129
-1,906,799
Interest Payable
111,138
312,230
52,539
5,792
Interest Receivable
414
13,083
5,066
1,713
938
Pre-Tax Profit
-30,963,195
-75,260,679
-44,406,113
-6,568,372
-4,052,534
-5,245,989
-3,502,668
-1,912,592
Tax
446,439
218,221
Profit After Tax
-30,963,195
-75,260,679
-44,406,113
-6,568,372
-4,052,534
-4,799,550
-3,284,447
-1,912,592
Dividends Paid
Retained Profit
-30,963,195
-75,260,679
-44,406,113
-6,568,372
-4,052,534
-4,799,550
-3,284,447
-1,912,592
Employee Costs
2,304,954
2,396,066
1,414,154
948,448
1,108,299
360,765
229,711
222,056
Number Of Employees
31
34
21
15
18
6
4
4
EBITDA*
-30,787,078
-75,096,022
-44,242,201
-6,470,288
-3,934,592
-4,932,546
-3,449,786
-1,906,664
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Tangible Assets
37,591
33,169
13,248
10,485
2,706
1,550
674
Intangible Assets
364,232
524,239
620,113
303,938
Investments & Other
14,344,053
14,317,421
369,013
102,601
108,434
108,434
8
Debtors (Due After 1 year)
1,551,325
Total Fixed Assets
16,297,201
14,874,830
1,002,374
417,025
111,141
109,985
682
Stock & work in progress
1,688,368
Trade Debtors
1,586
13,617
Group Debtors
5,077,816
4,208,097
3,077,063
1,688,518
1,063,294
Misc Debtors
369,575
810,823
1,267,332
1,178,523
1,189,914
579,412
379,261
266,338
Cash
3,086
12,703
734,920
3,317,670
109,313
140,912
81,707
723,096
misc current assets
1,604,862
total current assets
8,743,707
5,031,624
5,079,315
6,186,298
2,376,139
720,325
460,968
989,434
total assets
8,743,707
21,328,826
19,954,145
7,188,672
2,793,164
831,466
570,953
990,116
Bank overdraft
Bank loan
Trade Creditors
4,359,844
3,502,753
800,276
437,845
913,596
475,537
286,726
46,202
Group/Directors Accounts
502,465
1,133,177
563,659
510,829
906,484
664,265
401,381
452,504
other short term finances
3,292,984
hp & lease commitments
other current liabilities
33,074,904
24,976,642
12,252,000
665,779
557,172
2,829,940
2,159,605
346,002
total current liabilities
37,937,213
29,612,573
13,615,935
1,614,453
2,377,252
7,262,727
2,847,712
844,708
loans
1,053,293
979,810
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,626,622
8,638,272
102,594
108,426
108,426
provisions
total long term liabilities
3,626,622
8,638,272
102,594
108,426
1,161,720
979,810
total liabilities
37,937,213
29,612,573
17,242,558
10,252,725
2,479,846
7,371,153
4,009,432
1,824,518
net assets
-29,193,506
-8,283,747
2,711,587
-3,064,053
313,317
-6,539,687
-3,438,480
-834,402
total shareholders funds
-29,193,506
-8,283,747
2,711,587
-3,064,053
313,317
-6,539,687
-3,438,480
-834,402
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Operating Activities
Operating Profit
-30,963,610
-75,273,763
-44,411,179
-6,570,086
-3,942,334
-4,933,759
-3,450,129
-1,906,799
Depreciation
20,807
17,735
8,973
5,344
7,741
1,212
342
135
Amortisation
155,725
160,006
160,005
94,454
Tax
446,439
218,221
Stock
1,688,368
Debtors
-1,122,855
2,225,851
1,475,767
601,803
1,687,413
200,151
112,923
266,338
Creditors
857,091
2,702,478
362,431
-475,751
438,059
188,810
240,524
46,202
Accruals and Deferred Income
8,098,262
12,724,642
11,586,221
108,607
-2,272,768
670,335
1,813,603
346,002
Deferred Taxes & Provisions
Cash flow from operations
-22,397,238
-61,894,753
-33,769,316
-7,439,235
-7,456,715
-3,827,114
-1,290,362
-1,780,798
Investing Activities
capital expenditure
225,292
-22,157
-93,025
-418,735
-319,459
-2,368
-1,218
-809
Change in Investments
-14,344,053
26,632
13,948,408
266,411
-5,833
108,426
8
cash flow from investments
14,569,345
-48,789
-14,041,433
-685,146
-313,626
-2,368
-109,644
-817
Financing Activities
Bank loans
Group/Directors Accounts
-630,712
569,518
52,830
-395,655
242,219
262,884
-51,123
452,504
Other Short Term Loans
-3,292,984
3,292,984
Long term loans
-1,053,293
73,483
979,810
Hire Purchase and Lease Commitments
other long term liabilities
-3,626,622
-5,011,650
8,535,678
-5,832
108,426
share issue
10,053,436
64,265,345
50,181,753
3,191,001
10,905,539
1,698,343
680,370
1,078,190
interest
414
13,083
5,066
1,713
-110,200
-312,230
-52,539
-5,792
cash flow from financing
9,423,138
61,221,324
45,227,999
11,332,737
7,738,742
3,888,688
758,617
2,504,712
cash and cash equivalents
cash
-9,617
-722,216
-2,582,750
3,208,356
-31,599
59,205
-641,389
723,096
overdraft
change in cash
-9,617
-722,216
-2,582,750
3,208,356
-31,599
59,205
-641,389
723,096
rezolve 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 rezolve limited. Get real-time insights into rezolve limited's credit score, group structure and payment trends.
Perform a competitor analysis for rezolve limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in EC2V area or any other competitors across 12 key performance metrics.
rezolve limited Ownership
REZOLVE LIMITED group structure
Rezolve Limited has no subsidiary companies.
Ultimate parent company
DBLP SEA COW LTD
#0096399
1 parent
REZOLVE LIMITED
09773823
REZOLVE LIMITED Shareholders
The largest shareholders in Rezolve Limited include Dblp Sea Cow Limited and Igor Lychagov.
dblp sea cow limited
28.3%
igor lychagov
20.61%
brooks newmark
9.05%
daniel maurice wagner
8.69%
apeiron investment group limited
6.77%
bradley james wickens
4.68%
zsq invest limited
1.49%
gifty koryoe agor
1.27%
anthony sharp
1.11%
ccm hong kong ltd
1.04%
rezolve limited directors
Rezolve Limited currently has 6 directors.
The longest serving directors include
Mr John Wagner (Feb 2016) and
Mr Daniel Wagner (Jun 2016).
62090 - Other information technology and computer service activities
incorporation date
September 2015
age
10
incorporated
UK
ultimate parent company
DBLP SEA COW LTD
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
powa commerce limited (March 2016)
soul seeker limited (February 2016)
accountant
DATTANI CHARTERED ACCOUNTANTS
auditor
-
address
45 gresham street, london, EC2V 7BG
Bank
-
Legal Advisor
-
rezolve 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 found 3 charges/mortgages relating to rezolve limited. Currently there are 0 open charges and 3 have been satisfied in the past.
rezolve 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 REZOLVE LIMITED. This can take several minutes, an email will notify you when this has completed.
rezolve limitedCompanies House Filings - See Documents
