gatecrash film limited
gatecrash film limited Company Information
Company Number
10078780
Next Accounts
1374 days late
Shareholders
karim javeri
nicholas coulson
View AllGroup Structure
View All
Industry
Motion picture production activities
Registered Address
flat 2 ocean view harbour road, seaton, EX12 2LS
Website
-gatecrash film limited Estimated Valuation
Pomanda estimates the enterprise value of GATECRASH FILM LIMITED at £7.7m based on a Turnover of £36.2m and 0.21x industry multiple (adjusted for size and gross margin).
gatecrash film limited Estimated Valuation
Pomanda estimates the enterprise value of GATECRASH FILM LIMITED at £393.3k based on an EBITDA of £355.9k and a 1.11x industry multiple (adjusted for size and gross margin).
gatecrash film limited Estimated Valuation
Pomanda estimates the enterprise value of GATECRASH FILM LIMITED at £1.3m based on Net Assets of £916.7k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gatecrash Film Limited Overview
Gatecrash Film Limited is a live company located in seaton, EX12 2LS with a Companies House number of 10078780. It operates in the motion picture production activities sector, SIC Code 59111. Founded in March 2016, it's largest shareholder is karim javeri with a 16.8% stake. Gatecrash Film Limited is a young, large sized company, Pomanda has estimated its turnover at £36.2m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gatecrash Film Limited Health Check
Pomanda's financial health check has awarded Gatecrash Film Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
1 Weak
Size
annual sales of £36.2m, make it larger than the average company (£1m)
- Gatecrash Film Limited
£1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Gatecrash Film Limited
- - Industry AVG
Production
with a gross margin of 0.7%, this company has a comparable cost of product (0.7%)
- Gatecrash Film Limited
0.7% - Industry AVG
Profitability
an operating margin of 1% make it more profitable than the average company (0.2%)
- Gatecrash Film Limited
0.2% - Industry AVG
Employees
with 184 employees, this is above the industry average (9)
- Gatecrash Film Limited
9 - Industry AVG
Pay Structure
on an average salary of £43.9k, the company has an equivalent pay structure (£43.9k)
- Gatecrash Film Limited
£43.9k - Industry AVG
Efficiency
resulting in sales per employee of £196.6k, this is equally as efficient (£197.3k)
- Gatecrash Film Limited
£197.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Gatecrash Film Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Gatecrash Film Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 45 days, this is in line with average (44 days)
- Gatecrash Film Limited
44 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (10 weeks)
0 weeks - Gatecrash Film Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 81.5%, this is a lower level of debt than the average (95.9%)
81.5% - Gatecrash Film Limited
95.9% - Industry AVG
GATECRASH FILM LIMITED financials
Gatecrash Film Limited's latest turnover from June 2019 is estimated at £36.2 million and the company has net assets of £916.7 thousand. According to their latest financial statements, we estimate that Gatecrash Film Limited has 184 employees and maintains cash reserves of £399 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2019 | Jun 2018 | Mar 2017 | |
|---|---|---|---|
| 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 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2019 | Jun 2018 | Mar 2017 | |
|---|---|---|---|
| Tangible Assets | |||
| Intangible Assets | |||
| Investments & Other | |||
| Debtors (Due After 1 year) | |||
| Total Fixed Assets | |||
| Stock & work in progress | 4,482,839 | 2,825,905 | |
| Trade Debtors | |||
| Group Debtors | |||
| Misc Debtors | 463,380 | 618,101 | 50,000 |
| Cash | 399 | 6,515 | 1,771 |
| misc current assets | |||
| total current assets | 4,946,618 | 3,450,521 | 51,771 |
| total assets | 4,946,618 | 3,450,521 | 51,771 |
| Bank overdraft | |||
| Bank loan | |||
| Trade Creditors | 2,500 | ||
| Group/Directors Accounts | |||
| other short term finances | |||
| hp & lease commitments | |||
| other current liabilities | 4,029,897 | 2,819,690 | 54,300 |
| total current liabilities | 4,029,897 | 2,822,190 | 54,300 |
| loans | |||
| hp & lease commitments | |||
| Accruals and Deferred Income | |||
| other liabilities | |||
| provisions | |||
| total long term liabilities | |||
| total liabilities | 4,029,897 | 2,822,190 | 54,300 |
| net assets | 916,721 | 628,331 | -2,529 |
| total shareholders funds | 916,721 | 628,331 | -2,529 |
| Jun 2019 | Jun 2018 | Mar 2017 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | 1,656,934 | 2,825,905 | |
| Debtors | -154,721 | 568,101 | 50,000 |
| Creditors | -2,500 | 2,500 | |
| Accruals and Deferred Income | 1,210,207 | 2,765,390 | 54,300 |
| Deferred Taxes & Provisions | |||
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | |||
| cash flow from investments | |||
| 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 | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | -6,116 | 4,744 | 1,771 |
| overdraft | |||
| change in cash | -6,116 | 4,744 | 1,771 |
gatecrash film limited Credit Report and Business Information
Gatecrash Film Limited Competitor Analysis
Perform a competitor analysis for gatecrash film limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other large companies, companies in EX12 area or any other competitors across 12 key performance metrics.
gatecrash film limited Ownership
GATECRASH FILM LIMITED group structure
Gatecrash Film Limited has no subsidiary companies.
Ultimate parent company
GATECRASH FILM LIMITED
10078780
gatecrash film limited directors
Gatecrash Film Limited currently has 2 directors. The longest serving directors include Mrs Kirsty Bell (Mar 2016) and Mr Alan Latham (Aug 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Kirsty Bell | England | 58 years | Mar 2016 | - | Director |
| Mr Alan Latham | England | 65 years | Aug 2017 | - | Director |
P&L
June 2019turnover
36.2m
+1575%
operating profit
355.9k
0%
gross margin
0.8%
-92.38%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2019net assets
916.7k
+0.46%
total assets
4.9m
+0.43%
cash
399
-0.94%
net assets
Total assets minus all liabilities
gatecrash film limited company details
company number
10078780
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
March 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2019
previous names
kindred movie limited (August 2017)
accountant
-
auditor
-
address
flat 2 ocean view harbour road, seaton, EX12 2LS
Bank
-
Legal Advisor
-
gatecrash film 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 gatecrash film limited.
gatecrash film 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 GATECRASH FILM LIMITED. This can take several minutes, an email will notify you when this has completed.
gatecrash film limited Companies House Filings - See Documents
| date | description | view/download |
|---|
