24 kimberley court, kimberley road queens park, london, NW6 7SL
Website
-
remembering icons ltdEstimated Valuation
£332.2k
Pomanda estimates the enterprise value of REMEMBERING ICONS LTD at £332.2k based on a Turnover of £819.2k and 0.41x industry multiple (adjusted for size and gross margin).
remembering icons ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of REMEMBERING ICONS LTD at £0 based on an EBITDA of £-33.9k and a 2.97x industry multiple (adjusted for size and gross margin).
remembering icons ltdEstimated Valuation
£745.2k
Pomanda estimates the enterprise value of REMEMBERING ICONS LTD at £745.2k based on Net Assets of £349.4k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Remembering Icons LtdOverview
Remembering Icons Ltd is a live company located in london, NW6 7SL with a Companies House number of 10093772. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2016, it's largest shareholder is
carol howard
with a 26% stake. Remembering Icons Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£819.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Remembering Icons Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £819.2k, make it smaller than the average company (£3.7m)
£819.2k - Remembering Icons Ltd
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -20%, show it is growing at a slower rate (4.7%)
-20% - Remembering Icons Ltd
4.7% - Industry AVG
Production
with a gross margin of 17.5%, this company has a higher cost of product (38.1%)
17.5% - Remembering Icons Ltd
38.1% - Industry AVG
Profitability
an operating margin of -4.1% make it less profitable than the average company (6.3%)
-4.1% - Remembering Icons Ltd
6.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (23)
2 - Remembering Icons Ltd
23 - Industry AVG
Pay Structure
on an average salary of £48.4k, the company has an equivalent pay structure (£48.4k)
£48.4k - Remembering Icons Ltd
£48.4k - Industry AVG
Efficiency
resulting in sales per employee of £409.6k, this is more efficient (£153.9k)
£409.6k - Remembering Icons Ltd
£153.9k - Industry AVG
Debtor Days
it gets paid by customers after 177 days, this is later than average (41 days)
177 days - Remembering Icons Ltd
41 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (33 days)
25 days - Remembering Icons Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Remembering Icons Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Remembering Icons Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12.1%, this is a lower level of debt than the average (61.6%)
12.1% - Remembering Icons Ltd
61.6% - Industry AVG
REMEMBERING ICONS LTD financials
EXPORT
Remembering Icons Ltd's latest turnover from June 2023 is estimated at £819.2 thousand and the company has net assets of £349.4 thousand. According to their latest financial statements, Remembering Icons Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Turnover
819,226
2,167,783
1,522,957
1,577,784
2,422,364
423,944
455,721
Other Income Or Grants
Cost Of Sales
675,582
1,806,088
1,286,173
1,308,024
2,011,726
352,804
376,736
Gross Profit
143,644
361,695
236,784
269,760
410,638
71,140
78,986
Admin Expenses
177,558
413,535
206,030
417,372
-110,319
-57,224
39,651
Operating Profit
-33,914
-51,840
30,754
-147,612
520,957
128,364
39,335
Interest Payable
Interest Receivable
Pre-Tax Profit
-33,914
-51,840
30,754
-147,612
520,957
128,364
39,335
Tax
-5,843
-98,982
-24,389
-7,474
Profit After Tax
-33,914
-51,840
24,911
-147,612
421,975
103,975
31,861
Dividends Paid
Retained Profit
-33,914
-51,840
24,911
-147,612
421,975
103,975
31,861
Employee Costs
96,833
91,349
85,715
84,492
83,798
78,768
76,597
Number Of Employees
2
2
2
2
2
2
2
EBITDA*
-33,914
-51,840
30,754
-147,612
520,957
128,364
39,335
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
397,297
949,811
699,468
699,183
1,088,929
195,857
170,627
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
397,297
949,811
699,468
699,183
1,088,929
195,857
170,627
total assets
397,297
949,811
699,468
699,183
1,088,929
195,857
170,627
Bank overdraft
Bank loan
Trade Creditors
47,941
566,541
264,358
288,984
531,118
60,021
138,766
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
47,941
566,541
264,358
288,984
531,118
60,021
138,766
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
47,941
566,541
264,358
288,984
531,118
60,021
138,766
net assets
349,356
383,270
435,110
410,199
557,811
135,836
31,861
total shareholders funds
349,356
383,270
435,110
410,199
557,811
135,836
31,861
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Operating Activities
Operating Profit
-33,914
-51,840
30,754
-147,612
520,957
128,364
39,335
Depreciation
Amortisation
Tax
-5,843
-98,982
-24,389
-7,474
Stock
Debtors
-552,514
250,343
285
-389,746
893,072
25,230
170,627
Creditors
-518,600
302,183
-24,626
-242,134
471,097
-78,745
138,766
Accruals and Deferred Income
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
overdraft
change in cash
remembering icons ltd 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 remembering icons ltd. Get real-time insights into remembering icons ltd's credit score, group structure and payment trends.
Perform a competitor analysis for remembering icons ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NW6 area or any other competitors across 12 key performance metrics.
remembering icons ltd Ownership
REMEMBERING ICONS LTD group structure
Remembering Icons Ltd has no subsidiary companies.
Ultimate parent company
REMEMBERING ICONS LTD
10093772
REMEMBERING ICONS LTD Shareholders
The largest shareholders in Remembering Icons Ltd include Carol Howard and Steven Howard.
carol howard
26%
steven howard
26%
ryan alec howard
16%
joe joshua howard
16%
james david howard
16%
remembering icons ltd directors
Remembering Icons Ltd currently has 2 directors.
The longest serving directors include
Mr Steven Howard (Mar 2016) and
Mrs Carol Howard (Mar 2016).
82990 - Other business support service activities n.e.c.
incorporation date
March 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
24 kimberley court, kimberley road queens park, london, NW6 7SL
Bank
-
Legal Advisor
-
remembering icons ltd 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 remembering icons ltd.
remembering icons ltd 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 REMEMBERING ICONS LTD. This can take several minutes, an email will notify you when this has completed.
remembering icons ltdCompanies House Filings - See Documents
