Pomanda estimates the enterprise value of STUDIO TWENTY THREE LIMITED at £210.7k based on a Turnover of £122.5k and 1.72x industry multiple (adjusted for size and gross margin).
studio twenty three limitedEstimated Valuation
£8.1k
Pomanda estimates the enterprise value of STUDIO TWENTY THREE LIMITED at £8.1k based on an EBITDA of £1.8k and a 4.38x industry multiple (adjusted for size and gross margin).
studio twenty three limitedEstimated Valuation
£64.1k
Pomanda estimates the enterprise value of STUDIO TWENTY THREE LIMITED at £64.1k based on Net Assets of £29.5k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Studio Twenty Three LimitedOverview
Studio Twenty Three Limited is a live company located in purley, CR8 3PN with a Companies House number of 10269216. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in July 2016, it's largest shareholder is
ashley gopee
with a 100% stake. Studio Twenty Three Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£122.5k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Studio Twenty Three Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £122.5k, make it smaller than the average company (£769.8k)
£122.5k - Studio Twenty Three Limited
£769.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 61%, show it is growing at a faster rate (2.8%)
61% - Studio Twenty Three Limited
2.8% - Industry AVG
Production
with a gross margin of 31.1%, this company has a higher cost of product (63.7%)
31.1% - Studio Twenty Three Limited
63.7% - Industry AVG
Profitability
an operating margin of 1.5% make it less profitable than the average company (20%)
1.5% - Studio Twenty Three Limited
20% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Studio Twenty Three Limited
6 - Industry AVG
Pay Structure
on an average salary of £38.1k, the company has an equivalent pay structure (£38.1k)
£38.1k - Studio Twenty Three Limited
£38.1k - Industry AVG
Efficiency
resulting in sales per employee of £122.5k, this is less efficient (£148k)
£122.5k - Studio Twenty Three Limited
£148k - Industry AVG
Debtor Days
it gets paid by customers after 145 days, this is later than average (47 days)
145 days - Studio Twenty Three Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 80 days, this is slower than average (31 days)
80 days - Studio Twenty Three Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Studio Twenty Three Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Studio Twenty Three Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.8%, this is a lower level of debt than the average (61.5%)
39.8% - Studio Twenty Three Limited
61.5% - Industry AVG
STUDIO TWENTY THREE LIMITED financials
EXPORT
Studio Twenty Three Limited's latest turnover from July 2023 is estimated at £122.5 thousand and the company has net assets of £29.5 thousand. According to their latest financial statements, Studio Twenty Three Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Turnover
122,475
114,950
45,775
29,421
22,650
40,516
15,931
Other Income Or Grants
Cost Of Sales
84,359
80,085
33,574
21,537
16,117
28,362
11,036
Gross Profit
38,117
34,865
12,202
7,885
6,533
12,154
4,895
Admin Expenses
36,270
14,772
466
7,531
5,437
11,159
4,460
Operating Profit
1,847
20,093
11,736
354
1,096
995
435
Interest Payable
Interest Receivable
Pre-Tax Profit
1,847
20,093
11,736
354
1,096
995
435
Tax
-462
-3,818
-2,230
-67
-208
-189
-83
Profit After Tax
1,385
16,275
9,506
287
888
806
352
Dividends Paid
Retained Profit
1,385
16,275
9,506
287
888
806
352
Employee Costs
38,142
37,286
36,138
36,815
36,630
36,697
35,427
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
1,847
20,093
11,736
354
1,096
995
435
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
48,966
46,608
15,189
5,890
2,857
12,385
3,558
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
48,966
46,608
15,189
5,890
2,857
12,385
3,558
total assets
48,966
46,608
15,189
5,890
2,857
12,385
3,558
Bank overdraft
Bank loan
Trade Creditors
18,717
17,844
2,700
3,207
461
10,877
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
18,717
17,844
2,700
3,207
461
10,877
loans
hp & lease commitments
Accruals and Deferred Income
750
650
650
350
350
350
350
other liabilities
2,855
provisions
total long term liabilities
750
650
650
350
350
350
3,205
total liabilities
19,467
18,494
3,350
3,557
811
11,227
3,205
net assets
29,499
28,114
11,839
2,333
2,046
1,158
353
total shareholders funds
29,499
28,114
11,839
2,333
2,046
1,158
353
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Operating Activities
Operating Profit
1,847
20,093
11,736
354
1,096
995
435
Depreciation
Amortisation
Tax
-462
-3,818
-2,230
-67
-208
-189
-83
Stock
Debtors
2,358
31,419
9,299
3,033
-9,528
8,827
3,558
Creditors
873
15,144
-507
2,746
-10,416
10,877
Accruals and Deferred Income
100
300
350
Deferred Taxes & Provisions
Cash flow from operations
2,856
-2,856
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
-2,855
2,855
share issue
-1
1
interest
cash flow from financing
-2,856
2,856
cash and cash equivalents
cash
overdraft
change in cash
studio twenty three 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 studio twenty three limited. Get real-time insights into studio twenty three limited's credit score, group structure and payment trends.
Perform a competitor analysis for studio twenty three limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CR8 area or any other competitors across 12 key performance metrics.
studio twenty three limited Ownership
STUDIO TWENTY THREE LIMITED group structure
Studio Twenty Three Limited has no subsidiary companies.
Ultimate parent company
STUDIO TWENTY THREE LIMITED
10269216
STUDIO TWENTY THREE LIMITED Shareholders
The sole shareholder of Studio Twenty Three Limited is Ashley Gopee.
ashley gopee
100%
studio twenty three limited directors
Studio Twenty Three Limited currently has 2 directors.
The longest serving directors include
Mr Ashley Gopee (Jul 2016) and
Miss Aisha Nottage (Feb 2023).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
July 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
RRB
auditor
-
address
18 ridge park, purley, CR8 3PN
Bank
-
Legal Advisor
-
studio twenty three 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 studio twenty three limited.
studio twenty three 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 STUDIO TWENTY THREE LIMITED. This can take several minutes, an email will notify you when this has completed.
studio twenty three limitedCompanies House Filings - See Documents
