gram games limited
gram games limited Company Information
Company Number
10276324
Website
www.gram.gsRegistered Address
7 savoy court, london, WC2R 0EX
Industry
Publishing of computer games
Telephone
02039066116
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
gram games teknoloji a.s. 100%
gram games limited Estimated Valuation
Pomanda estimates the enterprise value of GRAM GAMES LIMITED at £172.8m based on a Turnover of £203m and 0.85x industry multiple (adjusted for size and gross margin).
gram games limited Estimated Valuation
Pomanda estimates the enterprise value of GRAM GAMES LIMITED at £141.6m based on an EBITDA of £21.8m and a 6.49x industry multiple (adjusted for size and gross margin).
gram games limited Estimated Valuation
Pomanda estimates the enterprise value of GRAM GAMES LIMITED at £136.9m based on Net Assets of £179m and 0.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gram Games Limited Overview
Gram Games Limited is a live company located in london, WC2R 0EX with a Companies House number of 10276324. It operates in the publishing of computer games sector, SIC Code 58210. Founded in July 2016, it's largest shareholder is gram games teknoloji a.s. with a 100% stake. Gram Games Limited is a young, mega sized company, Pomanda has estimated its turnover at £203m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gram Games Limited Health Check
Pomanda's financial health check has awarded Gram Games Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
3 Weak
Size
annual sales of £203m, make it larger than the average company (£19.4m)
£203m - Gram Games Limited
£19.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (25.5%)
-15% - Gram Games Limited
25.5% - Industry AVG
Production
with a gross margin of 35.1%, this company has a comparable cost of product (37.2%)
35.1% - Gram Games Limited
37.2% - Industry AVG
Profitability
an operating margin of 10.2% make it more profitable than the average company (3.5%)
10.2% - Gram Games Limited
3.5% - Industry AVG
Employees
with 89 employees, this is above the industry average (25)
89 - Gram Games Limited
25 - Industry AVG
Pay Structure
on an average salary of £333k, the company has a higher pay structure (£70.7k)
£333k - Gram Games Limited
£70.7k - Industry AVG
Efficiency
resulting in sales per employee of £2.3m, this is more efficient (£371.5k)
£2.3m - Gram Games Limited
£371.5k - Industry AVG
Debtor Days
it gets paid by customers after 9 days, this is earlier than average (23 days)
9 days - Gram Games Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (20 days)
17 days - Gram Games Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gram Games Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 18 weeks, this is average cash available to meet short term requirements (16 weeks)
18 weeks - Gram Games Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.4%, this is a lower level of debt than the average (58.5%)
24.4% - Gram Games Limited
58.5% - Industry AVG
GRAM GAMES LIMITED financials
Gram Games Limited's latest turnover from March 2023 is £203 million and the company has net assets of £179 million. According to their latest financial statements, Gram Games Limited has 89 employees and maintains cash reserves of £20.6 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|
| Turnover | 203,040,866 | 250,521,952 | 329,841,807 | 174,120,621 | 67,226,942 | 20,691,340 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 131,859,142 | 151,663,142 | 210,128,585 | 149,938,443 | 62,680,522 | 19,471,281 |
| Gross Profit | 71,181,725 | 98,858,811 | 119,713,222 | 24,182,178 | 4,546,420 | 1,220,059 |
| Admin Expenses | 50,430,796 | 33,178,243 | 28,353,777 | 29,207,094 | 12,834,496 | |
| Operating Profit | 20,750,929 | 65,680,568 | 91,359,445 | -5,024,916 | -8,288,076 | |
| Interest Payable | 645,008 | 185,264 | 0 | 0 | 0 | 0 |
| Interest Receivable | 7,410,481 | 5,872,599 | 1,801,878 | 131,173 | 0 | 0 |
| Pre-Tax Profit | 27,516,402 | 71,367,905 | 93,161,323 | -4,893,742 | -8,288,076 | -5,259,152 |
| Tax | -5,652,518 | -13,719,651 | -15,297,352 | -377,400 | 0 | 0 |
| Profit After Tax | 21,863,884 | 57,648,253 | 77,863,971 | -5,271,142 | -8,288,076 | -5,259,152 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 21,863,884 | 57,648,253 | 77,863,971 | -5,271,142 | -8,288,076 | -5,259,152 |
| Employee Costs | 29,638,764 | 21,431,351 | 21,391,591 | 20,806,830 | 4,075,394 | 2,870,304 |
| Number Of Employees | 89 | 60 | 51 | 48 | 37 | 19 |
| EBITDA* | 21,813,295 | 67,298,874 | 92,876,237 | -3,319,655 | -7,234,527 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 354,912 | 124,354 | 347,686 | 260,882 | 389,866 | 463,830 |
| Intangible Assets | 0 | 942,391 | 2,237,543 | 3,060,237 | 4,813,410 | 1,994,713 |
| Investments & Other | 0 | 1 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 146,233,499 | 157,014,634 | 157,432,535 | 0 | 0 | 0 |
| Total Fixed Assets | 146,588,412 | 158,081,381 | 160,017,765 | 3,321,120 | 5,203,277 | 2,458,544 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 5,420,125 | 6,716,014 | 9,604,094 | 9,278,910 | 6,008,040 | 3,850,036 |
| Group Debtors | 58,717,887 | 3,260,299 | 2,461,720 | 1,001,758 | 0 | 0 |
| Misc Debtors | 5,409,058 | 8,989,933 | 11,086,202 | 12,773,706 | 5,411,104 | 2,461,747 |
| Cash | 20,577,820 | 50,343,457 | 17,000,254 | 68,481,606 | 10,750,910 | 3,491,949 |
| misc current assets | 143,862 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 90,268,753 | 69,309,703 | 40,152,271 | 91,535,981 | 22,170,055 | 9,803,733 |
| total assets | 236,857,165 | 227,391,084 | 200,170,036 | 94,857,101 | 27,373,331 | 12,262,277 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 6,218,481 | 12,350,901 | 8,481,516 | 8,971,860 | 5,179,005 | 4,402,788 |
| Group/Directors Accounts | 0 | 517,723 | 206,412 | 330,500 | 743,325 | 1,904,991 |
| other short term finances | 14,228 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 51,607,778 | 60,973,690 | 105,093,477 | 87,875,567 | 32,135,163 | 8,285,668 |
| total current liabilities | 57,840,487 | 73,842,315 | 113,781,406 | 97,177,928 | 38,057,494 | 14,593,447 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 57,840,487 | 73,842,315 | 113,781,406 | 97,177,928 | 38,057,494 | 14,593,447 |
| net assets | 179,016,679 | 153,548,769 | 86,388,630 | -2,320,827 | -10,684,163 | -2,331,170 |
| total shareholders funds | 179,016,679 | 153,548,769 | 86,388,630 | -2,320,827 | -10,684,163 | -2,331,170 |
| Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | 20,750,929 | 65,680,568 | 91,359,445 | -5,024,916 | -8,288,076 | |
| Depreciation | 181,804 | 323,154 | 221,639 | 158,288 | 138,046 | 117,760 |
| Amortisation | 880,562 | 1,295,152 | 1,295,152 | 1,546,973 | 915,503 | 131,378 |
| Tax | -5,652,518 | -13,719,651 | -15,297,352 | -377,400 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 215,780,570 | -4,603,672 | 157,530,178 | 11,635,230 | 5,107,360 | 6,311,784 |
| Creditors | 6,218,481 | 3,869,385 | -490,344 | 3,792,855 | 776,217 | 4,402,788 |
| Accruals and Deferred Income | 51,607,778 | -44,119,787 | 17,217,910 | 55,740,404 | 23,849,495 | 8,285,668 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -141,793,534 | 17,932,493 | -63,223,728 | 44,200,974 | 12,283,825 | |
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 1 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 311,310 | -124,087 | -412,825 | -1,161,666 | 1,904,991 |
| Other Short Term Loans | 14,228 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | 6,765,473 | 5,687,335 | 1,801,878 | 131,173 | 0 | 0 |
| cash flow from financing | 163,932,496 | 15,510,531 | 12,523,277 | 13,352,826 | -1,226,582 | 4,832,973 |
| cash and cash equivalents | ||||||
| cash | 20,577,820 | 33,343,203 | -51,481,353 | 57,730,696 | 7,258,961 | 3,491,949 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 20,577,820 | 33,343,203 | -51,481,353 | 57,730,696 | 7,258,961 | 3,491,949 |
gram games limited Credit Report and Business Information
Gram Games Limited Competitor Analysis
Perform a competitor analysis for gram games limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mega companies, companies in WC2R area or any other competitors across 12 key performance metrics.
gram games limited Ownership
GRAM GAMES LIMITED group structure
Gram Games Limited has no subsidiary companies.
Ultimate parent company
ZYNGA INC
#0021101
GRAM GAMES TEKNOLOJI AS
#0111786
2 parents
GRAM GAMES LIMITED
10276324
gram games limited directors
Gram Games Limited currently has 2 directors. The longest serving directors include Mr Paul Collins (May 2022) and Mr Andrew Wood (May 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Collins | United Kingdom | 41 years | May 2022 | - | Director |
| Mr Andrew Wood | United Kingdom | 62 years | May 2022 | - | Director |
P&L
March 2023turnover
203m
0%
operating profit
20.8m
0%
gross margin
35.1%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
179m
0%
total assets
236.9m
0%
cash
20.6m
0%
net assets
Total assets minus all liabilities
Similar Companies
gram games limited company details
company number
10276324
Type
Private limited with Share Capital
industry
58210 - Publishing of computer games
incorporation date
July 2016
age
8
incorporated
UK
accounts
Full Accounts
ultimate parent company
previous names
N/A
last accounts submitted
March 2023
address
7 savoy court, london, WC2R 0EX
accountant
-
auditor
ALLIOTTS LLP
gram games 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 gram games limited.
gram games limited Companies House Filings - See Documents
| date | description | view/download |
|---|
