russell maliphant dance company
russell maliphant dance company Company Information
Company Number
10537823
Next Accounts
Dec 2025
Shareholders
-
Group Structure
View All
Industry
Support activities to performing arts
+2Registered Address
russell maliphant dance company, excelsior studios, london, NW10 6JP
russell maliphant dance company Estimated Valuation
Pomanda estimates the enterprise value of RUSSELL MALIPHANT DANCE COMPANY at £182k based on a Turnover of £326.7k and 0.56x industry multiple (adjusted for size and gross margin).
russell maliphant dance company Estimated Valuation
Pomanda estimates the enterprise value of RUSSELL MALIPHANT DANCE COMPANY at £0 based on an EBITDA of £-363.1k and a 7.12x industry multiple (adjusted for size and gross margin).
russell maliphant dance company Estimated Valuation
Pomanda estimates the enterprise value of RUSSELL MALIPHANT DANCE COMPANY at £183.2k based on Net Assets of £178.2k and 1.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Russell Maliphant Dance Company Overview
Russell Maliphant Dance Company is a live company located in london, NW10 6JP with a Companies House number of 10537823. It operates in the performing arts sector, SIC Code 90010. Founded in December 2016, it's largest shareholder is unknown. Russell Maliphant Dance Company is a young, micro sized company, Pomanda has estimated its turnover at £326.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Russell Maliphant Dance Company Health Check
Pomanda's financial health check has awarded Russell Maliphant Dance Company a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £326.7k, make it in line with the average company (£328.9k)
£326.7k - Russell Maliphant Dance Company
£328.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (9.7%)
-13% - Russell Maliphant Dance Company
9.7% - Industry AVG
Production
with a gross margin of 39.3%, this company has a comparable cost of product (39.3%)
39.3% - Russell Maliphant Dance Company
39.3% - Industry AVG
Profitability
an operating margin of -111.2% make it less profitable than the average company (2.3%)
-111.2% - Russell Maliphant Dance Company
2.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Russell Maliphant Dance Company
6 - Industry AVG
Pay Structure
on an average salary of £81.9k, the company has a higher pay structure (£28k)
£81.9k - Russell Maliphant Dance Company
£28k - Industry AVG
Efficiency
resulting in sales per employee of £326.7k, this is more efficient (£72.6k)
£326.7k - Russell Maliphant Dance Company
£72.6k - Industry AVG
Debtor Days
it gets paid by customers after 13 days, this is near the average (12 days)
13 days - Russell Maliphant Dance Company
12 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Russell Maliphant Dance Company
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Russell Maliphant Dance Company
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1580 weeks, this is more cash available to meet short term requirements (112 weeks)
1580 weeks - Russell Maliphant Dance Company
112 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.7%, this is a lower level of debt than the average (27.4%)
2.7% - Russell Maliphant Dance Company
27.4% - Industry AVG
RUSSELL MALIPHANT DANCE COMPANY financials
Russell Maliphant Dance Company's latest turnover from March 2024 is £326.7 thousand and the company has net assets of £178.2 thousand. According to their latest financial statements, Russell Maliphant Dance Company has 1 employee and maintains cash reserves of £152 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 326,709 | 588,543 | 435,532 | 487,958 | 533,155 | 442,851 | ||
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | -350,511 | 6,554 | 135,651 | 248,330 | 93,501 | 92,555 | ||
| Tax | 47,304 | |||||||
| Profit After Tax | -350,511 | 6,554 | 135,651 | 248,330 | 93,501 | 139,859 | ||
| Dividends Paid | ||||||||
| Retained Profit | -350,511 | 6,554 | 135,651 | 248,330 | 93,501 | 139,859 | ||
| Employee Costs | 81,897 | 126,924 | 113,479 | 113,797 | 91,621 | 71,748 | ||
| Number Of Employees | 1 | 4 | 5 | 5 | 3 | 3 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 258 | 514 | 770 | 898 | ||||
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 258 | 514 | 770 | 898 | ||||
| Stock & work in progress | ||||||||
| Trade Debtors | 12,000 | 8,130 | 8,334 | 91,173 | 5,880 | |||
| Group Debtors | ||||||||
| Misc Debtors | 18,961 | 195,071 | 76,631 | 5,662 | 507 | 47,304 | 10,325 | 5,763 |
| Cash | 152,006 | 337,816 | 450,213 | 381,387 | 58,724 | 95,261 | 16,513 | 1,846 |
| misc current assets | 517 | 27,957 | ||||||
| total current assets | 182,967 | 541,017 | 535,178 | 387,049 | 150,921 | 170,522 | 32,718 | 7,609 |
| total assets | 183,225 | 541,531 | 535,948 | 387,947 | 150,921 | 170,522 | 32,718 | 7,609 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 400 | 1,566 | ||||||
| Group/Directors Accounts | ||||||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | 5,000 | 12,795 | 13,766 | 1,416 | 12,720 | 95,079 | 34,698 | 6,000 |
| total current liabilities | 5,000 | 12,795 | 13,766 | 1,416 | 12,720 | 95,079 | 35,098 | 7,566 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | ||||||||
| provisions | ||||||||
| total long term liabilities | ||||||||
| total liabilities | 5,000 | 12,795 | 13,766 | 1,416 | 12,720 | 95,079 | 35,098 | 7,566 |
| net assets | 178,225 | 528,736 | 522,182 | 386,531 | 138,201 | 75,443 | -2,380 | 43 |
| total shareholders funds | 178,225 | 528,736 | 522,182 | 386,531 | 138,201 | 44,781 | -2,380 | 43 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 256 | 256 | 128 | 128 | ||||
| Amortisation | ||||||||
| Tax | 47,304 | |||||||
| Stock | ||||||||
| Debtors | -172,240 | 118,236 | 79,303 | -86,018 | 44,376 | 31,099 | 10,442 | 5,763 |
| Creditors | -400 | -1,166 | 1,566 | |||||
| Accruals and Deferred Income | -7,795 | -971 | 12,350 | -11,304 | -82,359 | 60,381 | 28,698 | 6,000 |
| 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 | -81 | -92,698 | ||||||
| cash and cash equivalents | ||||||||
| cash | -185,810 | -112,397 | 68,826 | 322,663 | -36,537 | 78,748 | 14,667 | 1,846 |
| overdraft | ||||||||
| change in cash | -185,810 | -112,397 | 68,826 | 322,663 | -36,537 | 78,748 | 14,667 | 1,846 |
russell maliphant dance company Credit Report and Business Information
Russell Maliphant Dance Company Competitor Analysis
Perform a competitor analysis for russell maliphant dance company by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.
russell maliphant dance company Ownership
RUSSELL MALIPHANT DANCE COMPANY group structure
Russell Maliphant Dance Company has no subsidiary companies.
Ultimate parent company
RUSSELL MALIPHANT DANCE COMPANY
10537823
russell maliphant dance company directors
Russell Maliphant Dance Company currently has 6 directors. The longest serving directors include Ms Louise Shand-Brown (Dec 2016) and Mrs Fleur Derbyshire-Fox (Oct 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Louise Shand-Brown | 61 years | Dec 2016 | - | Director | |
| Mrs Fleur Derbyshire-Fox | England | 57 years | Oct 2018 | - | Director |
| Mrs Phillippa Adamson | England | 52 years | Oct 2018 | - | Director |
| Mr Stuart Griffiths Obe | England | 62 years | Oct 2018 | - | Director |
| Mr Joseph Henry | England | 34 years | Oct 2020 | - | Director |
| Professor Steven Spier | England | 73 years | Mar 2024 | - | Director |
P&L
March 2024turnover
326.7k
-44%
operating profit
-363.4k
0%
gross margin
39.4%
-4.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
178.2k
-0.66%
total assets
183.2k
-0.66%
cash
152k
-0.55%
net assets
Total assets minus all liabilities
russell maliphant dance company company details
company number
10537823
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
90010 - Performing arts
90020 - Support activities to performing arts
90030 - Artistic creation
incorporation date
December 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
russell maliphant dance company limited (April 2019)
accountant
ANDREW THOMAS
auditor
-
address
russell maliphant dance company, excelsior studios, london, NW10 6JP
Bank
ROYAL BANK OF SCOTLAND, ROYAL BANK OF SCOTLAND
Legal Advisor
-
russell maliphant dance company 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 russell maliphant dance company.
russell maliphant dance company 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 RUSSELL MALIPHANT DANCE COMPANY. This can take several minutes, an email will notify you when this has completed.
russell maliphant dance company Companies House Filings - See Documents
| date | description | view/download |
|---|
