22 the nursery, sutton courtenay, abingdon, OX14 4UA
Website
-
atomizer records limitedEstimated Valuation
£454.5k
Pomanda estimates the enterprise value of ATOMIZER RECORDS LIMITED at £454.5k based on a Turnover of £1.5m and 0.31x industry multiple (adjusted for size and gross margin).
atomizer records limitedEstimated Valuation
£506
Pomanda estimates the enterprise value of ATOMIZER RECORDS LIMITED at £506 based on an EBITDA of £124 and a 4.08x industry multiple (adjusted for size and gross margin).
atomizer records limitedEstimated Valuation
£232.3k
Pomanda estimates the enterprise value of ATOMIZER RECORDS LIMITED at £232.3k based on Net Assets of £253k and 0.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Atomizer Records LimitedOverview
Atomizer Records Limited is a live company located in abingdon, OX14 4UA with a Companies House number of 10612130. It operates in the artistic creation sector, SIC Code 90030. Founded in February 2017, it's largest shareholder is
christopher melian
with a 50% stake. Atomizer Records Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.5m with
low
growth in recent years.
Pomanda's financial health check has awarded Atomizer Records Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £1.5m, make it larger than the average company (£296k)
£1.5m - Atomizer Records Limited
£296k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.8%)
4% - Atomizer Records Limited
8.8% - Industry AVG
Production
with a gross margin of 23.8%, this company has a higher cost of product (50.2%)
23.8% - Atomizer Records Limited
50.2% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (3.8%)
0% - Atomizer Records Limited
3.8% - Industry AVG
Employees
with 11 employees, this is above the industry average (5)
11 - Atomizer Records Limited
5 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£27k)
£27k - Atomizer Records Limited
£27k - Industry AVG
Efficiency
resulting in sales per employee of £132k, this is more efficient (£76.8k)
£132k - Atomizer Records Limited
£76.8k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (15 days)
64 days - Atomizer Records Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (19 days)
1 days - Atomizer Records Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Atomizer Records Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Atomizer Records Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.1%, this is a lower level of debt than the average (33.4%)
2.1% - Atomizer Records Limited
33.4% - Industry AVG
ATOMIZER RECORDS LIMITED financials
EXPORT
Atomizer Records Limited's latest turnover from February 2024 is estimated at £1.5 million and the company has net assets of £253 thousand. According to their latest financial statements, we estimate that Atomizer Records Limited has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Turnover
1,451,890
1,369,323
1,309,907
1,299,054
1,263,396
1,305,740
1,170,523
Other Income Or Grants
Cost Of Sales
1,106,418
1,010,772
939,442
989,593
914,070
944,673
827,315
Gross Profit
345,471
358,551
370,465
309,461
349,327
361,067
343,208
Admin Expenses
345,347
359,396
370,843
308,817
348,938
356,447
35,118
Operating Profit
124
-845
-378
644
389
4,620
308,090
Interest Payable
Interest Receivable
Pre-Tax Profit
124
-845
-378
644
389
4,620
308,090
Tax
-31
-122
-74
-878
-58,537
Profit After Tax
93
-845
-378
522
315
3,742
249,553
Dividends Paid
Retained Profit
93
-845
-378
522
315
3,742
249,553
Employee Costs
297,008
291,269
292,963
315,454
251,026
233,520
229,206
Number Of Employees
11
11
11
12
10
9
9
EBITDA*
124
-845
-378
644
389
4,620
308,090
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
258,462
257,768
258,013
260,754
258,288
265,962
258,867
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
258,462
257,768
258,013
260,754
258,288
265,962
258,867
total assets
258,462
257,768
258,013
260,754
258,288
265,962
258,867
Bank overdraft
Bank loan
Trade Creditors
5,460
4,859
4,259
6,622
4,678
12,667
9,314
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,460
4,859
4,259
6,622
4,678
12,667
9,314
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
5,460
4,859
4,259
6,622
4,678
12,667
9,314
net assets
253,002
252,909
253,754
254,132
253,610
253,295
249,553
total shareholders funds
253,002
252,909
253,754
254,132
253,610
253,295
249,553
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Operating Activities
Operating Profit
124
-845
-378
644
389
4,620
308,090
Depreciation
Amortisation
Tax
-31
-122
-74
-878
-58,537
Stock
Debtors
694
-245
-2,741
2,466
-7,674
7,095
258,867
Creditors
601
600
-2,363
1,944
-7,989
3,353
9,314
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
atomizer records 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 atomizer records limited. Get real-time insights into atomizer records limited's credit score, group structure and payment trends.
Perform a competitor analysis for atomizer records limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in OX14 area or any other competitors across 12 key performance metrics.
atomizer records limited Ownership
ATOMIZER RECORDS LIMITED group structure
Atomizer Records Limited has no subsidiary companies.
Ultimate parent company
ATOMIZER RECORDS LIMITED
10612130
ATOMIZER RECORDS LIMITED Shareholders
The largest shareholders in Atomizer Records Limited include Christopher Melian and Antony Beard.
christopher melian
50%
antony beard
50%
atomizer records limited directors
Atomizer Records Limited currently has 2 directors.
The longest serving directors include
Mr Christopher Melian (Feb 2017) and
Mr Antony Beard (Feb 2017).
22 the nursery, sutton courtenay, abingdon, OX14 4UA
Bank
-
Legal Advisor
-
atomizer records 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 atomizer records limited.
atomizer records 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 ATOMIZER RECORDS LIMITED. This can take several minutes, an email will notify you when this has completed.
atomizer records limitedCompanies House Filings - See Documents
