patrick fry studio ltd Company Information
Company Number
10653488
Next Accounts
Dec 2024
Industry
Other business support service activities n.e.c.
Directors
Shareholders
patrick fry
Group Structure
View All
Contact
Registered Address
215a kingsland road, london, E2 8AN
Website
patrickfry.co.ukpatrick fry studio ltd Estimated Valuation
Pomanda estimates the enterprise value of PATRICK FRY STUDIO LTD at £29.9k based on a Turnover of £77.5k and 0.39x industry multiple (adjusted for size and gross margin).
patrick fry studio ltd Estimated Valuation
Pomanda estimates the enterprise value of PATRICK FRY STUDIO LTD at £0 based on an EBITDA of £-1.5k and a 2.84x industry multiple (adjusted for size and gross margin).
patrick fry studio ltd Estimated Valuation
Pomanda estimates the enterprise value of PATRICK FRY STUDIO LTD at £64.6k based on Net Assets of £27.5k and 2.35x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Patrick Fry Studio Ltd Overview
Patrick Fry Studio Ltd is a live company located in london, E2 8AN with a Companies House number of 10653488. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2017, it's largest shareholder is patrick fry with a 100% stake. Patrick Fry Studio Ltd is a young, micro sized company, Pomanda has estimated its turnover at £77.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Patrick Fry Studio Ltd Health Check
Pomanda's financial health check has awarded Patrick Fry Studio Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
![Health Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
1 Strong
![positive_score](/assets/images/scoreRate1.png)
1 Regular
![positive_score](/assets/images/scoreRate0.png)
8 Weak
![size](/assets/images/scoreRate0.png)
Size
annual sales of £77.5k, make it smaller than the average company (£3m)
- Patrick Fry Studio Ltd
£3m - Industry AVG
![growth](/assets/images/scoreRate0.png)
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (4%)
- Patrick Fry Studio Ltd
4% - Industry AVG
![production](/assets/images/scoreRate0.png)
Production
with a gross margin of 17.5%, this company has a higher cost of product (38.8%)
- Patrick Fry Studio Ltd
38.8% - Industry AVG
![profitability](/assets/images/scoreRate0.png)
Profitability
an operating margin of -2% make it less profitable than the average company (6.5%)
- Patrick Fry Studio Ltd
6.5% - Industry AVG
![employees](/assets/images/scoreRate0.png)
Employees
with 1 employees, this is below the industry average (20)
1 - Patrick Fry Studio Ltd
20 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £43.5k, the company has an equivalent pay structure (£43.5k)
- Patrick Fry Studio Ltd
£43.5k - Industry AVG
![efficiency](/assets/images/scoreRate0.png)
Efficiency
resulting in sales per employee of £77.5k, this is less efficient (£137.2k)
- Patrick Fry Studio Ltd
£137.2k - Industry AVG
![debtordays](/assets/images/scoreRate0.png)
Debtor Days
it gets paid by customers after 141 days, this is later than average (39 days)
- Patrick Fry Studio Ltd
39 days - Industry AVG
![creditordays](/assets/images/scoreRate0.png)
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (34 days)
- Patrick Fry Studio Ltd
34 days - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Patrick Fry Studio Ltd
- - Industry AVG
![cashbalance](/assets/images/scoreRate-1.png)
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Patrick Fry Studio Ltd
- - Industry AVG
![debtlevel](/assets/images/scoreRate2.png)
Debt Level
it has a ratio of liabilities to total assets of 8.3%, this is a lower level of debt than the average (60.3%)
8.3% - Patrick Fry Studio Ltd
60.3% - Industry AVG
PATRICK FRY STUDIO LTD financials
![ms excel logo](/assets/images/ms_excel_logo.png)
Patrick Fry Studio Ltd's latest turnover from March 2023 is estimated at £77.5 thousand and the company has net assets of £27.5 thousand. According to their latest financial statements, Patrick Fry Studio Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
---|---|---|---|---|---|---|
Turnover | ||||||
Other Income Or Grants | ||||||
Cost Of Sales | ||||||
Gross Profit | ||||||
Admin Expenses | ||||||
Operating Profit | ||||||
Interest Payable | ||||||
Interest Receivable | ||||||
Pre-Tax Profit | ||||||
Tax | ||||||
Profit After Tax | ||||||
Dividends Paid | ||||||
Retained Profit | ||||||
Employee Costs | ||||||
Number Of Employees | 1 | 1 | 1 | 1 | 1 | |
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
---|---|---|---|---|---|---|
Tangible Assets | 0 | 411 | 1,176 | 1,941 | 2,706 | 1,412 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 0 | 411 | 1,176 | 1,941 | 2,706 | 1,412 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 29,993 | 36,375 | 34,405 | 38,117 | 40,291 | 42,834 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 29,993 | 36,375 | 34,405 | 38,117 | 40,291 | 42,834 |
total assets | 29,993 | 36,786 | 35,581 | 40,058 | 42,997 | 44,246 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 2,494 | 7,756 | 7,672 | 4,285 | 5,389 | 8,838 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 2,494 | 7,756 | 7,672 | 4,285 | 5,389 | 8,838 |
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 | 2,494 | 7,756 | 7,672 | 4,285 | 5,389 | 8,838 |
net assets | 27,499 | 29,030 | 27,909 | 35,773 | 37,608 | 35,408 |
total shareholders funds | 27,499 | 29,030 | 27,909 | 35,773 | 37,608 | 35,408 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
---|---|---|---|---|---|---|
Operating Activities | ||||||
Operating Profit | ||||||
Depreciation | ||||||
Amortisation | ||||||
Tax | ||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | -6,382 | 1,970 | -3,712 | -2,174 | -2,543 | 42,834 |
Creditors | -5,262 | 84 | 3,387 | -1,104 | -3,449 | 8,838 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||
Investing Activities | ||||||
capital expenditure | ||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||
Financing Activities | ||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 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 | ||||||
cash flow from financing | ||||||
cash and cash equivalents | ||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 |
patrick fry studio ltd Credit Report and Business Information
Patrick Fry Studio Ltd Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for patrick fry studio ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in E 2 area or any other competitors across 12 key performance metrics.
patrick fry studio ltd Ownership
PATRICK FRY STUDIO LTD group structure
Patrick Fry Studio Ltd has no subsidiary companies.
Ultimate parent company
PATRICK FRY STUDIO LTD
10653488
patrick fry studio ltd directors
Patrick Fry Studio Ltd currently has 1 director, Mr Patrick Fry serving since Mar 2017.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Patrick Fry | England | 40 years | Mar 2017 | - | Director |
P&L
March 2023turnover
77.5k
-13%
operating profit
-1.5k
0%
gross margin
17.5%
+6.13%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
27.5k
-0.05%
total assets
30k
-0.18%
cash
0
0%
net assets
Total assets minus all liabilities
patrick fry studio ltd company details
company number
10653488
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
March 2017
age
7
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2023
previous names
N/A
accountant
-
auditor
-
address
215a kingsland road, london, E2 8AN
Bank
-
Legal Advisor
-
patrick fry studio 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 patrick fry studio ltd.
patrick fry studio 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 PATRICK FRY STUDIO LTD. This can take several minutes, an email will notify you when this has completed.
patrick fry studio ltd Companies House Filings - See Documents
date | description | view/download |
---|