patrick fry studio ltd

patrick fry studio ltd Company Information

Share PATRICK FRY STUDIO LTD
Live 
YoungMicroDeclining

Company Number

10653488

Industry

Other business support service activities n.e.c.

 

Directors

Patrick Fry

Shareholders

patrick fry

Group Structure

View All

Contact

Registered Address

215a kingsland road, london, E2 8AN

patrick fry studio ltd Estimated Valuation

£29.9k

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

£0

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

£64.6k

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.

View Sample
View Sample
View Sample

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
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

1 Regular

positive_score

8 Weak

size

Size

annual sales of £77.5k, make it smaller than the average company (£3m)

£77.5k - Patrick Fry Studio Ltd

£3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (4%)

-6% - Patrick Fry Studio Ltd

4% - Industry AVG

production

Production

with a gross margin of 17.5%, this company has a higher cost of product (38.8%)

17.5% - Patrick Fry Studio Ltd

38.8% - Industry AVG

profitability

Profitability

an operating margin of -2% make it less profitable than the average company (6.5%)

-2% - Patrick Fry Studio Ltd

6.5% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (20)

1 - Patrick Fry Studio Ltd

20 - Industry AVG

paystructure

Pay Structure

on an average salary of £43.5k, the company has an equivalent pay structure (£43.5k)

£43.5k - Patrick Fry Studio Ltd

£43.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £77.5k, this is less efficient (£137.2k)

£77.5k - Patrick Fry Studio Ltd

£137.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 141 days, this is later than average (39 days)

141 days - Patrick Fry Studio Ltd

39 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 14 days, this is quicker than average (34 days)

14 days - Patrick Fry Studio Ltd

34 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Patrick Fry Studio Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Patrick Fry Studio Ltd

- - Industry AVG

debtlevel

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

EXPORTms excel logo

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 HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018
Turnover77,47989,38987,62393,13594,618119,470
Other Income Or Grants000000
Cost Of Sales63,93774,66874,00077,21278,87299,574
Gross Profit13,54214,72113,62315,92215,74719,897
Admin Expenses15,07313,33721,48717,75713,031-23,817
Operating Profit-1,5311,384-7,864-1,8352,71643,714
Interest Payable000000
Interest Receivable000000
Pre-Tax Profit-1,5311,384-7,864-1,8352,71643,714
Tax0-26300-516-8,306
Profit After Tax-1,5311,121-7,864-1,8352,20035,408
Dividends Paid000000
Retained Profit-1,5311,121-7,864-1,8352,20035,408
Employee Costs43,49741,51939,90639,49438,33136,215
Number Of Employees111111
EBITDA*-1,5311,384-7,864-1,8352,71643,714

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018
Tangible Assets04111,1761,9412,7061,412
Intangible Assets000000
Investments & Other000000
Debtors (Due After 1 year)000000
Total Fixed Assets04111,1761,9412,7061,412
Stock & work in progress000000
Trade Debtors29,99336,37534,40538,11740,29142,834
Group Debtors000000
Misc Debtors000000
Cash000000
misc current assets000000
total current assets29,99336,37534,40538,11740,29142,834
total assets29,99336,78635,58140,05842,99744,246
Bank overdraft000000
Bank loan000000
Trade Creditors 2,4947,7567,6724,2855,3898,838
Group/Directors Accounts000000
other short term finances000000
hp & lease commitments000000
other current liabilities000000
total current liabilities2,4947,7567,6724,2855,3898,838
loans000000
hp & lease commitments000000
Accruals and Deferred Income000000
other liabilities000000
provisions000000
total long term liabilities000000
total liabilities2,4947,7567,6724,2855,3898,838
net assets27,49929,03027,90935,77337,60835,408
total shareholders funds27,49929,03027,90935,77337,60835,408
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018
Operating Activities
Operating Profit-1,5311,384-7,864-1,8352,71643,714
Depreciation000000
Amortisation000000
Tax0-26300-516-8,306
Stock000000
Debtors-6,3821,970-3,712-2,174-2,54342,834
Creditors-5,262843,387-1,104-3,4498,838
Accruals and Deferred Income000000
Deferred Taxes & Provisions000000
Cash flow from operations-411-765-765-7651,2941,412
Investing Activities
capital expenditure411765765765-1,294-1,412
Change in Investments000000
cash flow from investments411765765765-1,294-1,412
Financing Activities
Bank loans000000
Group/Directors Accounts000000
Other Short Term Loans 000000
Long term loans000000
Hire Purchase and Lease Commitments000000
other long term liabilities000000
share issue000000
interest000000
cash flow from financing000000
cash and cash equivalents
cash000000
overdraft000000
change in cash000000

patrick fry studio ltd 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 patrick fry studio ltd. Get real-time insights into patrick fry studio ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Patrick Fry Studio Ltd Competitor Analysis

competitor_analysis_table_img

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 Shareholders

patrick fry 100%

patrick fry studio ltd directors

Patrick Fry Studio Ltd currently has 1 director, Mr Patrick Fry serving since Mar 2017.

officercountryagestartendrole
Mr Patrick FryEngland40 years Mar 2017- Director

P&L

March 2023

turnover

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 2023

net 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

None

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

datedescriptionview/download