Pomanda estimates the enterprise value of 54 LONDON LIVE LIMITED at £669.5k based on a Turnover of £1.6m and 0.41x industry multiple (adjusted for size and gross margin).
54 london live limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of 54 LONDON LIVE LIMITED at £0 based on an EBITDA of £-13.8k and a 2.09x industry multiple (adjusted for size and gross margin).
54 london live limitedEstimated Valuation
£102.2k
Pomanda estimates the enterprise value of 54 LONDON LIVE LIMITED at £102.2k based on Net Assets of £82.9k and 1.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
54 London Live LimitedOverview
54 London Live Limited is a live company located in london, N22 8JR with a Companies House number of 10674320. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in March 2017, it's largest shareholder is
stephanie victoria allen
with a 100% stake. 54 London Live Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.6m with
rapid
growth in recent years.
Pomanda's financial health check has awarded 54 London Live Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £1.6m, make it larger than the average company (£485k)
£1.6m - 54 London Live Limited
£485k - Industry AVG
Growth
3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (13%)
48% - 54 London Live Limited
13% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (46.1%)
23.3% - 54 London Live Limited
46.1% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (9.3%)
-0.8% - 54 London Live Limited
9.3% - Industry AVG
Employees
with 5 employees, this is above the industry average (2)
5 - 54 London Live Limited
2 - Industry AVG
Pay Structure
on an average salary of £43.5k, the company has an equivalent pay structure (£43.5k)
£43.5k - 54 London Live Limited
£43.5k - Industry AVG
Efficiency
resulting in sales per employee of £324.5k, this is more efficient (£142.8k)
£324.5k - 54 London Live Limited
£142.8k - Industry AVG
Debtor Days
it gets paid by customers after 123 days, this is later than average (30 days)
123 days - 54 London Live Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 135 days, this is slower than average (29 days)
135 days - 54 London Live Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 54 London Live Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 54 London Live Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.1%, this is a higher level of debt than the average (70.2%)
85.1% - 54 London Live Limited
70.2% - Industry AVG
54 LONDON LIVE LIMITED financials
EXPORT
54 London Live Limited's latest turnover from March 2024 is estimated at £1.6 million and the company has net assets of £82.9 thousand. According to their latest financial statements, we estimate that 54 London Live Limited has 5 employees and maintains cash reserves of 0 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
Turnover
1,622,697
1,160,587
143,068
504,006
411,576
1,053,368
1,294,248
Other Income Or Grants
Cost Of Sales
1,244,780
933,005
115,000
396,645
315,831
785,971
988,150
Gross Profit
377,917
227,581
28,068
107,361
95,745
267,397
306,097
Admin Expenses
391,688
179,791
12,812
-66,697
388,058
631,350
-379,437
Operating Profit
-13,771
47,790
15,256
174,058
-292,313
-363,953
685,534
Interest Payable
2,264
2,950
1,805
487
Interest Receivable
2,818
1,973
273
307
5,370
2,429
Pre-Tax Profit
-13,771
48,344
14,279
172,526
-292,493
-358,583
687,963
Tax
-9,185
-2,713
-32,780
-130,713
Profit After Tax
-13,771
39,159
11,566
139,746
-292,493
-358,583
557,250
Dividends Paid
Retained Profit
-13,771
39,159
11,566
139,746
-292,493
-358,583
557,250
Employee Costs
217,718
153,297
42,139
90,723
94,806
47,834
43,608
Number Of Employees
5
4
1
2
2
1
1
EBITDA*
-13,771
49,096
15,256
174,058
-292,313
-363,953
685,534
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Tangible Assets
6,292
7,402
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,292
7,402
Stock & work in progress
Trade Debtors
548,782
367,103
64,619
219,362
192,842
574,360
632,024
Group Debtors
12,301
12,301
Misc Debtors
33,274
44,913
45,035
29,080
140,000
Cash
132,599
393,438
152,908
460,443
971,511
misc current assets
total current assets
548,782
367,103
230,492
670,014
403,086
1,063,883
1,743,535
total assets
555,074
374,505
230,492
670,014
403,086
1,063,883
1,743,535
Bank overdraft
10,000
43,237
15,957
Bank loan
Trade Creditors
460,877
254,412
17,915
14,483
47,335
22,564
84,536
Group/Directors Accounts
92,780
414,273
308,809
other short term finances
hp & lease commitments
other current liabilities
18,143
107,933
124,810
842,651
1,101,748
total current liabilities
460,877
254,412
138,838
579,926
496,911
865,215
1,186,284
loans
34,167
hp & lease commitments
Accruals and Deferred Income
other liabilities
11,323
23,448
44,167
provisions
total long term liabilities
11,323
23,448
34,167
44,167
total liabilities
472,200
277,860
173,005
624,093
496,911
865,215
1,186,284
net assets
82,874
96,645
57,487
45,921
-93,825
198,668
557,251
total shareholders funds
82,874
96,645
57,487
45,921
-93,825
198,668
557,251
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Operating Activities
Operating Profit
-13,771
47,790
15,256
174,058
-292,313
-363,953
685,534
Depreciation
1,306
Amortisation
Tax
-9,185
-2,713
-32,780
-130,713
Stock
Debtors
181,679
269,210
-178,683
26,398
-353,262
-168,584
772,024
Creditors
206,465
236,497
3,432
-32,852
24,771
-61,972
84,536
Accruals and Deferred Income
-18,143
-89,790
-16,877
-717,841
-259,097
1,101,748
Deferred Taxes & Provisions
Cash flow from operations
11,015
-10,945
104,868
65,151
-632,121
-516,438
969,081
Investing Activities
capital expenditure
1,110
-8,708
Change in Investments
cash flow from investments
1,110
-8,708
Financing Activities
Bank loans
Group/Directors Accounts
-92,780
-321,493
105,464
308,809
Other Short Term Loans
Long term loans
-34,167
34,167
Hire Purchase and Lease Commitments
other long term liabilities
-12,125
23,448
-44,167
44,167
share issue
-1
1
interest
554
-977
-1,532
-180
5,370
2,429
cash flow from financing
-12,125
-102,946
-332,470
148,099
308,629
5,370
2,430
cash and cash equivalents
cash
-132,599
-260,839
240,530
-307,535
-511,068
971,511
overdraft
-10,000
-33,237
27,280
15,957
change in cash
-122,599
-227,602
213,250
-323,492
-511,068
971,511
54 london live 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 54 london live limited. Get real-time insights into 54 london live limited's credit score, group structure and payment trends.
Perform a competitor analysis for 54 london live limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in N22 area or any other competitors across 12 key performance metrics.
54 london live limited Ownership
54 LONDON LIVE LIMITED group structure
54 London Live Limited has no subsidiary companies.
Ultimate parent company
54 LONDON LIVE LIMITED
10674320
54 LONDON LIVE LIMITED Shareholders
The sole shareholder of 54 London Live Limited is Stephanie Victoria Allen.
stephanie victoria allen
100%
54 london live limited directors
54 London Live Limited currently has 1 director, Miss Stephanie Allen serving since Aug 2018.
59200 - Sound recording and music publishing activities
incorporation date
March 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
54 london records limited (April 2017)
accountant
-
auditor
-
address
310 high road, london, N22 8JR
Bank
-
Legal Advisor
-
54 london live 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 54 london live limited.
54 london live 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 54 LONDON LIVE LIMITED. This can take several minutes, an email will notify you when this has completed.
54 london live limitedCompanies House Filings - See Documents
