sherwood artist management ltd
sherwood artist management ltd Company Information
Company Number
10710656
Website
sherwoodcommunications.comRegistered Address
office 3a 39 beak street, london, W1F 9SA
Industry
Other publishing activities
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
robin sherwood 50%
emily clare sherwood 50%
sherwood artist management ltd Estimated Valuation
Pomanda estimates the enterprise value of SHERWOOD ARTIST MANAGEMENT LTD at £293.3k based on a Turnover of £821.3k and 0.36x industry multiple (adjusted for size and gross margin).
sherwood artist management ltd Estimated Valuation
Pomanda estimates the enterprise value of SHERWOOD ARTIST MANAGEMENT LTD at £373.3k based on an EBITDA of £152k and a 2.46x industry multiple (adjusted for size and gross margin).
sherwood artist management ltd Estimated Valuation
Pomanda estimates the enterprise value of SHERWOOD ARTIST MANAGEMENT LTD at £30.9k based on Net Assets of £16.6k and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sherwood Artist Management Ltd Overview
Sherwood Artist Management Ltd is a live company located in london, W1F 9SA with a Companies House number of 10710656. It operates in the other publishing activities sector, SIC Code 58190. Founded in April 2017, it's largest shareholder is robin sherwood with a 50% stake. Sherwood Artist Management Ltd is a young, small sized company, Pomanda has estimated its turnover at £821.3k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sherwood Artist Management Ltd Health Check
Pomanda's financial health check has awarded Sherwood Artist Management Ltd a 3.5 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 £821.3k, make it smaller than the average company (£1m)
£821.3k - Sherwood Artist Management Ltd
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 83%, show it is growing at a faster rate (3.3%)
83% - Sherwood Artist Management Ltd
3.3% - Industry AVG
Production
with a gross margin of 32.6%, this company has a higher cost of product (57.8%)
32.6% - Sherwood Artist Management Ltd
57.8% - Industry AVG
Profitability
an operating margin of 18.5% make it more profitable than the average company (8.6%)
18.5% - Sherwood Artist Management Ltd
8.6% - Industry AVG
Employees
with 8 employees, this is below the industry average (22)
- Sherwood Artist Management Ltd
22 - Industry AVG
Pay Structure
on an average salary of £50.9k, the company has an equivalent pay structure (£50.9k)
- Sherwood Artist Management Ltd
£50.9k - Industry AVG
Efficiency
resulting in sales per employee of £102.7k, this is equally as efficient (£111.7k)
- Sherwood Artist Management Ltd
£111.7k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (46 days)
29 days - Sherwood Artist Management Ltd
46 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sherwood Artist Management Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sherwood Artist Management Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 30 weeks, this is average cash available to meet short term requirements (31 weeks)
30 weeks - Sherwood Artist Management Ltd
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.2%, this is a higher level of debt than the average (61%)
86.2% - Sherwood Artist Management Ltd
61% - Industry AVG
SHERWOOD ARTIST MANAGEMENT LTD financials
Sherwood Artist Management Ltd's latest turnover from March 2023 is £821.3 thousand and the company has net assets of £16.6 thousand. According to their latest financial statements, we estimate that Sherwood Artist Management Ltd has 8 employees and maintains cash reserves of £52.5 thousand 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 | 821,286 | 590,806 | 207,667 | 134,444 | 138,290 | 129,886 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 553,456 | 353,075 | 117,414 | 5,917 | 4,816 | 3,408 |
| Gross Profit | 267,830 | 237,731 | 90,253 | 128,527 | 133,474 | 126,478 |
| Admin Expenses | 115,925 | 113,775 | 63,805 | 63,712 | 70,615 | 78,515 |
| Operating Profit | 151,905 | 123,956 | 26,448 | 64,815 | 62,859 | 47,963 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 151,905 | 123,956 | 26,448 | 64,815 | 62,859 | 47,963 |
| Tax | -28,886 | -23,583 | -4,952 | -12,333 | -11,967 | -9,019 |
| Profit After Tax | 123,019 | 100,373 | 21,496 | 52,482 | 50,892 | 38,944 |
| Dividends Paid | 111,000 | 97,608 | 20,800 | 51,600 | 50,748 | 38,944 |
| Retained Profit | 12,019 | 2,765 | 696 | 882 | 144 | 0 |
| Employee Costs | ||||||
| Number Of Employees | ||||||
| EBITDA* | 152,029 | 124,121 | 26,669 | 64,908 | 62,983 | 48,129 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 374 | 498 | 663 | 279 | 372 | 496 |
| 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 | 374 | 498 | 663 | 279 | 372 | 496 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 65,782 | 16,264 | 31,659 | 30,866 | 27,419 | 21,638 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,217 | 4,074 | 8,100 | 7,991 | 5,688 | 5,688 |
| Cash | 52,546 | 45,353 | 16,310 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 119,545 | 65,691 | 56,069 | 38,857 | 33,107 | 27,326 |
| total assets | 119,919 | 66,189 | 56,732 | 39,136 | 33,479 | 27,822 |
| Bank overdraft | 0 | 0 | 0 | 8,713 | 3,849 | 3,103 |
| Bank loan | 5,391 | 5,388 | 1,382 | 1,172 | 9,497 | 3,793 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 84,040 | 37,483 | 28,528 | 26,214 | 17,178 | 20,826 |
| total current liabilities | 89,431 | 42,871 | 29,910 | 36,099 | 30,524 | 27,722 |
| loans | 13,882 | 18,731 | 25,000 | 1,911 | 2,711 | 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 | 13,882 | 18,731 | 25,000 | 1,911 | 2,711 | 0 |
| total liabilities | 103,313 | 61,602 | 54,910 | 38,010 | 33,235 | 27,722 |
| net assets | 16,606 | 4,587 | 1,822 | 1,126 | 244 | 100 |
| total shareholders funds | 16,606 | 4,587 | 1,822 | 1,126 | 244 | 100 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | 151,905 | 123,956 | 26,448 | 64,815 | 62,859 | 47,963 |
| Depreciation | 124 | 165 | 221 | 93 | 124 | 166 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -28,886 | -23,583 | -4,952 | -12,333 | -11,967 | -9,019 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 46,661 | -19,421 | 902 | 5,750 | 5,781 | 27,326 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 46,557 | 8,955 | 2,314 | 9,036 | -3,648 | 20,826 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 123,039 | 128,914 | 23,129 | 55,861 | 41,587 | 32,610 |
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 3 | 4,006 | 210 | -8,325 | 5,704 | 3,793 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -4,849 | -6,269 | 23,089 | -800 | 2,711 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from financing | -4,846 | -2,263 | 23,299 | -9,125 | 8,415 | 3,893 |
| cash and cash equivalents | ||||||
| cash | 7,193 | 29,043 | 16,310 | 0 | 0 | 0 |
| overdraft | 0 | 0 | -8,713 | 4,864 | 746 | 3,103 |
| change in cash | 7,193 | 29,043 | 25,023 | -4,864 | -746 | -3,103 |
sherwood artist management ltd Credit Report and Business Information
Sherwood Artist Management Ltd Competitor Analysis
Perform a competitor analysis for sherwood artist management ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W1F area or any other competitors across 12 key performance metrics.
sherwood artist management ltd Ownership
SHERWOOD ARTIST MANAGEMENT LTD group structure
Sherwood Artist Management Ltd has no subsidiary companies.
Ultimate parent company
SHERWOOD ARTIST MANAGEMENT LTD
10710656
sherwood artist management ltd directors
Sherwood Artist Management Ltd currently has 2 directors. The longest serving directors include Mrs Emily Sherwood (Apr 2017) and Mr Robin Sherwood (Feb 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Emily Sherwood | England | 41 years | Apr 2017 | - | Director |
| Mr Robin Sherwood | England | 51 years | Feb 2024 | - | Director |
P&L
March 2023turnover
821.3k
+39%
operating profit
151.9k
+23%
gross margin
32.7%
-18.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
16.6k
+2.62%
total assets
119.9k
+0.81%
cash
52.5k
+0.16%
net assets
Total assets minus all liabilities
sherwood artist management ltd company details
company number
10710656
Type
Private limited with Share Capital
industry
58190 - Other publishing activities
incorporation date
April 2017
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2023
previous names
sherwood pr ltd (November 2023)
accountant
-
auditor
-
address
office 3a 39 beak street, london, W1F 9SA
Bank
-
Legal Advisor
-
sherwood artist management 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 sherwood artist management ltd.
sherwood artist management ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
