Pomanda estimates the enterprise value of BLACK MAGIC PARTNERS LIMITED at £26.9k based on a Turnover of £11.4k and 2.35x industry multiple (adjusted for size and gross margin).
black magic partners limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLACK MAGIC PARTNERS LIMITED at £0 based on an EBITDA of £-721 and a 12.09x industry multiple (adjusted for size and gross margin).
black magic partners limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BLACK MAGIC PARTNERS LIMITED at £0 based on Net Assets of £-6.8k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Black Magic Partners LimitedOverview
Black Magic Partners Limited is a live company located in london, W1D 3SH with a Companies House number of 11078096. It operates in the television programme production activities sector, SIC Code 59113. Founded in November 2017, it's largest shareholder is
rocket science industries limited
with a 50% stake. Black Magic Partners Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£11.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Black Magic Partners Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
8 Weak
Size
annual sales of £11.4k, make it smaller than the average company (£4.3m)
£11.4k - Black Magic Partners Limited
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (1.9%)
-27% - Black Magic Partners Limited
1.9% - Industry AVG
Production
with a gross margin of -19.8%, this company has a higher cost of product (12.4%)
-19.8% - Black Magic Partners Limited
12.4% - Industry AVG
Profitability
an operating margin of -6.3% make it less profitable than the average company (2.2%)
-6.3% - Black Magic Partners Limited
2.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - Black Magic Partners Limited
15 - Industry AVG
Pay Structure
on an average salary of £63.8k, the company has an equivalent pay structure (£63.8k)
£63.8k - Black Magic Partners Limited
£63.8k - Industry AVG
Efficiency
resulting in sales per employee of £11.4k, this is less efficient (£340.6k)
£11.4k - Black Magic Partners Limited
£340.6k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is later than average (29 days)
76 days - Black Magic Partners Limited
29 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Black Magic Partners Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Black Magic Partners Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Black Magic Partners Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 383.1%, this is a higher level of debt than the average (90.8%)
383.1% - Black Magic Partners Limited
90.8% - Industry AVG
BLACK MAGIC PARTNERS LIMITED financials
EXPORT
Black Magic Partners Limited's latest turnover from November 2023 is estimated at £11.4 thousand and the company has net assets of -£6.8 thousand. According to their latest financial statements, we estimate that Black Magic Partners Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Turnover
11,431
17,781
21,662
29,362
39,331
Other Income Or Grants
Cost Of Sales
13,691
21,578
25,975
35,069
47,199
Gross Profit
-2,259
-3,796
-4,313
-5,707
-7,867
Admin Expenses
-1,538
-3,251
-3,345
-4,776
-4,217
Operating Profit
-721
-545
-968
-931
-3,650
Interest Payable
Interest Receivable
Pre-Tax Profit
-721
-545
-968
-931
-3,650
Tax
Profit After Tax
-721
-545
-968
-931
-3,650
Dividends Paid
Retained Profit
-721
-545
-968
-931
-3,650
Employee Costs
63,848
64,798
63,560
59,956
60,333
Number Of Employees
1
1
1
1
1
EBITDA*
-721
-545
-968
-931
-3,650
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Tangible Assets
Intangible Assets
Investments & Other
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
100
100
100
100
Stock & work in progress
Trade Debtors
2,407
3,028
3,995
615
Group Debtors
Misc Debtors
100
Cash
misc current assets
total current assets
2,407
3,028
3,995
615
100
total assets
2,407
3,128
4,095
715
100
100
Bank overdraft
Bank loan
Trade Creditors
5,296
3,750
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,296
3,750
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
9,222
9,222
9,644
provisions
total long term liabilities
9,222
9,222
9,644
total liabilities
9,222
9,222
9,644
5,296
3,750
net assets
-6,815
-6,094
-5,549
-4,581
-3,650
100
total shareholders funds
-6,815
-6,094
-5,549
-4,581
-3,650
100
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Operating Activities
Operating Profit
-721
-545
-968
-931
-3,650
Depreciation
Amortisation
Tax
Stock
Debtors
-621
-967
3,380
615
-100
100
Creditors
-5,296
1,546
3,750
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-100
422
-9,644
200
-100
Investing Activities
capital expenditure
Change in Investments
-100
100
cash flow from investments
100
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-422
9,644
share issue
-100
100
interest
cash flow from financing
-422
9,644
-100
100
cash and cash equivalents
cash
overdraft
change in cash
black magic partners 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 black magic partners limited. Get real-time insights into black magic partners limited's credit score, group structure and payment trends.
Perform a competitor analysis for black magic partners limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W1D area or any other competitors across 12 key performance metrics.
black magic partners limited Ownership
BLACK MAGIC PARTNERS LIMITED group structure
Black Magic Partners Limited has no subsidiary companies.
Ultimate parent company
BLACK MAGIC PARTNERS LIMITED
11078096
BLACK MAGIC PARTNERS LIMITED Shareholders
The largest shareholders in Black Magic Partners Limited include Rocket Science Industries Limited and Lars Sylvest.
rocket science industries limited
50%
lars sylvest
50%
black magic partners limited directors
Black Magic Partners Limited currently has 2 directors.
The longest serving directors include
Mr Thorsten Schumacher (Nov 2017) and
Mr Lars Sylvest (Nov 2017).
59113 - Television programme production activities
incorporation date
November 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
77 dean street, london, W1D 3SH
Bank
-
Legal Advisor
-
black magic partners 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 black magic partners limited.
black magic partners 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 BLACK MAGIC PARTNERS LIMITED. This can take several minutes, an email will notify you when this has completed.
black magic partners limitedCompanies House Filings - See Documents
