x publicity ltd
x publicity ltd Company Information
Company Number
11082944
Website
xonemedia.comRegistered Address
suite 206, britannia house,, 11 glenthorne road, london, W6 0LH
Industry
Advertising agencies
Telephone
-
Next Accounts Due
August 2025
Group Structure
View All
Directors
Shareholders
patricia silva franca esteves 100%
x publicity ltd Estimated Valuation
Pomanda estimates the enterprise value of X PUBLICITY LTD at £2.5k based on a Turnover of £6.2k and 0.4x industry multiple (adjusted for size and gross margin).
x publicity ltd Estimated Valuation
Pomanda estimates the enterprise value of X PUBLICITY LTD at £26.3k based on an EBITDA of £11.2k and a 2.34x industry multiple (adjusted for size and gross margin).
x publicity ltd Estimated Valuation
Pomanda estimates the enterprise value of X PUBLICITY LTD at £0 based on Net Assets of £-17k and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
X Publicity Ltd Overview
X Publicity Ltd is a live company located in london, W6 0LH with a Companies House number of 11082944. It operates in the advertising agencies sector, SIC Code 73110. Founded in November 2017, it's largest shareholder is patricia silva franca esteves with a 100% stake. X Publicity Ltd is a young, micro sized company, Pomanda has estimated its turnover at £6.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
X Publicity Ltd Health Check
Pomanda's financial health check has awarded X Publicity Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
7 Weak
Size
annual sales of £6.2k, make it smaller than the average company (£7.4m)
- X Publicity Ltd
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -43%, show it is growing at a slower rate (3%)
- X Publicity Ltd
3% - Industry AVG
Production
with a gross margin of 23.1%, this company has a higher cost of product (43.3%)
- X Publicity Ltd
43.3% - Industry AVG
Profitability
an operating margin of 180.5% make it more profitable than the average company (5.8%)
- X Publicity Ltd
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (39)
- X Publicity Ltd
39 - Industry AVG
Pay Structure
on an average salary of £61.1k, the company has an equivalent pay structure (£61.1k)
- X Publicity Ltd
£61.1k - Industry AVG
Efficiency
resulting in sales per employee of £6.2k, this is less efficient (£171.4k)
- X Publicity Ltd
£171.4k - Industry AVG
Debtor Days
it gets paid by customers after 102 days, this is later than average (60 days)
- X Publicity Ltd
60 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- X Publicity Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- X Publicity Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - X Publicity Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1074.2%, this is a higher level of debt than the average (67.1%)
1074.2% - X Publicity Ltd
67.1% - Industry AVG
X PUBLICITY LTD financials
X Publicity Ltd's latest turnover from November 2023 is estimated at £6.2 thousand and the company has net assets of -£17 thousand. According to their latest financial statements, we estimate that X Publicity Ltd 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 | ||||||
| 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 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,749 | 14 | 138 | 13,526 | 117 | 555 |
| 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 | 1,749 | 14 | 138 | 13,526 | 117 | 555 |
| total assets | 1,749 | 14 | 138 | 13,526 | 117 | 555 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 497 | 497 | 14,059 | 8,293 |
| 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 | 0 | 0 | 497 | 497 | 14,059 | 8,293 |
| 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 | 18,788 | 25,464 | 30,000 | 30,000 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 18,788 | 25,464 | 30,000 | 30,000 | 0 | 0 |
| total liabilities | 18,788 | 25,464 | 30,497 | 30,497 | 14,059 | 8,293 |
| net assets | -17,039 | -25,450 | -30,359 | -16,971 | -13,942 | -7,738 |
| total shareholders funds | -17,039 | -25,450 | -30,359 | -16,971 | -13,942 | -7,738 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 1,735 | -124 | -13,388 | 13,409 | -438 | 555 |
| Creditors | 0 | -497 | 0 | -13,562 | 5,766 | 8,293 |
| 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 | -6,676 | -4,536 | 0 | 30,000 | 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 |
x publicity ltd Credit Report and Business Information
X Publicity Ltd Competitor Analysis
Perform a competitor analysis for x publicity ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W 6 area or any other competitors across 12 key performance metrics.
x publicity ltd Ownership
X PUBLICITY LTD group structure
X Publicity Ltd has no subsidiary companies.
Ultimate parent company
X PUBLICITY LTD
11082944
x publicity ltd directors
X Publicity Ltd currently has 1 director, Mrs Patricia Silva Franca Esteves serving since Nov 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Patricia Silva Franca Esteves | England | 41 years | Nov 2017 | - | Director |
P&L
November 2023turnover
6.2k
+12831%
operating profit
11.2k
0%
gross margin
23.2%
-3.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
-17k
-0.33%
total assets
1.7k
+123.93%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
x publicity ltd company details
company number
11082944
Type
Private limited with Share Capital
industry
73110 - Advertising agencies
incorporation date
November 2017
age
7
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
November 2023
address
suite 206, britannia house,, 11 glenthorne road, london, W6 0LH
accountant
TRIUMPH ACCOUNTANTS LTD
auditor
-
x publicity 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 x publicity ltd.
x publicity ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
