Pomanda estimates the enterprise value of NEMESIS FILMS LTD at £23.6k based on a Turnover of £379.9k and 0.06x industry multiple (adjusted for size and gross margin).
nemesis films ltdEstimated Valuation
£12.9k
Pomanda estimates the enterprise value of NEMESIS FILMS LTD at £12.9k based on an EBITDA of £29.9k and a 0.43x industry multiple (adjusted for size and gross margin).
nemesis films ltdEstimated Valuation
£34.9k
Pomanda estimates the enterprise value of NEMESIS FILMS LTD at £34.9k based on Net Assets of £23k and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nemesis Films LtdOverview
Nemesis Films Ltd is a live company located in london, WC2R 0LR with a Companies House number of 11131830. It operates in the motion picture production activities sector, SIC Code 59111. Founded in January 2018, it's largest shareholder is
jonathan sothcott
with a 100% stake. Nemesis Films Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£379.9k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Nemesis Films Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
0 Strong
3 Regular
3 Weak
Size
annual sales of £425.2k, make it smaller than the average company (£1m)
£425.2k - Nemesis Films Ltd
£1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
Production
with a gross margin of 0.2%, this company has a comparable cost of product (0.2%)
0.2% - Nemesis Films Ltd
0.2% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (0.3%)
0% - Nemesis Films Ltd
0.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Nemesis Films Ltd
8 - Industry AVG
Pay Structure
on an average salary of £43.3k, the company has an equivalent pay structure (£43.3k)
£43.3k - Nemesis Films Ltd
£43.3k - Industry AVG
Efficiency
resulting in sales per employee of £212.6k, this is equally as efficient (£212.6k)
£212.6k - Nemesis Films Ltd
£212.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Nemesis Films Ltd
- - Industry AVG
NEMESIS FILMS LTD financials
EXPORT
Nemesis Films Ltd's latest turnover from December 2020 is estimated at £379.9 thousand and the company has net assets of £23 thousand. According to their latest financial statements, Nemesis Films Ltd has 1 employee and maintains cash reserves of £11.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2020
Jan 2020
Jan 2019
Turnover
379,925
425,170
9
Other Income Or Grants
Cost Of Sales
372,320
424,394
8
Gross Profit
7,605
776
Admin Expenses
-22,264
777
-1
Operating Profit
29,869
-1
1
Interest Payable
1,525
Interest Receivable
6
Pre-Tax Profit
28,349
-1
1
Tax
-5,386
Profit After Tax
22,963
-1
1
Dividends Paid
Retained Profit
22,963
-1
1
Employee Costs
46,733
86,551
43,020
Number Of Employees
1
2
1
EBITDA*
29,869
-1
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2020
Jan 2020
Jan 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
129,155
Trade Debtors
1
Group Debtors
Misc Debtors
35,966
Cash
11,741
1
misc current assets
total current assets
176,862
1
1
total assets
176,862
1
1
Bank overdraft
Bank loan
3,143
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
103,897
total current liabilities
107,040
loans
46,857
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
46,857
total liabilities
153,897
net assets
22,965
1
1
total shareholders funds
22,965
1
1
Dec 2020
Jan 2020
Jan 2019
Operating Activities
Operating Profit
29,869
-1
1
Depreciation
Amortisation
Tax
-5,386
Stock
129,155
Debtors
35,965
-1
1
Creditors
Accruals and Deferred Income
103,897
Deferred Taxes & Provisions
Cash flow from operations
-36,740
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
3,143
Group/Directors Accounts
Other Short Term Loans
Long term loans
46,857
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
1
interest
-1,519
cash flow from financing
48,482
1
cash and cash equivalents
cash
11,741
1
overdraft
change in cash
11,741
1
nemesis films 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 nemesis films ltd. Get real-time insights into nemesis films ltd's credit score, group structure and payment trends.
Perform a competitor analysis for nemesis films ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in WC2R area or any other competitors across 12 key performance metrics.
nemesis films ltd Ownership
NEMESIS FILMS LTD group structure
Nemesis Films Ltd has no subsidiary companies.
Ultimate parent company
NEMESIS FILMS LTD
11131830
NEMESIS FILMS LTD Shareholders
The sole shareholder of Nemesis Films Ltd is Jonathan Sothcott.
jonathan sothcott
100%
nemesis films ltd directors
Nemesis Films Ltd currently has 2 directors.
The longest serving directors include
Mr Jonathan Sothcott (Jan 2018) and
Mr Jonathan Sothcott (Jan 2018).
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 nemesis films ltd.
nemesis films 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 NEMESIS FILMS LTD. This can take several minutes, an email will notify you when this has completed.
nemesis films ltdCompanies House Filings - See Documents
