evolve digital media ltd
evolve digital media ltd Company Information
Company Number
11417421
Next Accounts
Mar 2025
Shareholders
aatif rashid
raza israil
Group Structure
View All
Industry
Other retail sale not in stores, stalls or markets
+1Registered Address
2 chapeltown road, leeds, west yorkshire, LS7 3AP
Website
www.evolvedigitalmedia.co.ukevolve digital media ltd Estimated Valuation
Pomanda estimates the enterprise value of EVOLVE DIGITAL MEDIA LTD at £28.8k based on a Turnover of £93.5k and 0.31x industry multiple (adjusted for size and gross margin).
evolve digital media ltd Estimated Valuation
Pomanda estimates the enterprise value of EVOLVE DIGITAL MEDIA LTD at £1.5k based on an EBITDA of £581 and a 2.57x industry multiple (adjusted for size and gross margin).
evolve digital media ltd Estimated Valuation
Pomanda estimates the enterprise value of EVOLVE DIGITAL MEDIA LTD at £0 based on Net Assets of £-19k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Evolve Digital Media Ltd Overview
Evolve Digital Media Ltd is a live company located in west yorkshire, LS7 3AP with a Companies House number of 11417421. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in June 2018, it's largest shareholder is aatif rashid with a 50% stake. Evolve Digital Media Ltd is a young, micro sized company, Pomanda has estimated its turnover at £93.5k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Evolve Digital Media Ltd Health Check
Pomanda's financial health check has awarded Evolve Digital Media Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
6 Weak
Size
annual sales of £93.5k, make it smaller than the average company (£4.7m)
- Evolve Digital Media Ltd
£4.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 175%, show it is growing at a faster rate (5%)
- Evolve Digital Media Ltd
5% - Industry AVG
Production
with a gross margin of 19.9%, this company has a higher cost of product (37%)
- Evolve Digital Media Ltd
37% - Industry AVG
Profitability
an operating margin of 0.6% make it less profitable than the average company (5.1%)
- Evolve Digital Media Ltd
5.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (26)
1 - Evolve Digital Media Ltd
26 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
- Evolve Digital Media Ltd
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £93.5k, this is less efficient (£191k)
- Evolve Digital Media Ltd
£191k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Evolve Digital Media Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Evolve Digital Media Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Evolve Digital Media Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 24 weeks, this is average cash available to meet short term requirements (21 weeks)
24 weeks - Evolve Digital Media Ltd
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1133.5%, this is a higher level of debt than the average (64.1%)
1133.5% - Evolve Digital Media Ltd
64.1% - Industry AVG
EVOLVE DIGITAL MEDIA LTD financials
Evolve Digital Media Ltd's latest turnover from June 2023 is estimated at £93.5 thousand and the company has net assets of -£19 thousand. According to their latest financial statements, Evolve Digital Media Ltd has 1 employee and maintains cash reserves of £1.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | |
|---|---|---|---|---|---|
| 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 | 1 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 1,000 | 1,000 | |||
| Intangible Assets | |||||
| Investments & Other | |||||
| Debtors (Due After 1 year) | |||||
| Total Fixed Assets | 1,000 | 1,000 | |||
| Stock & work in progress | |||||
| Trade Debtors | 1,835 | 1,835 | 2,000 | 2,000 | |
| Group Debtors | |||||
| Misc Debtors | 2 | ||||
| Cash | 1,833 | ||||
| misc current assets | |||||
| total current assets | 1,835 | 1,835 | 1,835 | 2,000 | 2,000 |
| total assets | 1,835 | 1,835 | 1,835 | 3,000 | 3,000 |
| Bank overdraft | |||||
| Bank loan | |||||
| Trade Creditors | 3,612 | 28 | |||
| Group/Directors Accounts | 3,612 | ||||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | 300 | ||||
| total current liabilities | 3,912 | 3,612 | 28 | ||
| loans | 16,888 | ||||
| hp & lease commitments | |||||
| Accruals and Deferred Income | |||||
| other liabilities | 16,888 | 20,000 | |||
| provisions | |||||
| total long term liabilities | 16,888 | 16,888 | 20,000 | ||
| total liabilities | 20,800 | 20,500 | 20,000 | 28 | |
| net assets | -18,965 | -18,665 | -18,165 | 2,972 | 3,000 |
| total shareholders funds | -18,965 | -18,665 | -18,165 | 2,972 | 3,000 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | |||||
| Amortisation | |||||
| Tax | |||||
| Stock | |||||
| Debtors | -1,833 | -165 | 2,000 | ||
| Creditors | -3,612 | 3,612 | -28 | 28 | |
| Accruals and Deferred Income | 300 | ||||
| Deferred Taxes & Provisions | |||||
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | |||||
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | |||||
| Group/Directors Accounts | 3,612 | ||||
| Other Short Term Loans | |||||
| Long term loans | 16,888 | ||||
| Hire Purchase and Lease Commitments | |||||
| other long term liabilities | -16,888 | -3,112 | 20,000 | ||
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 1,833 | ||||
| overdraft | |||||
| change in cash | 1,833 |
evolve digital media ltd Credit Report and Business Information
Evolve Digital Media Ltd Competitor Analysis
Perform a competitor analysis for evolve digital media ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in LS7 area or any other competitors across 12 key performance metrics.
evolve digital media ltd Ownership
EVOLVE DIGITAL MEDIA LTD group structure
Evolve Digital Media Ltd has no subsidiary companies.
Ultimate parent company
EVOLVE DIGITAL MEDIA LTD
11417421
evolve digital media ltd directors
Evolve Digital Media Ltd currently has 2 directors. The longest serving directors include Mr Mohammad Israil (Jun 2018) and Aatif Rashid (Jun 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mohammad Israil | United Kingdom | 47 years | Jun 2018 | - | Director |
| Aatif Rashid | England | 49 years | Jun 2018 | - | Director |
P&L
June 2023turnover
93.5k
+238%
operating profit
581
0%
gross margin
19.9%
-5.38%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-19k
+0.02%
total assets
1.8k
0%
cash
1.8k
0%
net assets
Total assets minus all liabilities
Similar Companies
evolve digital media ltd company details
company number
11417421
Type
Private limited with Share Capital
industry
47990 - Other retail sale not in stores, stalls or markets
73110 - Advertising agencies
incorporation date
June 2018
age
7
incorporated
UK
ultimate parent company
accounts
Dormant
last accounts submitted
June 2023
previous names
N/A
accountant
HLA ACCOUNTANTS
auditor
-
address
2 chapeltown road, leeds, west yorkshire, LS7 3AP
Bank
-
Legal Advisor
-
evolve digital media 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 evolve digital media ltd.
evolve digital media 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 EVOLVE DIGITAL MEDIA LTD. This can take several minutes, an email will notify you when this has completed.
evolve digital media ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
