Pomanda estimates the enterprise value of FABLE LIFE LIMITED at £329.5k based on a Turnover of £381k and 0.86x industry multiple (adjusted for size and gross margin).
fable life limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FABLE LIFE LIMITED at £0 based on an EBITDA of £-263k and a 5.28x industry multiple (adjusted for size and gross margin).
fable life limitedEstimated Valuation
£213.1k
Pomanda estimates the enterprise value of FABLE LIFE LIMITED at £213.1k based on Net Assets of £89.7k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fable Life LimitedOverview
Fable Life Limited is a live company located in london, EC3V 3NG with a Companies House number of 11509860. It operates in the business and domestic software development sector, SIC Code 62012. Founded in August 2018, it's largest shareholder is
stephen mistretta
with a 29.6% stake. Fable Life Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£381k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Fable Life Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £381k, make it smaller than the average company (£4.6m)
£381k - Fable Life Limited
£4.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (11.9%)
38% - Fable Life Limited
11.9% - Industry AVG
Production
with a gross margin of 72.2%, this company has a comparable cost of product (72.2%)
72.2% - Fable Life Limited
72.2% - Industry AVG
Profitability
an operating margin of -69.3% make it less profitable than the average company (3.9%)
-69.3% - Fable Life Limited
3.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (38)
3 - Fable Life Limited
38 - Industry AVG
Pay Structure
on an average salary of £69.4k, the company has an equivalent pay structure (£69.4k)
£69.4k - Fable Life Limited
£69.4k - Industry AVG
Efficiency
resulting in sales per employee of £127k, this is equally as efficient (£127k)
£127k - Fable Life Limited
£127k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Fable Life Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Fable Life Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fable Life Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2132 weeks, this is more cash available to meet short term requirements (17 weeks)
2132 weeks - Fable Life Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.5%, this is a lower level of debt than the average (59.5%)
1.5% - Fable Life Limited
59.5% - Industry AVG
FABLE LIFE LIMITED financials
EXPORT
Fable Life Limited's latest turnover from August 2024 is estimated at £381 thousand and the company has net assets of £89.7 thousand. According to their latest financial statements, Fable Life Limited has 3 employees and maintains cash reserves of £54.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Turnover
381,014
374,572
261,178
144,731
Other Income Or Grants
Cost Of Sales
105,967
103,924
69,507
39,044
Gross Profit
275,048
270,648
191,671
105,687
Admin Expenses
539,087
802,293
670,976
87,168
-12,346
Operating Profit
-264,039
-531,645
-479,305
18,519
12,346
Interest Payable
Interest Receivable
9,205
28,662
6,807
Pre-Tax Profit
-254,834
-502,983
-472,498
18,519
12,346
Tax
-3,519
-2,346
Profit After Tax
-254,834
-502,983
-472,498
15,000
10,000
Dividends Paid
Retained Profit
-254,834
-502,983
-472,498
15,000
10,000
Employee Costs
208,260
266,631
188,959
117,301
Number Of Employees
3
4
3
2
EBITDA*
-262,952
-530,557
-479,305
18,519
12,346
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Tangible Assets
1,723
2,810
3,898
Intangible Assets
Investments & Other
10,000
10,000
Debtors (Due After 1 year)
Total Fixed Assets
1,723
2,810
3,898
10,000
10,000
Stock & work in progress
Trade Debtors
25,000
Group Debtors
Misc Debtors
35,076
26,896
60,967
Cash
54,206
313,991
777,895
misc current assets
total current assets
89,282
340,887
838,862
25,000
total assets
91,005
343,697
842,760
25,000
10,000
10,000
Bank overdraft
Bank loan
Trade Creditors
6,875
3,600
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,322
2,305
1,660
total current liabilities
1,322
9,180
5,260
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,322
9,180
5,260
net assets
89,683
334,517
837,500
25,000
10,000
10,000
total shareholders funds
89,683
334,517
837,500
25,000
10,000
10,000
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Operating Activities
Operating Profit
-264,039
-531,645
-479,305
18,519
12,346
Depreciation
1,087
1,088
Amortisation
Tax
-3,519
-2,346
Stock
Debtors
8,180
-34,071
35,967
25,000
Creditors
-6,875
3,275
3,600
Accruals and Deferred Income
-983
645
1,660
Deferred Taxes & Provisions
Cash flow from operations
-278,990
-492,566
-510,012
-10,000
10,000
Investing Activities
capital expenditure
-3,898
Change in Investments
-10,000
10,000
cash flow from investments
-3,898
10,000
-10,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
10,000
1,284,998
interest
9,205
28,662
6,807
cash flow from financing
19,205
28,662
1,291,805
cash and cash equivalents
cash
-259,785
-463,904
777,895
overdraft
change in cash
-259,785
-463,904
777,895
fable life 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 fable life limited. Get real-time insights into fable life limited's credit score, group structure and payment trends.
Perform a competitor analysis for fable life limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in EC3V area or any other competitors across 12 key performance metrics.
fable life limited Ownership
FABLE LIFE LIMITED group structure
Fable Life Limited has no subsidiary companies.
Ultimate parent company
FABLE LIFE LIMITED
11509860
FABLE LIFE LIMITED Shareholders
The largest shareholders in Fable Life Limited include Stephen Mistretta and Christopher Cater.
stephen mistretta
29.63%
christopher cater
29.63%
mnl nominees
23.66%
christopher wood
14.81%
patrick dougherty
1.03%
phillip pirecki
0.72%
jonathan neighbour
0.31%
richard white
0.21%
fable life limited directors
Fable Life Limited currently has 4 directors.
The longest serving directors include
Mr Christopher Cater (Aug 2018) and
Mr Stephen Mistretta (Jan 2021).
62012 - Business and domestic software development
incorporation date
August 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
August 2024
previous names
N/A
accountant
THE ONLINE ACCOUNTANT
auditor
-
address
international house, 36-38 cornhill, london, EC3V 3NG
Bank
-
Legal Advisor
-
fable life 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 fable life limited.
fable life 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 FABLE LIFE LIMITED. This can take several minutes, an email will notify you when this has completed.
fable life limitedCompanies House Filings - See Documents
