the pixel agency limited
the pixel agency limited Company Information
Group Structure
View All
Industry
Retail sale via mail order houses or via Internet
Registered Address
cheadle place stockport road, cheadle point, cheadle, SK8 2JX
the pixel agency limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIXEL AGENCY LIMITED at £17.9k based on a Turnover of £74.4k and 0.24x industry multiple (adjusted for size and gross margin).
the pixel agency limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIXEL AGENCY LIMITED at £0 based on an EBITDA of £-25.5k and a 2.85x industry multiple (adjusted for size and gross margin).
the pixel agency limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIXEL AGENCY LIMITED at £0 based on Net Assets of £-34.5k and 2.14x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Pixel Agency Limited Overview
The Pixel Agency Limited is a live company located in cheadle, SK8 2JX with a Companies House number of 11703069. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in November 2018, it's largest shareholder is jonathan taylor with a 100% stake. The Pixel Agency Limited is a young, micro sized company, Pomanda has estimated its turnover at £74.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Pixel Agency Limited Health Check
Pomanda's financial health check has awarded The Pixel Agency Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 9 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
9 Weak
Size
annual sales of £74.4k, make it smaller than the average company (£308.5k)
- The Pixel Agency Limited
£308.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (5.2%)
- The Pixel Agency Limited
5.2% - Industry AVG
Production
with a gross margin of 20%, this company has a higher cost of product (36.7%)
- The Pixel Agency Limited
36.7% - Industry AVG
Profitability
an operating margin of -34.2% make it less profitable than the average company (2.1%)
- The Pixel Agency Limited
2.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - The Pixel Agency Limited
4 - Industry AVG
Pay Structure
on an average salary of £27.7k, the company has an equivalent pay structure (£27.7k)
- The Pixel Agency Limited
£27.7k - Industry AVG
Efficiency
resulting in sales per employee of £37.2k, this is less efficient (£156.4k)
- The Pixel Agency Limited
£156.4k - Industry AVG
Debtor Days
it gets paid by customers after 41 days, this is later than average (21 days)
- The Pixel Agency Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 120 days, this is slower than average (33 days)
- The Pixel Agency Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Pixel Agency Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (19 weeks)
7 weeks - The Pixel Agency Limited
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 402.8%, this is a higher level of debt than the average (73.5%)
402.8% - The Pixel Agency Limited
73.5% - Industry AVG
THE PIXEL AGENCY LIMITED financials
The Pixel Agency Limited's latest turnover from November 2023 is estimated at £74.4 thousand and the company has net assets of -£34.5 thousand. According to their latest financial statements, The Pixel Agency Limited has 2 employees and maintains cash reserves of £2.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 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 | 2 | 2 | 2 | 2 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | |||||
| Intangible Assets | |||||
| Investments & Other | |||||
| Debtors (Due After 1 year) | |||||
| Total Fixed Assets | |||||
| Stock & work in progress | |||||
| Trade Debtors | 8,474 | 13,975 | 19,625 | ||
| Group Debtors | |||||
| Misc Debtors | |||||
| Cash | 2,902 | 12,316 | 474 | 2 | 10 |
| misc current assets | |||||
| total current assets | 11,376 | 26,291 | 20,099 | 2 | 10 |
| total assets | 11,376 | 26,291 | 20,099 | 2 | 10 |
| Bank overdraft | |||||
| Bank loan | |||||
| Trade Creditors | 19,669 | 6,001 | 1 | ||
| Group/Directors Accounts | |||||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | |||||
| total current liabilities | 19,669 | 6,001 | 1 | ||
| loans | |||||
| hp & lease commitments | |||||
| Accruals and Deferred Income | |||||
| other liabilities | 26,158 | 29,673 | 30,550 | ||
| provisions | |||||
| total long term liabilities | 26,158 | 29,673 | 30,550 | ||
| total liabilities | 45,827 | 35,674 | 30,551 | ||
| net assets | -34,451 | -9,383 | -10,452 | 2 | 10 |
| total shareholders funds | -34,451 | -9,383 | -10,452 | 2 | 10 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | |||||
| Amortisation | |||||
| Tax | |||||
| Stock | |||||
| Debtors | -5,501 | -5,650 | 19,625 | ||
| Creditors | 13,668 | 6,000 | 1 | ||
| Accruals and Deferred Income | |||||
| 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 | |||||
| Other Short Term Loans | |||||
| Long term loans | |||||
| Hire Purchase and Lease Commitments | |||||
| other long term liabilities | -3,515 | -877 | 30,550 | ||
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | -9,414 | 11,842 | 472 | -8 | 10 |
| overdraft | |||||
| change in cash | -9,414 | 11,842 | 472 | -8 | 10 |
the pixel agency limited Credit Report and Business Information
The Pixel Agency Limited Competitor Analysis
Perform a competitor analysis for the pixel agency limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in SK8 area or any other competitors across 12 key performance metrics.
the pixel agency limited Ownership
THE PIXEL AGENCY LIMITED group structure
The Pixel Agency Limited has no subsidiary companies.
Ultimate parent company
THE PIXEL AGENCY LIMITED
11703069
the pixel agency limited directors
The Pixel Agency Limited currently has 1 director, Mr Jonathan Taylor serving since Nov 2018.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonathan Taylor | United Kingdom | 40 years | Nov 2018 | - | Director |
P&L
November 2023turnover
74.4k
+1%
operating profit
-25.5k
0%
gross margin
20%
-1.2%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
-34.5k
+2.67%
total assets
11.4k
-0.57%
cash
2.9k
-0.76%
net assets
Total assets minus all liabilities
the pixel agency limited company details
company number
11703069
Type
Private limited with Share Capital
industry
47910 - Retail sale via mail order houses or via Internet
incorporation date
November 2018
age
7
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
cheadle place stockport road, cheadle point, cheadle, SK8 2JX
Bank
-
Legal Advisor
-
the pixel agency 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 the pixel agency limited.
the pixel agency 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 THE PIXEL AGENCY LIMITED. This can take several minutes, an email will notify you when this has completed.
the pixel agency limited Companies House Filings - See Documents
| date | description | view/download |
|---|
