the pixel agency limited

Live YoungMicroDeclining

the pixel agency limited Company Information

Share THE PIXEL AGENCY LIMITED

Company Number

11703069

Shareholders

jonathan taylor

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

£17.9k

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

£0

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

£0

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating1out of 5
positive_score

1 Strong

positive_score

1 Regular

positive_score

9 Weak

size

Size

annual sales of £74.4k, make it smaller than the average company (£308.5k)

£74.4k - The Pixel Agency Limited

£308.5k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (5.2%)

-23% - The Pixel Agency Limited

5.2% - Industry AVG

production

Production

with a gross margin of 20%, this company has a higher cost of product (36.7%)

20% - The Pixel Agency Limited

36.7% - Industry AVG

profitability

Profitability

an operating margin of -34.2% make it less profitable than the average company (2.1%)

-34.2% - The Pixel Agency Limited

2.1% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (4)

2 - The Pixel Agency Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £27.7k, the company has an equivalent pay structure (£27.7k)

£27.7k - The Pixel Agency Limited

£27.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £37.2k, this is less efficient (£156.4k)

£37.2k - The Pixel Agency Limited

£156.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 41 days, this is later than average (21 days)

41 days - The Pixel Agency Limited

21 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 120 days, this is slower than average (33 days)

120 days - The Pixel Agency Limited

33 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - The Pixel Agency Limited

- - Industry AVG

cashbalance

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

debtlevel

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

EXPORTms excel logo

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 HousePomanda Estimates

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019
Turnover74,37673,55077,020162,105
Other Income Or Grants
Cost Of Sales59,54058,70159,828127,208
Gross Profit14,83514,84917,19234,897
Admin Expenses40,30213,72127,63834,897
Operating Profit-25,4671,128-10,446
Interest Payable
Interest Receivable399192
Pre-Tax Profit-25,0681,320-10,446
Tax-251
Profit After Tax-25,0681,069-10,446
Dividends Paid
Retained Profit-25,0681,069-10,446
Employee Costs55,38753,27754,42151,197
Number Of Employees2222
EBITDA*-25,4671,128-10,446

* Earnings Before Interest, Tax, Depreciation and Amortisation

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors8,47413,97519,625
Group Debtors
Misc Debtors
Cash2,90212,316474210
misc current assets
total current assets11,37626,29120,099210
total assets11,37626,29120,099210
Bank overdraft
Bank loan
Trade Creditors 19,6696,0011
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities19,6696,0011
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities26,15829,67330,550
provisions
total long term liabilities26,15829,67330,550
total liabilities45,82735,67430,551
net assets-34,451-9,383-10,452210
total shareholders funds-34,451-9,383-10,452210
Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019
Operating Activities
Operating Profit-25,4671,128-10,446
Depreciation
Amortisation
Tax-251
Stock
Debtors-5,501-5,65019,625
Creditors13,6686,0001
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations-6,29812,527-30,070
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-3,515-87730,550
share issue-8-810
interest399192
cash flow from financing-3,116-68530,542-810
cash and cash equivalents
cash-9,41411,842472-810
overdraft
change in cash-9,41411,842472-810

the pixel agency 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 the pixel agency limited. Get real-time insights into the pixel agency limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

The Pixel Agency Limited Competitor Analysis

competitor_analysis_table_img

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 Shareholders

jonathan taylor 100%

the pixel agency limited directors

The Pixel Agency Limited currently has 1 director, Mr Jonathan Taylor serving since Nov 2018.

officercountryagestartendrole
Mr Jonathan TaylorUnited Kingdom40 years Nov 2018- Director

P&L

November 2023

turnover

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 2023

net 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

None

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

datedescriptionview/download