Pomanda estimates the enterprise value of CONQUEST MEDIA GROUP LIMITED at £28.5k based on a Turnover of £60.4k and 0.47x industry multiple (adjusted for size and gross margin).
conquest media group limitedEstimated Valuation
£24k
Pomanda estimates the enterprise value of CONQUEST MEDIA GROUP LIMITED at £24k based on an EBITDA of £9.5k and a 2.52x industry multiple (adjusted for size and gross margin).
conquest media group limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CONQUEST MEDIA GROUP LIMITED at £0 based on Net Assets of £-29.9k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Conquest Media Group LimitedOverview
Conquest Media Group Limited is a live company located in london, SW14 8AH with a Companies House number of 11936001. It operates in the video production activities sector, SIC Code 59112. Founded in April 2019, it's largest shareholder is
conor hayden
with a 50% stake. Conquest Media Group Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£60.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Conquest Media Group Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
2 Regular
8 Weak
Size
annual sales of £60.4k, make it smaller than the average company (£3.1m)
£60.4k - Conquest Media Group Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (17.1%)
-14% - Conquest Media Group Limited
17.1% - Industry AVG
Production
with a gross margin of 53.1%, this company has a comparable cost of product (53.1%)
53.1% - Conquest Media Group Limited
53.1% - Industry AVG
Profitability
an operating margin of -6.8% make it less profitable than the average company (6%)
-6.8% - Conquest Media Group Limited
6% - Industry AVG
Employees
with 1 employees, this is below the industry average (29)
1 - Conquest Media Group Limited
29 - Industry AVG
Pay Structure
on an average salary of £47.6k, the company has an equivalent pay structure (£47.6k)
£47.6k - Conquest Media Group Limited
£47.6k - Industry AVG
Efficiency
resulting in sales per employee of £60.4k, this is less efficient (£109.4k)
£60.4k - Conquest Media Group Limited
£109.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Conquest Media Group Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (31 days)
0 days - Conquest Media Group Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Conquest Media Group Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 13 weeks, this is less cash available to meet short term requirements (21 weeks)
13 weeks - Conquest Media Group Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 325.3%, this is a higher level of debt than the average (68.1%)
325.3% - Conquest Media Group Limited
68.1% - Industry AVG
CONQUEST MEDIA GROUP LIMITED financials
EXPORT
Conquest Media Group Limited's latest turnover from April 2024 is estimated at £60.4 thousand and the company has net assets of -£29.9 thousand. According to their latest financial statements, Conquest Media Group Limited has 1 employee and maintains cash reserves of £917 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Turnover
60,363
63,258
56,654
93,714
97,641
Other Income Or Grants
Cost Of Sales
28,337
31,960
30,122
49,413
49,503
Gross Profit
32,026
31,298
26,532
44,301
48,138
Admin Expenses
36,128
35,011
28,923
49,704
48,138
Operating Profit
-4,102
-3,713
-2,391
-5,403
Interest Payable
4,823
4,913
3,370
1,525
Interest Receivable
25
2
164
22
Pre-Tax Profit
-8,900
-8,624
-5,597
-6,906
Tax
Profit After Tax
-8,900
-8,624
-5,597
-6,906
Dividends Paid
Retained Profit
-8,900
-8,624
-5,597
-6,906
Employee Costs
47,632
47,097
43,945
42,243
42,586
Number Of Employees
1
1
1
1
1
EBITDA*
9,514
9,902
10,724
-5,403
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Tangible Assets
12,191
25,807
37,422
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
12,191
25,807
37,422
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
150
650
Cash
917
38
38
43,628
150
misc current assets
total current assets
1,067
38
688
43,628
150
total assets
13,258
25,845
38,110
43,628
150
Bank overdraft
Bank loan
Trade Creditors
1
2
1
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,415
802
774
384
total current liabilities
3,416
804
775
384
loans
39,719
46,018
49,838
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
39,719
46,018
49,838
50,000
total liabilities
43,135
46,822
50,613
50,384
net assets
-29,877
-20,977
-12,503
-6,756
150
total shareholders funds
-29,877
-20,977
-12,503
-6,756
150
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Operating Activities
Operating Profit
-4,102
-3,713
-2,391
-5,403
Depreciation
13,616
13,615
13,115
Amortisation
Tax
Stock
Debtors
150
-650
650
Creditors
-1
1
1
Accruals and Deferred Income
2,613
28
390
384
Deferred Taxes & Provisions
Cash flow from operations
11,976
10,581
10,465
-5,019
Investing Activities
capital expenditure
-2,000
-50,537
Change in Investments
cash flow from investments
-2,000
-50,537
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-6,299
-3,820
-162
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
150
-150
150
interest
-4,798
-4,911
-3,206
-1,503
cash flow from financing
-11,097
-8,581
-3,518
48,497
150
cash and cash equivalents
cash
879
-43,590
43,478
150
overdraft
change in cash
879
-43,590
43,478
150
conquest media group 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 conquest media group limited. Get real-time insights into conquest media group limited's credit score, group structure and payment trends.
Perform a competitor analysis for conquest media group limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in SW14 area or any other competitors across 12 key performance metrics.
conquest media group limited Ownership
CONQUEST MEDIA GROUP LIMITED group structure
Conquest Media Group Limited has no subsidiary companies.
Ultimate parent company
CONQUEST MEDIA GROUP LIMITED
11936001
CONQUEST MEDIA GROUP LIMITED Shareholders
The largest shareholders in Conquest Media Group Limited include Conor Hayden and Harry Hayden.
conor hayden
50%
harry hayden
50%
conquest media group limited directors
Conquest Media Group Limited currently has 1 director, Mr Harry Hayden serving since Apr 2019.
59120 - Motion picture, video and television programme post-production activities
59112 - Video production activities
73120 - Media representation
incorporation date
April 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
KS GORING & CO
auditor
-
address
222 upper richmond road west, london, SW14 8AH
Bank
-
Legal Advisor
-
conquest media group 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 conquest media group limited.
conquest media group 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 CONQUEST MEDIA GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
conquest media group limitedCompanies House Filings - See Documents
