Pomanda estimates the enterprise value of CONNECT X MEDIA LTD at £617.3k based on a Turnover of £877.4k and 0.7x industry multiple (adjusted for size and gross margin).
connect x media ltdEstimated Valuation
£48.1k
Pomanda estimates the enterprise value of CONNECT X MEDIA LTD at £48.1k based on an EBITDA of £11.5k and a 4.18x industry multiple (adjusted for size and gross margin).
connect x media ltdEstimated Valuation
£32.9k
Pomanda estimates the enterprise value of CONNECT X MEDIA LTD at £32.9k based on Net Assets of £15.9k and 2.07x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Connect X Media LtdOverview
Connect X Media Ltd is a live company located in london, EC2A 4NE with a Companies House number of 12080403. It operates in the activities of exhibition and fair organisers sector, SIC Code 82301. Founded in July 2019, it's largest shareholder is
andrew stuart
with a 35% stake. Connect X Media Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£877.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Connect X Media Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £505k, make it smaller than the average company (£2.4m)
£505k - Connect X Media Ltd
£2.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 53%, show it is growing at a slower rate (80.7%)
53% - Connect X Media Ltd
80.7% - Industry AVG
Production
with a gross margin of 48.3%, this company has a comparable cost of product (48.3%)
48.3% - Connect X Media Ltd
48.3% - Industry AVG
Profitability
an operating margin of -18.6% make it less profitable than the average company (11.4%)
-18.6% - Connect X Media Ltd
11.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Connect X Media Ltd
7 - Industry AVG
Pay Structure
on an average salary of £60.1k, the company has an equivalent pay structure (£60.1k)
£60.1k - Connect X Media Ltd
£60.1k - Industry AVG
Efficiency
resulting in sales per employee of £168.3k, this is less efficient (£220.2k)
£168.3k - Connect X Media Ltd
£220.2k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (28 days)
5 days - Connect X Media Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 136 days, this is slower than average (17 days)
136 days - Connect X Media Ltd
17 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Connect X Media Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 16 weeks, this is more cash available to meet short term requirements (6 weeks)
16 weeks - Connect X Media Ltd
6 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 110.6%, this is a higher level of debt than the average (62.6%)
110.6% - Connect X Media Ltd
62.6% - Industry AVG
CONNECT X MEDIA LTD financials
EXPORT
Connect X Media Ltd's latest turnover from December 2024 is estimated at £877.4 thousand and the company has net assets of £15.9 thousand. According to their latest financial statements, Connect X Media Ltd has 3 employees and maintains cash reserves of £110.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Turnover
877,433
505,038
351,751
222,378
141,358
212,433
Other Income Or Grants
Cost Of Sales
456,496
261,282
184,456
130,234
67,667
111,655
Gross Profit
420,937
243,756
167,295
92,143
73,691
100,779
Admin Expenses
409,517
337,555
170,228
-28,468
90,863
173,754
Operating Profit
11,420
-93,799
-2,933
120,611
-17,172
-72,975
Interest Payable
2,338
2,625
3,667
3,142
2,999
1,525
Interest Receivable
7,203
11,581
8,106
1,203
71
48
Pre-Tax Profit
16,285
-84,843
1,507
118,672
-20,100
-74,452
Tax
-4,071
-377
-22,548
Profit After Tax
12,214
-84,843
1,130
96,124
-20,100
-74,452
Dividends Paid
Retained Profit
12,214
-84,843
1,130
96,124
-20,100
-74,452
Employee Costs
185,015
180,228
290,105
260,465
271,875
162,793
Number Of Employees
3
3
5
5
5
3
EBITDA*
11,508
-93,553
-2,644
120,951
-16,771
-72,825
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Tangible Assets
1,308
1,396
1,642
1,931
2,271
850
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
42,488
Total Fixed Assets
1,308
1,396
1,642
1,931
2,271
43,338
Stock & work in progress
Trade Debtors
46,661
8,148
9,432
7,707
23,216
3,360
Group Debtors
Misc Debtors
471,499
492,885
128,812
504,229
295,871
70,356
Cash
110,897
263,966
177,230
147,010
45,429
96,518
misc current assets
total current assets
629,057
764,999
315,474
658,946
364,516
170,234
total assets
630,365
766,395
317,116
660,877
366,787
213,572
Bank overdraft
10,000
10,000
10,000
10,000
10,000
Bank loan
Trade Creditors
149,291
97,619
4,249
9,291
5,775
6,078
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
450,679
731,271
281,514
611,308
406,794
28,882
total current liabilities
609,970
838,890
295,763
630,599
422,569
34,960
loans
4,167
8,334
18,333
28,333
38,333
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
202,902
provisions
312
312
312
367
431
156
total long term liabilities
4,479
8,646
18,645
28,700
38,764
253,058
total liabilities
614,449
847,536
314,408
659,299
461,333
288,018
net assets
15,916
-81,141
2,708
1,578
-94,546
-74,446
total shareholders funds
15,916
-81,141
2,708
1,578
-94,546
-74,446
Dec 2024
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Operating Activities
Operating Profit
11,420
-93,799
-2,933
120,611
-17,172
-72,975
Depreciation
88
246
289
340
401
150
Amortisation
Tax
-4,071
-377
-22,548
Stock
Debtors
379,916
362,789
-373,692
192,849
202,883
116,204
Creditors
145,042
93,370
-5,042
3,516
-303
6,078
Accruals and Deferred Income
169,165
449,757
-329,794
204,514
377,912
28,882
Deferred Taxes & Provisions
-55
-64
275
156
Cash flow from operations
-58,272
86,785
35,780
113,520
158,230
-153,913
Investing Activities
capital expenditure
246
-1,822
-1,000
Change in Investments
cash flow from investments
246
-1,822
-1,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-14,166
-9,999
-10,000
-10,000
-11,667
50,000
Hire Purchase and Lease Commitments
other long term liabilities
-202,902
202,902
share issue
994
994
6
interest
4,865
8,956
4,439
-1,939
-2,928
-1,477
cash flow from financing
-8,307
-49
-5,561
-11,939
-217,497
251,431
cash and cash equivalents
cash
-66,333
86,736
30,220
101,581
-51,089
96,518
overdraft
10,000
change in cash
-66,333
86,736
30,220
101,581
-61,089
96,518
connect x media ltd 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 connect x media ltd. Get real-time insights into connect x media ltd's credit score, group structure and payment trends.
Perform a competitor analysis for connect x media ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in EC2A area or any other competitors across 12 key performance metrics.
connect x media ltd Ownership
CONNECT X MEDIA LTD group structure
Connect X Media Ltd has no subsidiary companies.
Ultimate parent company
CONNECT X MEDIA LTD
12080403
CONNECT X MEDIA LTD Shareholders
The largest shareholders in Connect X Media Ltd include Andrew Stuart and Sleeper Media Ltd.
andrew stuart
35%
sleeper media ltd
30%
joel butler
17%
polina lapina
17%
joel butler & polina lapina
1%
connect x media ltd directors
Connect X Media Ltd currently has 5 directors.
The longest serving directors include
Mr Andrew Stuart (Dec 2019) and
Mr Joel Butler (Dec 2019).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2024
net assets
15.9k
+4.88%
total assets
630.4k
+0.99%
cash
110.9k
-0.37%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
connect x media ltd company details
company number
12080403
Type
Private limited with Share Capital
industry
82301 - Activities of exhibition and fair organizers
incorporation date
July 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2024
previous names
N/A
accountant
-
auditor
-
address
3rd floor 86-90 paul street, london, EC2A 4NE
Bank
-
Legal Advisor
-
connect x 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 connect x media ltd.
connect x 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 CONNECT X MEDIA LTD. This can take several minutes, an email will notify you when this has completed.
connect x media ltdCompanies House Filings - See Documents
