Pomanda estimates the enterprise value of FRONTIER GAMES LIMITED at £37.8m based on a Turnover of £27.6m and 1.37x industry multiple (adjusted for size and gross margin).
frontier games limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FRONTIER GAMES LIMITED at £0 based on an EBITDA of £0 and a 6.75x industry multiple (adjusted for size and gross margin).
frontier games limitedEstimated Valuation
£22.3m
Pomanda estimates the enterprise value of FRONTIER GAMES LIMITED at £22.3m based on Net Assets of £14.3m and 1.56x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frontier Games LimitedOverview
Frontier Games Limited is a live company located in cambridge, CB4 0FP with a Companies House number of 12553555. It operates in the publishing of computer games sector, SIC Code 58210. Founded in April 2020, it's largest shareholder is
frontier developments
with a 100% stake. Frontier Games Limited is a young,
large sized company, Pomanda has estimated its turnover at
£27.6m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Frontier Games Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 0 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
5 Strong
1 Regular
0 Weak
Size
annual sales of £27.6m, make it larger than the average company (£9.3m)
£27.6m - Frontier Games Limited
£9.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 79%, show it is growing at a faster rate (1.5%)
79% - Frontier Games Limited
1.5% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (52.9%)
100% - Frontier Games Limited
52.9% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
Employees
with 41 employees, this is above the industry average (21)
41 - Frontier Games Limited
21 - Industry AVG
Pay Structure
on an average salary of £75.1k, the company has an equivalent pay structure (£75.1k)
£75.1k - Frontier Games Limited
£75.1k - Industry AVG
Efficiency
resulting in sales per employee of £673.1k, this is more efficient (£226.7k)
£673.1k - Frontier Games Limited
£226.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Frontier Games Limited
- - Industry AVG
FRONTIER GAMES LIMITED financials
EXPORT
Frontier Games Limited's latest turnover from May 2024 is £27.6 million and the company has net assets of £14.3 million. According to their latest financial statements, we estimate that Frontier Games Limited has 41 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
Turnover
27,596,000
29,832,000
17,935,000
4,814,000
Other Income Or Grants
Cost Of Sales
Gross Profit
27,596,000
29,832,000
17,935,000
4,814,000
Admin Expenses
27,596,000
29,832,000
14,727,593
3,846,099
Operating Profit
3,207,407
967,901
Interest Payable
Interest Receivable
3,000
1,000
Pre-Tax Profit
3,000
1,000
Tax
6,668,000
4,247,000
2,598,000
784,000
Profit After Tax
6,671,000
4,248,000
2,598,000
784,000
Dividends Paid
Retained Profit
6,671,000
4,248,000
2,598,000
784,000
Employee Costs
3,078,655
2,928,632
1,182,714
581,239
Number Of Employees
41
46
17
9
EBITDA*
3,207,407
967,901
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
8,507,000
782,000
4,814,000
Misc Debtors
5,794,000
6,848,000
Cash
misc current assets
total current assets
14,301,000
7,630,000
3,382,000
5,598,000
total assets
14,301,000
7,630,000
3,382,000
5,598,000
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
4,814,000
total current liabilities
4,814,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,814,000
net assets
14,301,000
7,630,000
3,382,000
784,000
total shareholders funds
14,301,000
7,630,000
3,382,000
784,000
May 2024
May 2023
May 2022
May 2021
Operating Activities
Operating Profit
3,207,407
967,901
Depreciation
Amortisation
Tax
6,668,000
4,247,000
2,598,000
784,000
Stock
Debtors
6,671,000
7,630,000
-4,814,000
4,814,000
Creditors
Accruals and Deferred Income
-4,814,000
4,814,000
Deferred Taxes & Provisions
Cash flow from operations
-3,000
-3,383,000
5,805,407
1,751,901
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
share issue
interest
3,000
1,000
cash flow from financing
3,000
1,000
cash and cash equivalents
cash
overdraft
change in cash
frontier games 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 frontier games limited. Get real-time insights into frontier games limited's credit score, group structure and payment trends.
Perform a competitor analysis for frontier games limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other large companies, companies in CB4 area or any other competitors across 12 key performance metrics.
frontier games limited Ownership
FRONTIER GAMES LIMITED group structure
Frontier Games Limited has no subsidiary companies.
Ultimate parent company
FRONTIER GAMES LIMITED
12553555
FRONTIER GAMES LIMITED Shareholders
The sole shareholder of Frontier Games Limited is Frontier Developments.
frontier developments
100%
frontier games limited directors
Frontier Games Limited currently has 5 directors.
The longest serving directors include
Mr Alexander Bevis (Apr 2020) and
Dr David Braben (Apr 2020).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2024
net assets
14.3m
+0.87%
total assets
14.3m
+0.87%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
frontier games limited company details
company number
12553555
Type
Private limited with Share Capital
industry
58210 - Publishing of computer games
incorporation date
April 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Audit Exemption Subsidiary
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
26 science park, milton road, cambridge, england, CB4 0FP
Bank
-
Legal Advisor
-
frontier games 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 frontier games limited.
frontier games 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 FRONTIER GAMES LIMITED. This can take several minutes, an email will notify you when this has completed.
frontier games limitedCompanies House Filings - See Documents
