Pomanda estimates the enterprise value of LITTLE GAY BROTHER LTD at £64.6k based on a Turnover of £166.2k and 0.39x industry multiple (adjusted for size and gross margin).
little gay brother ltdEstimated Valuation
£165.5k
Pomanda estimates the enterprise value of LITTLE GAY BROTHER LTD at £165.5k based on an EBITDA of £40k and a 4.14x industry multiple (adjusted for size and gross margin).
little gay brother ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LITTLE GAY BROTHER LTD at £0 based on Net Assets of £-66.4k and 1.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Little Gay Brother LtdOverview
Little Gay Brother Ltd is a live company located in london, EC2A 4NE with a Companies House number of 13107392. It operates in the support activities to performing arts sector, SIC Code 90020. Founded in December 2020, it's largest shareholder is
clayton wright
with a 100% stake. Little Gay Brother Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£166.2k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Little Gay Brother Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £166.2k, make it smaller than the average company (£321.8k)
£166.2k - Little Gay Brother Ltd
£321.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Little Gay Brother Ltd
- - Industry AVG
Production
with a gross margin of 8.3%, this company has a higher cost of product (29.5%)
8.3% - Little Gay Brother Ltd
29.5% - Industry AVG
Profitability
an operating margin of 24.1% make it more profitable than the average company (2.1%)
24.1% - Little Gay Brother Ltd
2.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Little Gay Brother Ltd
6 - Industry AVG
Pay Structure
on an average salary of £28.5k, the company has an equivalent pay structure (£28.5k)
£28.5k - Little Gay Brother Ltd
£28.5k - Industry AVG
Efficiency
resulting in sales per employee of £166.2k, this is more efficient (£79.3k)
£166.2k - Little Gay Brother Ltd
£79.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Little Gay Brother Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 160 days, this is slower than average (15 days)
160 days - Little Gay Brother Ltd
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Little Gay Brother Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (111 weeks)
0 weeks - Little Gay Brother Ltd
111 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8872.4%, this is a higher level of debt than the average (26.5%)
8872.4% - Little Gay Brother Ltd
26.5% - Industry AVG
LITTLE GAY BROTHER LTD financials
EXPORT
Little Gay Brother Ltd's latest turnover from December 2024 is estimated at £166.2 thousand and the company has net assets of -£66.4 thousand. According to their latest financial statements, Little Gay Brother Ltd has 1 employee and maintains cash reserves of £757 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Turnover
166,212
151,203
1,591
Other Income Or Grants
Cost Of Sales
152,362
136,012
1,409
Gross Profit
13,850
15,192
182
Admin Expenses
-26,175
111,164
57
31
Operating Profit
40,025
-95,972
125
-31
Interest Payable
672
568
Interest Receivable
66
70
443
31
Pre-Tax Profit
40,091
-96,575
Tax
-10,023
Profit After Tax
30,068
-96,575
Dividends Paid
Retained Profit
30,068
-96,575
Employee Costs
28,457
28,783
26,428
Number Of Employees
1
1
1
EBITDA*
40,025
-95,972
125
-31
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Tangible Assets
Intangible Assets
Investments & Other
1,200
Debtors (Due After 1 year)
Total Fixed Assets
1,200
Stock & work in progress
Trade Debtors
1,286
Group Debtors
Misc Debtors
Cash
757
1,887
772
24,545
misc current assets
10,851
28,475
total current assets
757
3,173
11,623
53,020
total assets
757
3,173
12,823
53,020
Bank overdraft
Bank loan
Trade Creditors
67,164
99,648
769
Group/Directors Accounts
41,059
other short term finances
hp & lease commitments
other current liabilities
11,861
total current liabilities
67,164
99,648
769
52,920
loans
11,954
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
11,954
total liabilities
67,164
99,648
12,723
52,920
net assets
-66,407
-96,475
100
100
total shareholders funds
-66,407
-96,475
100
100
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Operating Activities
Operating Profit
40,025
-95,972
125
-31
Depreciation
Amortisation
Tax
-10,023
Stock
Debtors
-1,286
1,286
Creditors
-32,484
98,879
769
Accruals and Deferred Income
-11,861
11,861
Deferred Taxes & Provisions
Cash flow from operations
-1,196
1,621
-10,967
11,830
Investing Activities
capital expenditure
Change in Investments
-1,200
1,200
cash flow from investments
1,200
-1,200
Financing Activities
Bank loans
Group/Directors Accounts
-41,059
41,059
Other Short Term Loans
Long term loans
-11,954
11,954
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
66
-602
-125
31
cash flow from financing
66
-12,556
-29,230
41,190
cash and cash equivalents
cash
-1,130
1,115
-23,773
24,545
overdraft
change in cash
-1,130
1,115
-23,773
24,545
little gay brother 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 little gay brother ltd. Get real-time insights into little gay brother ltd's credit score, group structure and payment trends.
Perform a competitor analysis for little gay brother ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in EC2A area or any other competitors across 12 key performance metrics.
little gay brother ltd Ownership
LITTLE GAY BROTHER LTD group structure
Little Gay Brother Ltd has no subsidiary companies.
Ultimate parent company
LITTLE GAY BROTHER LTD
13107392
LITTLE GAY BROTHER LTD Shareholders
The sole shareholder of Little Gay Brother Ltd is Clayton Wright.
clayton wright
100%
little gay brother ltd directors
Little Gay Brother Ltd currently has 1 director, Mr Clayton Wright serving since Dec 2020.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2024
net assets
-66.4k
-0.31%
total assets
757
-0.76%
cash
757
-0.6%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
little gay brother ltd company details
company number
13107392
Type
Private limited with Share Capital
industry
90010 - Performing arts
90020 - Support activities to performing arts
incorporation date
December 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
December 2024
previous names
N/A
accountant
-
auditor
-
address
3rd floor 86-90 paul street, london, EC2A 4NE
Bank
-
Legal Advisor
-
little gay brother 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 little gay brother ltd.
little gay brother 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 LITTLE GAY BROTHER LTD. This can take several minutes, an email will notify you when this has completed.
little gay brother ltdCompanies House Filings - See Documents
