Pomanda estimates the enterprise value of CROWDSURF LIMITED at £610.9k based on a Turnover of £923.4k and 0.66x industry multiple (adjusted for size and gross margin).
crowdsurf limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWDSURF LIMITED at £0 based on an EBITDA of £-822.9k and a 4.53x industry multiple (adjusted for size and gross margin).
crowdsurf limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWDSURF LIMITED at £0 based on Net Assets of £-645.3k and 1.78x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crowdsurf LimitedOverview
Crowdsurf Limited is a live company located in brighton, BN1 9SB with a Companies House number of 13128232. It operates in the video production activities sector, SIC Code 59112. Founded in January 2021, it's largest shareholder is
daniel albion marinker
with a 59.4% stake. Crowdsurf Limited is a startup,
small sized company, Pomanda has estimated its turnover at
£923.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Crowdsurf Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
6 Weak
Size
annual sales of £923.4k, make it smaller than the average company (£2.7m)
£923.4k - Crowdsurf Limited
£2.7m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Crowdsurf Limited
- - Industry AVG
Production
with a gross margin of 54.1%, this company has a comparable cost of product (54.1%)
54.1% - Crowdsurf Limited
54.1% - Industry AVG
Profitability
an operating margin of -89.6% make it less profitable than the average company (4.6%)
-89.6% - Crowdsurf Limited
4.6% - Industry AVG
Employees
with 14 employees, this is below the industry average (20)
14 - Crowdsurf Limited
20 - Industry AVG
Pay Structure
on an average salary of £45.4k, the company has an equivalent pay structure (£45.4k)
£45.4k - Crowdsurf Limited
£45.4k - Industry AVG
Efficiency
resulting in sales per employee of £66k, this is less efficient (£101.6k)
£66k - Crowdsurf Limited
£101.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Crowdsurf Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 65 days, this is slower than average (33 days)
65 days - Crowdsurf Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crowdsurf Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (47 weeks)
2 weeks - Crowdsurf Limited
47 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 370.2%, this is a higher level of debt than the average (48.9%)
370.2% - Crowdsurf Limited
48.9% - Industry AVG
CROWDSURF LIMITED financials
EXPORT
Crowdsurf Limited's latest turnover from June 2023 is estimated at £923.4 thousand and the company has net assets of -£645.3 thousand. According to their latest financial statements, Crowdsurf Limited has 14 employees and maintains cash reserves of £39.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Turnover
923,396
144,229
Other Income Or Grants
Cost Of Sales
424,049
71,781
Gross Profit
499,347
72,448
Admin Expenses
1,326,664
277,435
Operating Profit
-827,317
-204,987
Interest Payable
Interest Receivable
1,095
24
Pre-Tax Profit
-826,222
-204,963
Tax
Profit After Tax
-826,222
-204,963
Dividends Paid
Retained Profit
-826,222
-204,963
Employee Costs
635,700
85,858
Number Of Employees
14
2
EBITDA*
-822,927
-204,759
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Tangible Assets
16,181
1,620
Intangible Assets
39,539
12,153
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
55,720
13,773
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
143,210
72,784
Cash
39,906
3,883
misc current assets
total current assets
183,116
76,667
total assets
238,836
90,440
Bank overdraft
Bank loan
Trade Creditors
76,261
18,533
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
807,860
210,277
total current liabilities
884,121
228,810
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
884,121
228,810
net assets
-645,285
-138,370
total shareholders funds
-645,285
-138,370
Jun 2023
Jun 2022
Operating Activities
Operating Profit
-827,317
-204,987
Depreciation
4,390
228
Amortisation
Tax
Stock
Debtors
70,426
72,784
Creditors
57,728
18,533
Accruals and Deferred Income
597,583
210,277
Deferred Taxes & Provisions
Cash flow from operations
-238,042
-48,733
Investing Activities
capital expenditure
-46,337
-14,001
Change in Investments
cash flow from investments
-46,337
-14,001
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
319,307
66,593
interest
1,095
24
cash flow from financing
320,402
66,617
cash and cash equivalents
cash
36,023
3,883
overdraft
change in cash
36,023
3,883
crowdsurf 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 crowdsurf limited. Get real-time insights into crowdsurf limited's credit score, group structure and payment trends.
Perform a competitor analysis for crowdsurf limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in BN1 area or any other competitors across 12 key performance metrics.
crowdsurf limited Ownership
CROWDSURF LIMITED group structure
Crowdsurf Limited has no subsidiary companies.
Ultimate parent company
CROWDSURF LIMITED
13128232
CROWDSURF LIMITED Shareholders
The largest shareholders in Crowdsurf Limited include Daniel Albion Marinker and David Narain Agrawal.
daniel albion marinker
59.38%
david narain agrawal
25.45%
jason robert knight
9.42%
nazareth shamlian
1.45%
mokbul khan
1.26%
simon latham
1.19%
berthe latreille
0.98%
diahanne rhiney
0.48%
rickard coussins
0.39%
crowdsurf limited directors
Crowdsurf Limited currently has 3 directors.
The longest serving directors include
Mr Daniel Marinker (Jan 2021) and
Mr David Agrawal (Jan 2021).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023
net assets
-645.3k
+3.66%
total assets
238.8k
+1.64%
cash
39.9k
+9.28%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
crowdsurf limited company details
company number
13128232
Type
Private limited with Share Capital
industry
62011 - Ready-made interactive leisure and entertainment software development
59112 - Video production activities
62012 - Business and domestic software development
incorporation date
January 2021
age
4
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
tinderbox live limited (December 2021)
accountant
-
auditor
-
address
sussex innovation centre, science park square, brighton, BN1 9SB
Bank
-
Legal Advisor
-
crowdsurf 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 found 1 charges/mortgages relating to crowdsurf limited. Currently there are 0 open charges and 1 have been satisfied in the past.
crowdsurf 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 CROWDSURF LIMITED. This can take several minutes, an email will notify you when this has completed.
crowdsurf limitedCompanies House Filings - See Documents
