sideshow topco limited
sideshow topco limited Company Information
Company Number
13152812
Website
-Registered Address
avalon 26-32, oxford road, bournemouth, BH8 8EZ
Industry
Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
standbyco 21 b.v. 57.7%
anthony richard hill 31.1%
View Allsideshow topco limited Estimated Valuation
Pomanda estimates the enterprise value of SIDESHOW TOPCO LIMITED at £301.6m based on a Turnover of £67.8m and 4.45x industry multiple (adjusted for size and gross margin).
sideshow topco limited Estimated Valuation
Pomanda estimates the enterprise value of SIDESHOW TOPCO LIMITED at £224.9m based on an EBITDA of £13.3m and a 16.88x industry multiple (adjusted for size and gross margin).
sideshow topco limited Estimated Valuation
Pomanda estimates the enterprise value of SIDESHOW TOPCO LIMITED at £138.7m based on Net Assets of £81.1m and 1.71x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sideshow Topco Limited Overview
Sideshow Topco Limited is a live company located in bournemouth, BH8 8EZ with a Companies House number of 13152812. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in January 2021, it's largest shareholder is standbyco 21 b.v. with a 57.7% stake. Sideshow Topco Limited is a startup, large sized company, Pomanda has estimated its turnover at £67.8m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sideshow Topco Limited Health Check
Pomanda's financial health check has awarded Sideshow Topco Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £67.8m, make it larger than the average company (£18.4m)
£67.8m - Sideshow Topco Limited
£18.4m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Sideshow Topco Limited
- - Industry AVG
Production
with a gross margin of 73.7%, this company has a lower cost of product (35%)
73.7% - Sideshow Topco Limited
35% - Industry AVG
Profitability
an operating margin of -1.2% make it less profitable than the average company (4.9%)
-1.2% - Sideshow Topco Limited
4.9% - Industry AVG
Employees
with 738 employees, this is above the industry average (106)
738 - Sideshow Topco Limited
106 - Industry AVG
Pay Structure
on an average salary of £45.1k, the company has an equivalent pay structure (£41.8k)
£45.1k - Sideshow Topco Limited
£41.8k - Industry AVG
Efficiency
resulting in sales per employee of £91.8k, this is less efficient (£180.2k)
£91.8k - Sideshow Topco Limited
£180.2k - Industry AVG
Debtor Days
it gets paid by customers after 61 days, this is later than average (46 days)
61 days - Sideshow Topco Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 32 days, this is quicker than average (46 days)
32 days - Sideshow Topco Limited
46 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sideshow Topco Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 32 weeks, this is more cash available to meet short term requirements (15 weeks)
32 weeks - Sideshow Topco Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 57.4%, this is a lower level of debt than the average (69.2%)
57.4% - Sideshow Topco Limited
69.2% - Industry AVG
SIDESHOW TOPCO LIMITED financials
Sideshow Topco Limited's latest turnover from March 2023 is £67.8 million and the company has net assets of £81.1 million. According to their latest financial statements, Sideshow Topco Limited has 738 employees and maintains cash reserves of £9 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | |
|---|---|---|
| Turnover | 67,764,785 | 42,545,685 |
| Other Income Or Grants | 0 | 0 |
| Cost Of Sales | 17,802,504 | 5,639,102 |
| Gross Profit | 49,962,281 | 36,906,583 |
| Admin Expenses | 50,763,147 | 38,021,752 |
| Operating Profit | -800,866 | -1,115,169 |
| Interest Payable | 6,819,696 | 3,625,306 |
| Interest Receivable | 29,615 | 6,909 |
| Pre-Tax Profit | -7,590,947 | -4,733,566 |
| Tax | -2,078,408 | -1,288,465 |
| Profit After Tax | -9,669,355 | -6,022,031 |
| Dividends Paid | 0 | 0 |
| Retained Profit | -9,669,355 | -6,022,031 |
| Employee Costs | 33,311,928 | 19,003,432 |
| Number Of Employees | 738 | 445 |
| EBITDA* | 13,325,070 | 10,265,499 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | |
|---|---|---|
| Tangible Assets | 741,665 | 463,216 |
| Intangible Assets | 161,849,960 | 102,490,035 |
| Investments & Other | 0 | 0 |
| Debtors (Due After 1 year) | 2,019,130 | 2,550,141 |
| Total Fixed Assets | 164,610,755 | 105,503,392 |
| Stock & work in progress | 0 | 0 |
| Trade Debtors | 11,468,633 | 8,119,142 |
| Group Debtors | 0 | 0 |
| Misc Debtors | 5,254,565 | 3,300,362 |
| Cash | 9,006,343 | 10,578,802 |
| misc current assets | 25,000 | 0 |
| total current assets | 25,754,541 | 21,998,306 |
| total assets | 190,365,296 | 127,501,698 |
| Bank overdraft | 0 | 2,144 |
| Bank loan | 0 | 0 |
| Trade Creditors | 1,609,274 | 1,042,607 |
| Group/Directors Accounts | 0 | 0 |
| other short term finances | 0 | 0 |
| hp & lease commitments | 0 | 0 |
| other current liabilities | 12,739,417 | 13,332,460 |
| total current liabilities | 14,348,691 | 14,377,211 |
| loans | 94,903,231 | 62,774,772 |
| hp & lease commitments | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 |
| other liabilities | 0 | 0 |
| provisions | 16,602 | 99,614 |
| total long term liabilities | 94,919,833 | 62,874,386 |
| total liabilities | 109,268,524 | 77,251,597 |
| net assets | 81,096,772 | 50,250,101 |
| total shareholders funds | 81,096,772 | 50,250,101 |
| Mar 2023 | Mar 2022 | |
|---|---|---|
| Operating Activities | ||
| Operating Profit | -800,866 | -1,115,169 |
| Depreciation | 393,837 | 176,474 |
| Amortisation | 13,732,099 | 11,204,194 |
| Tax | -2,078,408 | -1,288,465 |
| Stock | 0 | 0 |
| Debtors | 4,772,683 | 13,969,645 |
| Creditors | 566,667 | 1,042,607 |
| Accruals and Deferred Income | -593,043 | 13,332,460 |
| Deferred Taxes & Provisions | -83,012 | 99,614 |
| Cash flow from operations | 6,364,591 | 9,482,070 |
| Investing Activities | ||
| capital expenditure | 0 | 0 |
| Change in Investments | 0 | 0 |
| cash flow from investments | 0 | 0 |
| Financing Activities | ||
| Bank loans | 0 | 0 |
| Group/Directors Accounts | 0 | 0 |
| Other Short Term Loans | 0 | 0 |
| Long term loans | 32,128,459 | 62,774,772 |
| Hire Purchase and Lease Commitments | 0 | 0 |
| other long term liabilities | 0 | 0 |
| share issue | ||
| interest | -6,790,081 | -3,618,397 |
| cash flow from financing | 65,854,404 | 115,428,507 |
| cash and cash equivalents | ||
| cash | -1,572,459 | 10,578,802 |
| overdraft | -2,144 | 2,144 |
| change in cash | -1,570,315 | 10,576,658 |
sideshow topco limited Credit Report and Business Information
Sideshow Topco Limited Competitor Analysis
Perform a competitor analysis for sideshow topco limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
sideshow topco limited Ownership
SIDESHOW TOPCO LIMITED group structure
Sideshow Topco Limited has 1 subsidiary company.
Ultimate parent company
STANDBYCO 21 BV
#0125527
1 parent
SIDESHOW TOPCO LIMITED
13152812
1 subsidiary
sideshow topco limited directors
Sideshow Topco Limited currently has 5 directors. The longest serving directors include Mr Anthony Hill (Feb 2021) and Mr Jonathan Russell (Feb 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Anthony Hill | England | 56 years | Feb 2021 | - | Director |
| Mr Jonathan Russell | England | 56 years | Feb 2021 | - | Director |
| Ms Wendy McMillan | United Kingdom | 48 years | Mar 2024 | - | Director |
| Mr Mark Epps | England | 39 years | Mar 2024 | - | Director |
| Mr Nicholas Manning | United Kingdom | 33 years | Mar 2024 | - | Director |
P&L
March 2023turnover
67.8m
+59%
operating profit
-800.9k
-28%
gross margin
73.8%
-15.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
81.1m
+0.61%
total assets
190.4m
+0.49%
cash
9m
-0.15%
net assets
Total assets minus all liabilities
Similar Companies
sideshow topco limited company details
company number
13152812
Type
Private limited with Share Capital
industry
64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
incorporation date
January 2021
age
3
accounts
Group
ultimate parent company
previous names
project kite topco limited (May 2021)
incorporated
UK
address
avalon 26-32, oxford road, bournemouth, BH8 8EZ
last accounts submitted
March 2023
sideshow topco 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 5 charges/mortgages relating to sideshow topco limited. Currently there are 5 open charges and 0 have been satisfied in the past.
sideshow topco limited Companies House Filings - See Documents
| date | description | view/download |
|---|
