Pomanda estimates the enterprise value of A-SIDE STUDIOS LIMITED at £33.4k based on a Turnover of £108.5k and 0.31x industry multiple (adjusted for size and gross margin).
a-side studios limitedEstimated Valuation
£4.9k
Pomanda estimates the enterprise value of A-SIDE STUDIOS LIMITED at £4.9k based on an EBITDA of £2.1k and a 2.37x industry multiple (adjusted for size and gross margin).
a-side studios limitedEstimated Valuation
£35.5k
Pomanda estimates the enterprise value of A-SIDE STUDIOS LIMITED at £35.5k based on Net Assets of £24.2k and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A-side Studios LimitedOverview
A-side Studios Limited is a live company located in glasgow, G20 9BT with a Companies House number of SC340195. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in March 2008, it's largest shareholder is
james donald gilmour wilson
with a 33.3% stake. A-side Studios Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£108.5k with
rapid
growth in recent years.
Pomanda's financial health check has awarded A-Side Studios Limited a 2.5 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 Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £108.5k, make it smaller than the average company (£500.3k)
£108.5k - A-side Studios Limited
£500.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (12.7%)
39% - A-side Studios Limited
12.7% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (45.8%)
23.3% - A-side Studios Limited
45.8% - Industry AVG
Profitability
an operating margin of 1.9% make it less profitable than the average company (8.5%)
1.9% - A-side Studios Limited
8.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - A-side Studios Limited
3 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
£48.7k - A-side Studios Limited
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £54.2k, this is less efficient (£142.8k)
£54.2k - A-side Studios Limited
£142.8k - Industry AVG
Debtor Days
it gets paid by customers after 120 days, this is later than average (29 days)
120 days - A-side Studios Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 47 days, this is slower than average (33 days)
47 days - A-side Studios Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - A-side Studios Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - A-side Studios Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 33.5%, this is a lower level of debt than the average (70.2%)
33.5% - A-side Studios Limited
70.2% - Industry AVG
A-SIDE STUDIOS LIMITED financials
EXPORT
A-Side Studios Limited's latest turnover from March 2024 is estimated at £108.5 thousand and the company has net assets of £24.2 thousand. According to their latest financial statements, A-Side Studios Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
108,493
87,729
57,818
40,078
44,218
47,430
35,372
36,410
20,776
6,469
5,923
7,759
13,947
22,298
22,315
Other Income Or Grants
Cost Of Sales
83,225
70,565
46,522
31,568
34,055
34,688
26,765
28,567
15,741
4,622
4,648
5,797
10,106
16,426
16,275
Gross Profit
25,267
17,163
11,296
8,510
10,164
12,742
8,607
7,843
5,035
1,847
1,275
1,963
3,841
5,873
6,040
Admin Expenses
23,210
22,183
4,600
18,420
5,418
-3,009
1,024
-87,691
9,645
-181
3,594
-4,340
-8,809
10,709
77,335
Operating Profit
2,057
-5,020
6,696
-9,910
4,746
15,751
7,583
95,534
-4,610
2,028
-2,319
6,303
12,650
-4,836
-71,295
Interest Payable
Interest Receivable
14
74
68
41
38
43
57
32
Pre-Tax Profit
2,057
-5,020
6,696
-9,910
4,746
15,751
7,583
95,548
-4,536
2,096
-2,278
6,341
12,693
-4,779
-71,263
Tax
-514
-1,272
-902
-2,993
-1,441
-19,109
-440
-1,522
-3,300
Profit After Tax
1,543
-5,020
5,424
-9,910
3,844
12,758
6,142
76,438
-4,536
1,656
-2,278
4,819
9,393
-4,779
-71,263
Dividends Paid
Retained Profit
1,543
-5,020
5,424
-9,910
3,844
12,758
6,142
76,438
-4,536
1,656
-2,278
4,819
9,393
-4,779
-71,263
Employee Costs
97,442
76,408
40,772
45,167
45,547
46,928
42,152
41,397
47,061
47,886
48,051
46,433
45,154
46,864
47,352
Number Of Employees
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
2,057
-5,020
6,696
-9,910
4,746
15,751
7,583
95,534
1,491
7,147
3,359
12,633
19,973
3,730
-58,180
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
6,636
13,273
19,909
26,545
31,322
6,237
10,433
10,801
7,857
9,532
11,489
14,469
18,197
23,412
Intangible Assets
5,000
7,500
10,000
12,500
15,000
17,500
20,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,636
13,273
19,909
26,545
31,322
6,237
10,433
15,801
15,357
19,532
23,989
29,469
35,697
43,412
Stock & work in progress
750
380
1,469
883
830
830
1,500
Trade Debtors
35,938
27,459
25,842
13,782
17,227
13,617
13,597
13,023
5,539
487
54
657
1,675
2,440
95
Group Debtors
Misc Debtors
493
493
493
493
7,106
Cash
11,084
18,640
8,627
7,611
7,415
9,767
12,910
misc current assets
5,796
6,529
total current assets
36,431
27,952
26,335
14,275
24,333
19,413
20,126
13,023
17,373
19,507
10,150
9,151
9,920
13,037
14,505
total assets
36,431
34,588
39,608
34,184
50,878
50,735
26,363
23,456
33,174
34,864
29,682
33,140
39,389
48,734
57,917
Bank overdraft
Bank loan
Trade Creditors
10,800
10,800
10,800
10,800
10,694
18,511
4,957
14,006
21,162
18,316
14,790
15,970
27,038
45,776
50,180
Group/Directors Accounts
69,000
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
10,800
10,800
10,800
10,800
10,694
18,511
4,957
14,006
21,162
18,316
14,790
15,970
27,038
45,776
119,180
loans
hp & lease commitments
Accruals and Deferred Income
1,400
1,100
1,100
1,100
7,990
3,874
5,814
other liabilities
provisions
total long term liabilities
1,400
1,100
1,100
1,100
7,990
3,874
5,814
total liabilities
12,200
11,900
11,900
11,900
18,684
22,385
10,771
14,006
21,162
18,316
14,790
15,970
27,038
45,776
119,180
net assets
24,231
22,688
27,708
22,284
32,194
28,350
15,592
9,450
12,012
16,548
14,892
17,170
12,351
2,958
-61,263
total shareholders funds
24,231
22,688
27,708
22,284
32,194
28,350
15,592
9,450
12,012
16,548
14,892
17,170
12,351
2,958
-61,263
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
2,057
-5,020
6,696
-9,910
4,746
15,751
7,583
95,534
-4,610
2,028
-2,319
6,303
12,650
-4,836
-71,295
Depreciation
3,601
2,619
3,178
3,830
4,823
6,066
10,615
Amortisation
2,500
2,500
2,500
2,500
2,500
2,500
2,500
Tax
-514
-1,272
-902
-2,993
-1,441
-19,109
-440
-1,522
-3,300
Stock
-750
370
-1,089
586
53
-670
1,500
Debtors
8,479
1,617
12,060
-10,058
10,716
20
574
7,484
5,052
433
-603
-1,018
-765
2,345
95
Creditors
106
-7,817
13,554
-9,049
-7,156
2,846
3,526
-1,180
-11,068
-18,738
-4,404
50,180
Accruals and Deferred Income
300
-6,890
4,116
-1,940
5,814
Deferred Taxes & Provisions
Cash flow from operations
-6,636
-6,637
-6,636
-6,636
-10,573
24,352
2,333
62,535
-1,085
10,889
2,196
1,008
-1,300
-2,349
-9,595
Investing Activities
capital expenditure
6,636
6,637
6,636
6,636
4,777
-25,085
4,196
5,368
-6,545
-944
-1,221
-850
-1,095
-851
-56,527
Change in Investments
cash flow from investments
6,636
6,637
6,636
6,636
4,777
-25,085
4,196
5,368
-6,545
-944
-1,221
-850
-1,095
-851
-56,527
Financing Activities
Bank loans
Group/Directors Accounts
-69,000
69,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-79,000
69,000
10,000
interest
14
74
68
41
38
43
57
32
cash flow from financing
-78,986
74
68
41
38
43
57
79,032
cash and cash equivalents
cash
-11,084
-7,556
10,013
1,016
196
-2,352
-3,143
12,910
overdraft
change in cash
-11,084
-7,556
10,013
1,016
196
-2,352
-3,143
12,910
a-side studios 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 a-side studios limited. Get real-time insights into a-side studios limited's credit score, group structure and payment trends.
Perform a competitor analysis for a-side studios limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in G20 area or any other competitors across 12 key performance metrics.
a-side studios limited Ownership
A-SIDE STUDIOS LIMITED group structure
A-Side Studios Limited has no subsidiary companies.
Ultimate parent company
A-SIDE STUDIOS LIMITED
SC340195
A-SIDE STUDIOS LIMITED Shareholders
The largest shareholders in A-Side Studios Limited include James Donald Gilmour Wilson and Garry Maclean.
james donald gilmour wilson
33.33%
garry maclean
33.33%
colin johnson
33.33%
a-side studios limited directors
A-Side Studios Limited currently has 3 directors.
The longest serving directors include
Mr James Wilson (Mar 2008) and
Mr Garry MacLean (Apr 2010).
59200 - Sound recording and music publishing activities
incorporation date
March 2008
age
17
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
unit b1 24 craigmount street, glasgow, G20 9BT
Bank
-
Legal Advisor
-
a-side studios 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 a-side studios limited.
a-side studios 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 A-SIDE STUDIOS LIMITED. This can take several minutes, an email will notify you when this has completed.
a-side studios limitedCompanies House Filings - See Documents
