frame media limited
frame media limited Company Information
Company Number
SC581072
Website
frame.agencyRegistered Address
third floor, 2 semple street, edinburgh, EH3 8BL
Industry
Other business support service activities n.e.c.
Telephone
01313701542
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
frame group limited 75.2%
charles james crawford 24.8%
frame media limited Estimated Valuation
Pomanda estimates the enterprise value of FRAME MEDIA LIMITED at £268k based on a Turnover of £476.1k and 0.56x industry multiple (adjusted for size and gross margin).
frame media limited Estimated Valuation
Pomanda estimates the enterprise value of FRAME MEDIA LIMITED at £0 based on an EBITDA of £-177.8k and a 4.4x industry multiple (adjusted for size and gross margin).
frame media limited Estimated Valuation
Pomanda estimates the enterprise value of FRAME MEDIA LIMITED at £0 based on Net Assets of £-178.4k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frame Media Limited Overview
Frame Media Limited is a dissolved company that was located in edinburgh, EH3 8BL with a Companies House number of SC581072. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2017, it's largest shareholder was frame group limited with a 75.2% stake. The last turnover for Frame Media Limited was estimated at £476.1k.
Upgrade for unlimited company reports & a free credit check
Frame Media Limited Health Check
Pomanda's financial health check has awarded Frame Media Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £476.1k, make it smaller than the average company (£2.6m)
- Frame Media Limited
£2.6m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Frame Media Limited
- - Industry AVG
Production
with a gross margin of 37.2%, this company has a comparable cost of product (37.2%)
- Frame Media Limited
37.2% - Industry AVG
Profitability
an operating margin of -37.5% make it less profitable than the average company (5.7%)
- Frame Media Limited
5.7% - Industry AVG
Employees
with 5 employees, this is below the industry average (22)
5 - Frame Media Limited
22 - Industry AVG
Pay Structure
on an average salary of £43.9k, the company has an equivalent pay structure (£43.9k)
- Frame Media Limited
£43.9k - Industry AVG
Efficiency
resulting in sales per employee of £95.2k, this is less efficient (£146.1k)
- Frame Media Limited
£146.1k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (46 days)
- Frame Media Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 115 days, this is slower than average (33 days)
- Frame Media Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Frame Media Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (20 weeks)
0 weeks - Frame Media Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 170.3%, this is a higher level of debt than the average (67.7%)
170.3% - Frame Media Limited
67.7% - Industry AVG
FRAME MEDIA LIMITED financials
Frame Media Limited's latest turnover from December 2018 is estimated at £476.1 thousand and the company has net assets of -£178.4 thousand. According to their latest financial statements, Frame Media Limited has 5 employees and maintains cash reserves of £3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2018 | |
|---|---|
| Turnover | |
| Other Income Or Grants | |
| Cost Of Sales | |
| Gross Profit | |
| Admin Expenses | |
| Operating Profit | |
| Interest Payable | |
| Interest Receivable | |
| Pre-Tax Profit | |
| Tax | |
| Profit After Tax | |
| Dividends Paid | |
| Retained Profit | |
| Employee Costs | |
| Number Of Employees | 5 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2018 | |
|---|---|
| Tangible Assets | 3,489 |
| Intangible Assets | 0 |
| Investments & Other | 0 |
| Debtors (Due After 1 year) | 0 |
| Total Fixed Assets | 3,489 |
| Stock & work in progress | 0 |
| Trade Debtors | 20,695 |
| Group Debtors | 0 |
| Misc Debtors | 226,521 |
| Cash | 2,990 |
| misc current assets | 0 |
| total current assets | 250,206 |
| total assets | 253,695 |
| Bank overdraft | 0 |
| Bank loan | 0 |
| Trade Creditors | 94,969 |
| Group/Directors Accounts | 136,360 |
| other short term finances | 0 |
| hp & lease commitments | 0 |
| other current liabilities | 200,753 |
| total current liabilities | 432,082 |
| loans | 0 |
| hp & lease commitments | 0 |
| Accruals and Deferred Income | 0 |
| other liabilities | 0 |
| provisions | 0 |
| total long term liabilities | 0 |
| total liabilities | 432,082 |
| net assets | -178,387 |
| total shareholders funds | -178,387 |
| Dec 2018 | |
|---|---|
| Operating Activities | |
| Operating Profit | |
| Depreciation | 629 |
| Amortisation | 0 |
| Tax | |
| Stock | 0 |
| Debtors | 247,216 |
| Creditors | 94,969 |
| Accruals and Deferred Income | 200,753 |
| Deferred Taxes & Provisions | 0 |
| Cash flow from operations | |
| Investing Activities | |
| capital expenditure | |
| Change in Investments | 0 |
| cash flow from investments | |
| Financing Activities | |
| Bank loans | 0 |
| Group/Directors Accounts | 136,360 |
| Other Short Term Loans | 0 |
| Long term loans | 0 |
| Hire Purchase and Lease Commitments | 0 |
| other long term liabilities | 0 |
| share issue | |
| interest | |
| cash flow from financing | |
| cash and cash equivalents | |
| cash | 2,990 |
| overdraft | 0 |
| change in cash | 2,990 |
frame media limited Credit Report and Business Information
Frame Media Limited Competitor Analysis
Perform a competitor analysis for frame media limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other undefined companies, companies in EH3 area or any other competitors across 12 key performance metrics.
frame media limited Ownership
FRAME MEDIA LIMITED group structure
Frame Media Limited has no subsidiary companies.
frame media limited directors
Frame Media Limited currently has 4 directors. The longest serving directors include Mr Charles Crawford (Nov 2017) and Mr Angus Walker (Nov 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Charles Crawford | United Kingdom | 51 years | Nov 2017 | - | Director |
| Mr Angus Walker | United Kingdom | 61 years | Nov 2017 | - | Director |
| Mr Gary O'Donnell | United Kingdom | 52 years | Nov 2017 | - | Director |
| Roslynn MacKay | United Kingdom | 64 years | Nov 2017 | - | Director |
P&L
December 2018turnover
476.1k
0%
operating profit
-178.4k
0%
gross margin
37.3%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2018net assets
-178.4k
0%
total assets
253.7k
0%
cash
3k
0%
net assets
Total assets minus all liabilities
frame media limited company details
company number
SC581072
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
November 2017
age
7
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
December 2018
address
third floor, 2 semple street, edinburgh, EH3 8BL
accountant
BDO LLP
auditor
-
frame media 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 frame media limited.
frame media limited Companies House Filings - See Documents
| date | description | view/download |
|---|
