Pomanda estimates the enterprise value of PUBLIC IMAGE PR LTD at £17.2k based on a Turnover of £61.7k and 0.28x industry multiple (adjusted for size and gross margin).
public image pr ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of PUBLIC IMAGE PR LTD at £0 based on an EBITDA of £-551 and a 2.13x industry multiple (adjusted for size and gross margin).
public image pr ltdEstimated Valuation
£28
Pomanda estimates the enterprise value of PUBLIC IMAGE PR LTD at £28 based on Net Assets of £13 and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Public Image Pr LtdOverview
Public Image Pr Ltd is a live company located in edinburgh, EH12 5JR with a Companies House number of SC656133. It operates in the public relations and communications activities sector, SIC Code 70210. Founded in March 2020, it's largest shareholder is
emma victoria bone
with a 100% stake. Public Image Pr Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£61.7k with
low
growth in recent years.
Pomanda's financial health check has awarded Public Image Pr Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £61.7k, make it smaller than the average company (£2.7m)
£61.7k - Public Image Pr Ltd
£2.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (10%)
2% - Public Image Pr Ltd
10% - Industry AVG
Production
with a gross margin of 38.7%, this company has a higher cost of product (61.4%)
38.7% - Public Image Pr Ltd
61.4% - Industry AVG
Profitability
an operating margin of -0.9% make it less profitable than the average company (8%)
-0.9% - Public Image Pr Ltd
8% - Industry AVG
Employees
with 2 employees, this is below the industry average (16)
2 - Public Image Pr Ltd
16 - Industry AVG
Pay Structure
on an average salary of £57.4k, the company has an equivalent pay structure (£57.4k)
£57.4k - Public Image Pr Ltd
£57.4k - Industry AVG
Efficiency
resulting in sales per employee of £30.9k, this is less efficient (£121.9k)
£30.9k - Public Image Pr Ltd
£121.9k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is earlier than average (63 days)
20 days - Public Image Pr Ltd
63 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (33 days)
67 days - Public Image Pr Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Public Image Pr Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Public Image Pr Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.8%, this is a higher level of debt than the average (65.2%)
99.8% - Public Image Pr Ltd
65.2% - Industry AVG
PUBLIC IMAGE PR LTD financials
EXPORT
Public Image Pr Ltd's latest turnover from March 2024 is estimated at £61.7 thousand and the company has net assets of £13. According to their latest financial statements, Public Image Pr Ltd 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
Turnover
61,748
64,621
98,588
57,481
Other Income Or Grants
Cost Of Sales
37,831
38,424
53,681
31,232
Gross Profit
23,918
26,196
44,908
26,249
Admin Expenses
24,469
27,439
43,438
25,489
Operating Profit
-551
-1,243
1,470
760
Interest Payable
Interest Receivable
Pre-Tax Profit
-551
-1,243
1,470
760
Tax
-279
-144
Profit After Tax
-551
-1,243
1,191
616
Dividends Paid
Retained Profit
-551
-1,243
1,191
616
Employee Costs
114,856
115,026
101,877
100,881
Number Of Employees
2
2
2
2
EBITDA*
-551
-1,243
1,470
760
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Tangible Assets
3,579
4,961
899
367
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,579
4,961
899
367
Stock & work in progress
Trade Debtors
3,416
4,496
25,152
5,036
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
3,416
4,496
25,152
5,036
total assets
6,995
9,457
26,051
5,403
Bank overdraft
Bank loan
Trade Creditors
6,982
8,893
24,244
4,787
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
6,982
8,893
24,244
4,787
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
6,982
8,893
24,244
4,787
net assets
13
564
1,807
616
total shareholders funds
13
564
1,807
616
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Activities
Operating Profit
-551
-1,243
1,470
760
Depreciation
Amortisation
Tax
-279
-144
Stock
Debtors
-1,080
-20,656
20,116
5,036
Creditors
-1,911
-15,351
19,457
4,787
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1,382
4,062
532
367
Investing Activities
capital expenditure
1,382
-4,062
-532
-367
Change in Investments
cash flow from investments
1,382
-4,062
-532
-367
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
public image pr 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 public image pr ltd. Get real-time insights into public image pr ltd's credit score, group structure and payment trends.
Perform a competitor analysis for public image pr ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EH12 area or any other competitors across 12 key performance metrics.
public image pr ltd Ownership
PUBLIC IMAGE PR LTD group structure
Public Image Pr Ltd has no subsidiary companies.
Ultimate parent company
PUBLIC IMAGE PR LTD
SC656133
PUBLIC IMAGE PR LTD Shareholders
The sole shareholder of Public Image Pr Ltd is Emma Victoria Bone.
emma victoria bone
100%
public image pr ltd directors
Public Image Pr Ltd currently has 2 directors.
The longest serving directors include
Mr Ian Bone (Mar 2020) and
Mrs Emma Bone (Mar 2020).
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 public image pr ltd.
public image pr 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 PUBLIC IMAGE PR LTD. This can take several minutes, an email will notify you when this has completed.
public image pr ltdCompanies House Filings - See Documents
