
Group Structure
View All
Industry
Public relations and communication activities
Registered Address
3 rosebery crescent lane, haymarket, edinburgh, lothian, EH12 5JR
Website
pilofficial.comPomanda 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).
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).
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 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
2 Strong
1 Regular
7 Weak
Size
annual sales of £61.7k, make it smaller than the average company (£2.7m)
- 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%)
- 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%)
- Public Image Pr Ltd
61.4% - Industry AVG
Profitability
an operating margin of -0.9% make it less profitable than the average company (8%)
- 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)
- Public Image Pr Ltd
£57.4k - Industry AVG
Efficiency
resulting in sales per employee of £30.9k, this is less efficient (£121.9k)
- 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)
- Public Image Pr Ltd
63 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (33 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'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 | ||||
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 | 2 | 2 | 2 | 2 |
EBITDA* |
* 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 | ||||
Depreciation | ||||
Amortisation | ||||
Tax | ||||
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 | ||||
Investing Activities | ||||
capital expenditure | ||||
Change in Investments | ||||
cash flow from investments | ||||
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 |
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 group structure
Public Image Pr Ltd has no subsidiary companies.
Ultimate parent company
PUBLIC IMAGE PR LTD
SC656133
Public Image Pr Ltd currently has 2 directors. The longest serving directors include Mr Ian Bone (Mar 2020) and Mrs Emma Bone (Mar 2020).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Ian Bone | 61 years | Mar 2020 | - | Director | |
Mrs Emma Bone | 54 years | Mar 2020 | - | Director |
P&L
March 2024turnover
61.7k
-4%
operating profit
-551
0%
gross margin
38.8%
-4.45%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
13
-0.98%
total assets
7k
-0.26%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
company number
SC656133
Type
Private limited with Share Capital
industry
70210 - Public relations and communication activities
incorporation date
March 2020
age
5
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
3 rosebery crescent lane, haymarket, edinburgh, lothian, EH12 5JR
Bank
-
Legal Advisor
-
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.
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.
date | description | view/download |
---|