Altered Images Limited

POWER SEARCH PRICING

SOLUTIONS

altered images limited Company Information

Live

MatureMidHealthy

Company Number

03232970

Website

www.alteredimagesltd.com

Registered Address

1 park road, hampton wick, kingston upon thames, surrey, KT1 4AS

Industry

Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

Telephone

01352733202

Next Accounts Due

December 2024

Group Structure

View All

Directors

Nicholas Frith18 Years

Anthony Gill5 Years

Shareholders

manorway (media) group ltd 100%

altered images limited Estimated Valuation

£4.5m

Pomanda estimates the enterprise value of ALTERED IMAGES LIMITED at £4.5m based on a Turnover of £9.2m and 0.49x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Altered Images Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Altered Images Limited is a live company located in kingston upon thames, KT1 4AS with a Companies House number of 03232970. It operates in the other retail sale of new goods in specialised stores (not commercial art galleries and opticians) sector, SIC Code 47789. Founded in August 1996, it's largest shareholder is manorway (media) group ltd with a 100% stake. Altered Images Limited is a mature, mid sized company, Pomanda has estimated its turnover at £9.2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Altered Images Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

2 Regular

5 Weak

Size

annual sales of £9.2m, make it larger than the average company (£6.7m)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (3.7%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for altered images limited. Get real-time insights into altered images limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for altered images limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

ALTERED IMAGES LIMITED group structure

Altered Images Limited has no subsidiary companies.

Ultimate parent company

ALTERED IMAGES LIMITED

03232970

ALTERED IMAGES LIMITED Shareholders

manorway (media) group ltd

100%

Altered Images Limited currently has 2 directors. The longest serving directors include Mr Nicholas Frith (Apr 2006) and Mr Anthony Gill (Aug 2018).

officer	country	age	start	end	role
Mr Nicholas Frith	United Kingdom	53 years	Apr 2006	-	Director
Mr Anthony Gill		43 years	Aug 2018	-	Director

EXPORT

Altered Images Limited's latest turnover from March 2023 is estimated at £9.2 million and the company has net assets of £107.4 thousand. According to their latest financial statements, Altered Images Limited has 15 employees and maintains cash reserves of £119.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	9,202,420	7,764,364	6,794,931	6,104,049	6,082,559	5,301,680	5,240,552	5,727,293	15,036,723	12,344,854	13,708,399	9,005,423	10,697,272	10,639,876
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	4,959,157	4,497,868	3,938,107	3,578,330	3,546,893	3,010,309	3,034,335	3,358,216	9,040,818	7,444,581	8,405,996	5,523,734	6,492,643	6,363,055
Gross Profit	4,243,263	3,266,496	2,856,824	2,525,719	2,535,666	2,291,370	2,206,217	2,369,077	5,995,905	4,900,273	5,302,403	3,481,689	4,204,629	4,276,820
Admin Expenses	4,858,675	2,934,306	2,907,773	2,513,986	2,478,917	2,318,402	2,087,783	2,381,783	5,951,418	4,938,448	5,258,297	3,440,291	4,206,186	3,868,868
Operating Profit	-615,412	332,190	-50,949	11,733	56,749	-27,032	118,434	-12,706	44,487	-38,175	44,106	41,398	-1,557	407,952
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	7,945	2,535	360	241	1,398	689	217	464	532	625	1,015	1,010	336	2
Pre-Tax Profit	-607,467	334,725	-50,589	11,974	58,147	-26,343	118,651	-12,242	45,019	-37,550	45,121	42,408	-1,221	407,954
Tax	0	-63,598	0	-2,275	-11,048	0	-23,730	0	-9,454	0	-10,829	-11,026	0	-114,227
Profit After Tax	-607,467	271,127	-50,589	9,699	47,099	-26,343	94,921	-12,242	35,565	-37,550	34,292	31,382	-1,221	293,727
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-607,467	271,127	-50,589	9,699	47,099	-26,343	94,921	-12,242	35,565	-37,550	34,292	31,382	-1,221	293,727
Employee Costs	381,946	325,684	288,695	283,404	286,196	258,725	300,934	300,338	2,708,019	2,202,475	2,292,468	1,579,188	1,824,233	2,050,303
Number Of Employees	15	14	13	13	13	12	14	14	133	108	114	80	97	109
EBITDA*	-605,269	345,714	-41,524	20,910	61,180	-21,125	126,192	-4,625	55,263	-25,532	57,601	54,724	15,424	425,480

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	30,428	40,571	28,274	27,531	13,290	17,721	23,276	24,242	32,324	37,926	36,794	39,974	37,471	52,578
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	2,287	1,660	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	32,715	42,231	28,274	27,531	13,290	17,721	23,276	24,242	32,324	37,926	36,794	39,974	37,471	52,578
Stock & work in progress	1,059,946	470,178	716,860	574,949	430,816	413,253	368,392	461,030	406,925	426,038	560,895	404,813	327,316	343,999
Trade Debtors	1,025,064	1,183,246	922,465	763,197	828,890	607,117	641,480	611,438	1,094,972	811,493	883,226	725,547	918,323	929,276
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	119,059	254,846	421,082	298,434	184,104	188,717	86,996	86,930	98,545	114,327	135,853	270,147	133,703	718
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,204,069	1,908,270	2,060,407	1,636,580	1,443,810	1,209,087	1,096,868	1,159,398	1,600,442	1,351,858	1,579,974	1,400,507	1,379,342	1,273,993
total assets	2,236,784	1,950,501	2,088,681	1,664,111	1,457,100	1,226,808	1,120,144	1,183,640	1,632,766	1,389,784	1,616,768	1,440,481	1,416,813	1,326,571
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	2,129,384	1,235,634	1,644,701	1,168,830	971,597	788,073	654,632	811,098	1,245,544	1,034,684	1,233,588	1,091,593	1,097,295	1,007,415
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	2,129,384	1,235,634	1,644,701	1,168,830	971,597	788,073	654,632	811,098	1,245,544	1,034,684	1,233,588	1,091,593	1,097,295	1,007,415
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	2,583	6,027	9,470	0	0	1,651	0
provisions	0	0	240	952	873	1,204	1,638	1,006	0	0	0	0	361	429
total long term liabilities	0	0	240	952	873	1,204	1,638	3,589	6,027	9,470	0	0	2,012	429
total liabilities	2,129,384	1,235,634	1,644,941	1,169,782	972,470	789,277	656,270	814,687	1,251,571	1,044,154	1,233,588	1,091,593	1,099,307	1,007,844
net assets	107,400	714,867	443,740	494,329	484,630	437,531	463,874	368,953	381,195	345,630	383,180	348,888	317,506	318,727
total shareholders funds	107,400	714,867	443,740	494,329	484,630	437,531	463,874	368,953	381,195	345,630	383,180	348,888	317,506	318,727

	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	-615,412	332,190	-50,949	11,733	56,749	-27,032	118,434	-12,706	44,487	-38,175	44,106	41,398	-1,557	407,952
Depreciation	10,143	13,524	9,425	9,177	4,431	5,907	7,758	8,081	10,776	12,643	13,495	13,326	16,981	17,528
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-63,598	0	-2,275	-11,048	0	-23,730	0	-9,454	0	-10,829	-11,026	0	-114,227
Stock	589,768	-246,682	141,911	144,133	17,563	44,861	-92,638	54,105	-19,113	-134,857	156,082	77,497	-16,683	343,999
Debtors	-158,182	260,781	159,268	-65,693	221,773	-34,363	30,042	-483,534	283,479	-71,733	157,679	-192,776	-10,953	929,276
Creditors	893,750	-409,067	475,871	197,233	183,524	133,441	-156,466	-434,446	210,860	-198,904	141,995	-5,702	89,880	1,007,415
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	-240	-712	79	-331	-434	632	1,006	0	0	0	-361	-68	429
Cash flow from operations	-143,105	-141,290	132,456	137,507	-6,011	101,384	9,224	-8,636	-7,697	-17,846	-124,994	152,914	132,872	45,822
Investing Activities
capital expenditure	0	-25,821	-10,168	-23,418	0	-352	-6,792	1	-5,174	-13,775	-10,315	-15,829	-1,874	-70,106
Change in Investments	627	1,660	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-627	-27,481	-10,168	-23,418	0	-352	-6,792	1	-5,174	-13,775	-10,315	-15,829	-1,874	-70,106
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-2,583	-3,444	-3,443	9,470	0	-1,651	1,651	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	25,000
interest	7,945	2,535	360	241	1,398	689	217	464	532	625	1,015	1,010	336	2
cash flow from financing	7,945	2,535	360	241	1,398	689	-2,366	-2,980	-2,911	10,095	1,015	-641	1,987	25,002
cash and cash equivalents
cash	-135,787	-166,236	122,648	114,330	-4,613	101,721	66	-11,615	-15,782	-21,526	-134,294	136,444	132,985	718
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-135,787	-166,236	122,648	114,330	-4,613	101,721	66	-11,615	-15,782	-21,526	-134,294	136,444	132,985	718

P&L

March 2023

turnover

9.2m

+19%

operating profit

-615.4k

gross margin

46.2%

+9.6%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

107.4k

-0.85%

total assets

2.2m

+0.15%

cash

119.1k

-0.53%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

godfreys (sevenoaks) limited

3.5

araca merch europe ltd

landsberg & son(antiques)limited

3.5

new fashion house (london) ltd

terumo uk limited

2.5

company number

03232970

Type

Private limited with Share Capital

industry

47789 - Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

incorporation date

August 1996

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

1 park road, hampton wick, kingston upon thames, surrey, KT1 4AS

last accounts submitted

March 2023

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 4 charges/mortgages relating to altered images limited. Currently there are 1 open charges and 3 have been satisfied in the past.

altered images limited Company Information

altered images limited Estimated Valuation

altered images limited Estimated Valuation

altered images limited Estimated Valuation

Altered Images Limited AI Business Plan

Altered Images Limited Overview

Altered Images Limited Health Check

altered images limited Credit Report and Business Information

Altered Images Limited Competitor Analysis

altered images limited Ownership

altered images limited directors

ALTERED IMAGES LIMITED financials

altered images limited company details

altered images limited Charges & Mortgages

altered images limited Companies House Filings - See Documents