Ivy Leaf Music Limited

POWER SEARCH PRICING

SOLUTIONS

ivy leaf music limited Company Information

Live

MatureSmallHealthy

Company Number

04123093

Website

Registered Address

32 byron hill road, harrow on the hill, middlesex, HA2 0HY

Industry

Other amusement and recreation activities

Telephone

Next Accounts Due

January 2025

Group Structure

View All

Directors

Cyril Kinsey23 Years

Sian Kuropatwa23 Years

Shareholders

cyril anthony kinsey 95%

sian deborah kuropatwa 5%

ivy leaf music limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of IVY LEAF MUSIC LIMITED at £2.5m based on a Turnover of £2.8m and 0.88x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Ivy Leaf Music 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

Ivy Leaf Music Limited is a live company located in middlesex, HA2 0HY with a Companies House number of 04123093. It operates in the other amusement and recreation activities n.e.c. sector, SIC Code 93290. Founded in December 2000, it's largest shareholder is cyril anthony kinsey with a 95% stake. Ivy Leaf Music Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Ivy Leaf Music Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £2.8m, make it larger than the average company (£322.7k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.9%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for ivy leaf music limited. Get real-time insights into ivy leaf music 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 ivy leaf music limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

IVY LEAF MUSIC LIMITED group structure

Ivy Leaf Music Limited has no subsidiary companies.

Ultimate parent company

IVY LEAF MUSIC LIMITED

04123093

IVY LEAF MUSIC LIMITED Shareholders

cyril anthony kinsey	95%
sian deborah kuropatwa	5%

Ivy Leaf Music Limited currently has 2 directors. The longest serving directors include Mr Cyril Kinsey (Dec 2000) and Mrs Sian Kuropatwa (Jan 2001).

officer	country	age	start	end	role
Mr Cyril Kinsey		96 years	Dec 2000	-	Director
Mrs Sian Kuropatwa		65 years	Jan 2001	-	Director

EXPORT

Ivy Leaf Music Limited's latest turnover from April 2023 is estimated at £2.8 million and the company has net assets of £695.1 thousand. According to their latest financial statements, Ivy Leaf Music Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	2,823,015	2,469,688	2,291,165	2,092,576	2,366,209	2,377,110	2,445,983	4,200,621	406,892	417,084	480,086	470,310	421,197	74,952
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,916,270	1,589,218	1,626,063	1,427,813	1,631,752	1,663,040	1,622,224	2,719,561	266,354	290,323	321,807	325,901	286,705	5,569
Gross Profit	906,745	880,470	665,102	664,763	734,456	714,070	823,759	1,481,060	140,538	126,761	158,279	144,408	134,492	69,383
Admin Expenses	871,928	840,039	635,142	634,179	695,075	707,843	807,473	1,446,813	116,420	92,946	116,878	130,789	114,873	14,112
Operating Profit	34,817	40,431	29,960	30,584	39,381	6,227	16,286	34,247	24,118	33,815	41,401	13,619	19,619	55,271
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	1,150	2,243	2,128	1,989	1,868	1,773	758
Pre-Tax Profit	34,817	40,431	29,960	30,584	39,381	6,227	16,286	35,398	26,361	35,943	43,390	15,487	21,392	56,029
Tax	-8,704	-7,682	-5,692	-5,811	-7,482	-1,183	-3,094	-7,079	-5,272	-7,548	-9,980	-3,717	-5,562	-11,824
Profit After Tax	26,113	32,749	24,268	24,773	31,899	5,044	13,192	28,318	21,089	28,395	33,410	11,770	15,830	44,205
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	19,000
Retained Profit	26,113	32,749	24,268	24,773	31,899	5,044	13,192	28,318	21,089	28,395	33,410	11,770	15,830	25,205
Employee Costs	35,687	34,374	33,084	32,360	17,676	49,960	49,835	649,391	65,741	84,187	87,221	89,058	88,812	17,349
Number Of Employees	2	2	2	2	1	3	3	40	4	5	5	5	5	1
EBITDA*	34,817	40,431	29,960	30,584	39,381	6,227	16,286	34,247	25,458	35,393	43,256	15,802	22,187	58,147

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	2,763	3,250	3,823	4,497	5,291	6,225	7,324	7,009	7,597	8,937	10,515	12,370	14,553	16,300
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	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	2,763	3,250	3,823	4,497	5,291	6,225	7,324	7,009	7,597	8,937	10,515	12,370	14,553	16,300
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	730,191	702,118	664,531	637,811	611,986	572,904	561,305	554,636	62,280	64,815	71,599	62,372	60,657	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,032	0	0	0	0	0	0	0	0	0	0	0	0	60,474
Cash	0	0	0	0	0	0	0	0	460,154	437,079	414,070	381,394	365,756	343,303
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	732,223	702,118	664,531	637,811	611,986	572,904	561,305	554,636	522,434	501,894	485,669	443,766	426,413	403,777
total assets	734,986	705,368	668,354	642,308	617,277	579,129	568,629	561,645	530,031	510,831	496,184	456,136	440,966	420,077
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	27,216	23,826	19,556	18,968	18,245	13,946	13,605	18,967	19,301	21,033	34,600	27,755	23,984	367
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	18,566
total current liabilities	27,216	23,826	19,556	18,968	18,245	13,946	13,605	18,967	19,301	21,033	34,600	27,755	23,984	18,933
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	12,700	12,585	12,590	11,400	11,865	9,915	4,800	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	5,646	1,016	1,173	1,354	1,561	1,932	1,924
total long term liabilities	12,700	12,585	12,590	11,400	11,865	9,915	4,800	5,646	1,016	1,173	1,354	1,561	1,932	1,924
total liabilities	39,916	36,411	32,146	30,368	30,110	23,861	18,405	24,613	20,317	22,206	35,954	29,316	25,916	20,857
net assets	695,070	668,957	636,208	611,940	587,167	555,268	550,224	537,032	509,714	488,625	460,230	426,820	415,050	399,220
total shareholders funds	695,070	668,957	636,208	611,940	587,167	555,268	550,224	537,032	509,714	488,625	460,230	426,820	415,050	399,220

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	34,817	40,431	29,960	30,584	39,381	6,227	16,286	34,247	24,118	33,815	41,401	13,619	19,619	55,271
Depreciation	0	0	0	0	0	0	0	0	1,340	1,578	1,855	2,183	2,568	2,876
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-8,704	-7,682	-5,692	-5,811	-7,482	-1,183	-3,094	-7,079	-5,272	-7,548	-9,980	-3,717	-5,562	-11,824
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	30,105	37,587	26,720	25,825	39,082	11,599	6,669	492,356	-2,535	-6,784	9,227	1,715	183	60,474
Creditors	3,390	4,270	588	723	4,299	341	-5,362	-334	-1,732	-13,567	6,845	3,771	23,617	367
Accruals and Deferred Income	115	-5	1,190	-465	1,950	5,115	4,800	0	0	0	0	0	-18,566	18,566
Deferred Taxes & Provisions	0	0	0	0	0	0	-5,646	4,630	-157	-181	-207	-371	8	1,924
Cash flow from operations	-487	-573	-674	-794	-934	-1,099	315	-460,892	20,832	20,881	30,687	13,770	21,501	6,706
Investing Activities
capital expenditure	487	573	674	794	934	1,099	-315	588	0	0	0	0	-821	-19,176
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	487	573	674	794	934	1,099	-315	588	0	0	0	0	-821	-19,176
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	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	-1,000	0	0	0	0	0	374,015
interest	0	0	0	0	0	0	0	1,150	2,243	2,128	1,989	1,868	1,773	758
cash flow from financing	0	0	0	0	0	0	0	150	2,243	2,128	1,989	1,868	1,773	374,773
cash and cash equivalents
cash	0	0	0	0	0	0	0	-460,154	23,075	23,009	32,676	15,638	22,453	343,303
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-460,154	23,075	23,009	32,676	15,638	22,453	343,303

P&L

April 2023

turnover

2.8m

+14%

operating profit

34.8k

gross margin

32.2%

-9.91%

turnover

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

Balance Sheet

April 2023

net assets

695.1k

+0.04%

total assets

735k

+0.04%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

bloomsbury big top limited

0.5

iwholesales limited

3.5

amir london limited

ps soho limited

2.5

sternberg clarke limited

company number

04123093

Type

Private limited with Share Capital

industry

93290 - Other amusement and recreation activities

incorporation date

December 2000

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

32 byron hill road, harrow on the hill, middlesex, HA2 0HY

last accounts submitted

April 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 did not find charges/mortgages relating to ivy leaf music limited.

ivy leaf music limited Company Information

ivy leaf music limited Estimated Valuation

ivy leaf music limited Estimated Valuation

ivy leaf music limited Estimated Valuation

Ivy Leaf Music Limited AI Business Plan

Ivy Leaf Music Limited Overview

Ivy Leaf Music Limited Health Check

ivy leaf music limited Credit Report and Business Information

Ivy Leaf Music Limited Competitor Analysis

ivy leaf music limited Ownership

ivy leaf music limited directors

IVY LEAF MUSIC LIMITED financials

ivy leaf music limited company details

ivy leaf music limited Charges & Mortgages

ivy leaf music limited Companies House Filings - See Documents