Cedar Vine LtdDissolved
Cedar Vine Ltd made £467k revenue and a £361k loss in the year to 31 Dec 2022.
Cedar Vine Ltd’s revenue fell 30% to £467k in the year to 31 Dec 2022, with a loss of £361k and 2 employees. We hold 2 years of its filed accounts. It is no longer on the Companies House register.
- Status
- Dissolved
Part of a group. The filing indicates this company sits within a group structure, so its results may depend on intra-group trading and it may be hard to replicate independently. From the filing: “The Company's ultimate parent undertaking is Surplus Property Solutions Holdings Limited, a Company incorporated in Scotland. The results of the Company are incorporated into the consolidated financia”
Key figures
Badges are automated estimates derived from the filed figures — not statements of fact about the company.
Financial history
| Year to | 31 Dec 2021 | 31 Dec 2022 |
|---|---|---|
| Disclosure | Full P&L | Full P&L |
| Profit & loss | ||
| Revenue (turnover) | £663k | £467k |
| Cost of sales | £744k | £775k |
| Gross profit | −£80.9k | −£308k |
| Operating profit | −£129k | −£346k |
| Profit before tax | −£129k | −£347k |
| Profit after tax | −£129k | −£361k |
| Profit (best available) | −£129k | −£361k |
| Employees (average) | 2 | 2 |
| Ratios | ||
| Profit margin | −19.5% | −77.2% |
| Gross margin | −12.2% | −66% |
| Revenue per employee | £331k | £233k |
| Profit per employee | −£64.7k | −£180k |
| Growth (year on year) | ||
| Revenue growth | — | ▼29.6% |
| Headcount growth | — | 0% |
| Balance sheet — indirect signals, not revenue | ||
| Cash at bank | £522k | £398k |
| Net assets | −£702k | −£1.1m |
| Fixed assets | £0 | £55.1k |
| Current assets | £635k | £413k |
| Debtors | £26.7k | £0 |
| Deferred income | £438k | £710k |
| Source | Accounts · bulk data Dec 2023 | Accounts · bulk data Dec 2023 |
How the business works
- Profit margin
- −77.2%
- Profit ÷ revenue.
- Gross margin
- −66%
- Gross profit ÷ revenue. High for software and services.
- Revenue per employee
- £233k
- Revenue ÷ average employees.
- Profit per employee
- −£180k
- Profit ÷ average employees.
- Cash conversion
- —
- Cash generated from operations ÷ operating profit. Needs a cash-flow statement.
- Fixed assets ÷ revenue
- 11.8%
- Capital intensity. Low = capital-light, cheaper to start.
- Deferred income ÷ revenue
- 152.2%
- Customers paying upfront (subscriptions, deposits). Approximate when combined with accruals.
- Debtors ÷ revenue
- 0%
- Money owed by customers. Low = customers pay quickly.
Balance-sheet signals
Year-on-year changes in filed balance-sheet items. They can hint at momentum (or investment) but are not revenue or profit and must not be read as such.
- Net assets
- —
- Now −£1.1m
- Cash at bank
- ▼24%
- Now £398k
- Headcount
- 0%
- Now 2
- Deferred income
- ▲62%
- Now £710k
- Fixed assets
- —
- Now £55.1k
Deferred income is reported together with accruals in this filing (“accruals and deferred income”), so it is an approximate signal only.
Sources
Latest figures from accounts for the year to 31 Dec 2022 (profit −£361k), from the Companies House accounts bulk data published Dec 2023. Spotted an error? Request a correction.
Contains public sector information from Companies House licensed under the Open Government Licence v3.0. Data from Companies House, © Crown copyright. View the licence.