Vistra Danjor Limited
Registered name: VISTRA DANJOR LIMITED
Part of Eqt Ab groupVistra Danjor Limited made £1.6m revenue and a £204k loss in the year to 31 Dec 2024.
Vistra Danjor Limited’s revenue fell 7% to £1.6m in the year to 31 Dec 2024, with a loss of £204k and 16 employees. The company is classified under “dormant company” and is based in Bristol; we hold 4 years of its filed accounts.
- Status
- Active
- Location
- Bristol, South West
- Age
- 14 yrs · since 2012
- Type
- Private Limited Company
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.
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 | 31 Dec 2023 | 31 Dec 2024 |
|---|---|---|---|---|
| Disclosure | Full P&L | Full P&L | Full P&L | Full P&L |
| Profit & loss | ||||
| Revenue (turnover) | £2.2m | £1.4m | £1.8m | £1.6m |
| Cost of sales | £1.2m | £914k | −£1.4m | −£1.5m |
| Gross profit | £986k | £469k | £340k | £121k |
| Operating profit | £154k | −£184k | −£382k | −£420k |
| Profit before tax | £282k | −£53.4k | −£231k | −£273k |
| Profit after tax | £282k | −£55.2k | −£231k | −£204k |
| Profit (best available) | £282k | −£55.2k | −£231k | −£204k |
| Employees (average) | 0 | 0 | 13 | 16 |
| Ratios | ||||
| Profit margin | 13.1% | −4% | −13.2% | −12.6% |
| Gross margin | 45.7% | 33.9% | 19.4% | 7.5% |
| Revenue per employee | — | — | £135k | £101k |
| Profit per employee | — | — | −£17.8k | −£12.7k |
| Growth (year on year) | ||||
| Revenue growth | — | ▼35.9% | ▲26.6% | ▼7.3% |
| Profit growth | — | ▼119.6% | — | — |
| Headcount growth | — | — | — | ▲23.1% |
| Balance sheet — indirect signals, not revenue | ||||
| Cash at bank | £203k | £541k | — | — |
| Net assets | £3.1m | £3m | — | — |
| Current assets | £4.1m | £5.3m | — | — |
| Debtors | £693k | £630k | — | — |
| Deferred income | £11.2k | £128k | — | — |
| Source | Accounts · bulk data Nov 2023 | Accounts · bulk data Nov 2023 | Accounts · bulk data Dec 2024 | Accounts · bulk data Oct 2025 |
How the business works
- Profit margin
- −12.6%
- Profit ÷ revenue.
- Gross margin
- 7.5%
- Gross profit ÷ revenue. High for software and services.
- Revenue per employee
- £101k
- Revenue ÷ average employees.
- Profit per employee
- −£12.7k
- Profit ÷ average employees.
- Cash conversion
- —
- Cash generated from operations ÷ operating profit. Needs a cash-flow statement.
- Fixed assets ÷ revenue
- —
- Capital intensity. Low = capital-light, cheaper to start.
- Deferred income ÷ revenue
- —
- Customers paying upfront (subscriptions, deposits). Approximate when combined with accruals.
- Debtors ÷ revenue
- —
- 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 —
- Cash at bank
- —
- Now —
- Headcount
- ▲23%
- Now 16
- Deferred income
- —
- Now —
- Fixed assets
- —
- Now —
Group structure
Ownership chain
- Eqt Ab (registered outside the UK register)ultimate parent75–100%
- Vistra Holdings (UK) Limited75–100%
- Vistra Limited75–100%
- Vistra Danjor Limitedthis company
Bands show the share of ownership each company holds in the one below it.
From the Persons with Significant Control register (corporate controllers only).
Sources
Latest figures from accounts for the year to 31 Dec 2024 (profit −£204k), from the Companies House accounts bulk data published Oct 2025. Spotted an error? Request a correction.
Updated from Companies House on 17 Oct 2026
Contains public sector information from Companies House licensed under the Open Government Licence v3.0. Data from Companies House, © Crown copyright. View the licence.