Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
Registered Address
10 hammersmith grove, london, W6 7AP
Website
-
united kingdom tobacco company limited(the)Estimated Valuation
£42.8k
Pomanda estimates the enterprise value of UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) at £42.8k based on a Turnover of £47k and 0.91x industry multiple (adjusted for size and gross margin).
united kingdom tobacco company limited(the)Estimated Valuation
£290.9k
Pomanda estimates the enterprise value of UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) at £290.9k based on an EBITDA of £46.7k and a 6.24x industry multiple (adjusted for size and gross margin).
united kingdom tobacco company limited(the)Estimated Valuation
£2.1m
Pomanda estimates the enterprise value of UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) at £2.1m based on Net Assets of £935.3k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
United Kingdom Tobacco Company Limited(the)Overview
United Kingdom Tobacco Company Limited(the) is a live company located in london, W6 7AP with a Companies House number of 00236303. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in January 1929, it's largest shareholder is
philip morris products sa
with a 100% stake. United Kingdom Tobacco Company Limited(the) is a mature,
micro sized company, Pomanda has estimated its turnover at
£47k with
healthy
growth in recent years.
United Kingdom Tobacco Company Limited(the) Health Check
Pomanda's financial health check has awarded United Kingdom Tobacco Company Limited(The) a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
3 Strong
0 Regular
3 Weak
Size
annual sales of £47k, make it smaller than the average company (£2.9m)
£47k - United Kingdom Tobacco Company Limited(the)
£2.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (7.2%)
13% - United Kingdom Tobacco Company Limited(the)
7.2% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (45%)
100% - United Kingdom Tobacco Company Limited(the)
45% - Industry AVG
Profitability
an operating margin of 99.3% make it more profitable than the average company (5.6%)
99.3% - United Kingdom Tobacco Company Limited(the)
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
1 - United Kingdom Tobacco Company Limited(the)
23 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
Efficiency
resulting in sales per employee of £47k, this is less efficient (£125.4k)
£47k - United Kingdom Tobacco Company Limited(the)
£125.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - United Kingdom Tobacco Company Limited(the)
- - Industry AVG
UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) financials
EXPORT
United Kingdom Tobacco Company Limited(The)'s latest turnover from December 2023 is £47 thousand and the company has net assets of £935.3 thousand. According to their latest financial statements, we estimate that United Kingdom Tobacco Company Limited(The) has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
46,973
30,051
32,230
32,279
36,164
38,634
42,154
46,537
29,092
29,502
31,595
35,652
35,640
39,568
41,267
Other Income Or Grants
Cost Of Sales
16,761
18,855
18,815
19,977
Gross Profit
46,973
30,051
32,230
32,279
36,164
38,634
42,154
46,537
29,092
29,502
14,834
16,797
16,825
19,591
Admin Expenses
318
312
9
1,168
5,458
6,390
6,731
7,619
5,530
7,128
-11,529
-15,324
-12,041
-12,757
-39,318
Operating Profit
46,655
29,739
32,221
31,111
30,706
32,244
35,423
38,918
23,562
22,374
26,363
32,121
28,866
32,348
39,318
Interest Payable
Interest Receivable
38,375
9,616
77
672
3,095
2,191
305
884
1,403
1,288
1,295
1,527
1,692
1,482
1,904
Pre-Tax Profit
85,030
39,355
32,298
31,783
33,801
34,435
35,728
39,802
24,965
23,662
27,658
33,648
30,558
33,830
41,222
Tax
6,542
1
-6,543
-6,866
-7,906
-4,055
-5,156
-6,431
-8,244
-8,057
-12,927
-11,054
Profit After Tax
85,030
39,355
32,298
38,325
33,802
27,892
28,862
31,896
20,910
18,506
21,227
25,404
22,501
20,903
30,168
Dividends Paid
Retained Profit
85,030
39,355
32,298
38,325
33,802
27,892
28,862
31,896
20,910
18,506
21,227
25,404
22,501
20,903
30,168
Employee Costs
42,496
40,803
40,297
39,215
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
46,655
29,739
32,221
31,111
30,706
32,244
35,423
38,918
23,562
22,374
26,363
32,121
28,866
32,348
39,318
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
935,297
850,267
810,912
781,082
755,321
729,188
700,929
667,827
631,013
607,690
590,844
571,174
544,920
524,048
503,272
Misc Debtors
Cash
misc current assets
total current assets
935,297
850,267
810,912
781,082
755,321
729,188
700,929
667,827
631,013
607,690
590,844
571,174
544,920
524,048
503,272
total assets
935,297
850,267
810,912
781,082
755,321
729,188
700,929
667,827
631,013
607,690
590,844
571,174
544,920
524,048
503,272
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
2,863
3,398
1,975
1,500
1,850
2,450
2,200
other short term finances
hp & lease commitments
other current liabilities
2,468
15,032
22,701
22,334
15,231
9,778
8,788
10,923
12,130
10,680
14,760
12,687
total current liabilities
2,468
15,032
22,701
22,334
18,094
13,176
10,763
12,423
13,980
13,130
14,760
14,887
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,468
15,032
22,701
22,334
18,094
13,176
10,763
12,423
13,980
13,130
14,760
14,887
net assets
935,297
850,267
810,912
778,614
740,289
706,487
678,595
649,733
617,837
596,927
578,421
557,194
531,790
509,288
488,385
total shareholders funds
935,297
850,267
810,912
778,614
740,289
706,487
678,595
649,733
617,837
596,927
578,421
557,194
531,790
509,288
488,385
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
46,655
29,739
32,221
31,111
30,706
32,244
35,423
38,918
23,562
22,374
26,363
32,121
28,866
32,348
39,318
Depreciation
Amortisation
Tax
6,542
1
-6,543
-6,866
-7,906
-4,055
-5,156
-6,431
-8,244
-8,057
-12,927
-11,054
Stock
Debtors
85,030
39,355
29,830
25,761
26,133
28,259
33,102
36,814
23,323
16,846
19,670
26,254
20,872
20,776
503,272
Creditors
Accruals and Deferred Income
-2,468
-12,564
-7,669
367
7,103
5,453
990
-2,135
-1,207
1,450
-4,080
2,073
12,687
Deferred Taxes & Provisions
Cash flow from operations
-38,375
-9,616
-77
-672
-3,095
-2,191
2,558
-349
-2,826
-1,763
-945
-927
-4,143
718
-462,321
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-2,863
-535
1,423
475
-350
-600
2,450
-2,200
2,200
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
458,217
interest
38,375
9,616
77
672
3,095
2,191
305
884
1,403
1,288
1,295
1,527
1,692
1,482
1,904
cash flow from financing
38,375
9,616
77
672
3,095
2,191
-2,558
349
2,826
1,763
945
927
4,143
-718
462,321
cash and cash equivalents
cash
overdraft
change in cash
united kingdom tobacco company limited(the) Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for united kingdom tobacco company limited(the). Get real-time insights into united kingdom tobacco company limited(the)'s credit score, group structure and payment trends.
United Kingdom Tobacco Company Limited(the) Competitor Analysis
Perform a competitor analysis for united kingdom tobacco company limited(the) by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W 6 area or any other competitors across 12 key performance metrics.
united kingdom tobacco company limited(the) Ownership
UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) group structure
United Kingdom Tobacco Company Limited(The) has no subsidiary companies.
Ultimate parent company
PHILIP MORRIS INTERNATIONAL INC
#0061656
PHILIP MORRIS PRODUCTS SA
#0025506
2 parents
UNITED KINGDOM TOBACCO COMPANY LIMITED(THE)
00236303
UNITED KINGDOM TOBACCO COMPANY LIMITED(THE) Shareholders
The sole shareholder of United Kingdom Tobacco Company Limited(The) is Philip Morris Products Sa.
philip morris products sa
100%
united kingdom tobacco company limited(the) directors
United Kingdom Tobacco Company Limited(The) currently has 4 directors.
The longest serving directors include
Mr Christian Woolfenden (Nov 2020) and
Mr Christian Woolfenden (Nov 2020).
united kingdom tobacco company limited(the) company details
company number
00236303
Type
Private limited with Share Capital
industry
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
January 1929
age
96
incorporated
UK
ultimate parent company
PHILIP MORRIS INTERNATIONAL INC
accounts
Full Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
10 hammersmith grove, london, W6 7AP
Bank
HSBC BANK PLC
Legal Advisor
-
united kingdom tobacco company limited(the) Charges & Mortgages
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 united kingdom tobacco company limited(the).
united kingdom tobacco company limited(the) Capital Raised & Share Issues BETA
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 UNITED KINGDOM TOBACCO COMPANY LIMITED(THE). This can take several minutes, an email will notify you when this has completed.
united kingdom tobacco company limited(the)Companies House Filings - See Documents
