silven productions limited
silven productions limited Company Information
Company Number
00870794
Next Accounts
Dec 2025
Shareholders
paul granville samwell-smith
Group Structure
View All
Industry
Artistic creation
Registered Address
44 goldsmith avenue, london, W3 6HN
Website
-silven productions limited Estimated Valuation
Pomanda estimates the enterprise value of SILVEN PRODUCTIONS LIMITED at £1.1m based on a Turnover of £2.9m and 0.4x industry multiple (adjusted for size and gross margin).
silven productions limited Estimated Valuation
Pomanda estimates the enterprise value of SILVEN PRODUCTIONS LIMITED at £371.5k based on an EBITDA of £72.2k and a 5.14x industry multiple (adjusted for size and gross margin).
silven productions limited Estimated Valuation
Pomanda estimates the enterprise value of SILVEN PRODUCTIONS LIMITED at £1m based on Net Assets of £814.1k and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Silven Productions Limited Overview
Silven Productions Limited is a live company located in london, W3 6HN with a Companies House number of 00870794. It operates in the artistic creation sector, SIC Code 90030. Founded in February 1966, it's largest shareholder is paul granville samwell-smith with a 100% stake. Silven Productions Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.9m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Silven Productions Limited Health Check
Pomanda's financial health check has awarded Silven Productions Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £2.9m, make it larger than the average company (£317.4k)
- Silven Productions Limited
£317.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (8.5%)
- Silven Productions Limited
8.5% - Industry AVG
Production
with a gross margin of 22.5%, this company has a higher cost of product (48.1%)
- Silven Productions Limited
48.1% - Industry AVG
Profitability
an operating margin of 2.5% make it as profitable than the average company (2.5%)
- Silven Productions Limited
2.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Silven Productions Limited
6 - Industry AVG
Pay Structure
on an average salary of £27.8k, the company has an equivalent pay structure (£27.8k)
- Silven Productions Limited
£27.8k - Industry AVG
Efficiency
resulting in sales per employee of £1.4m, this is more efficient (£71.9k)
- Silven Productions Limited
£71.9k - Industry AVG
Debtor Days
it gets paid by customers after 95 days, this is later than average (15 days)
- Silven Productions Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (20 days)
- Silven Productions Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Silven Productions Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Silven Productions Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5%, this is a lower level of debt than the average (27.5%)
5% - Silven Productions Limited
27.5% - Industry AVG
SILVEN PRODUCTIONS LIMITED financials
Silven Productions Limited's latest turnover from March 2024 is estimated at £2.9 million and the company has net assets of £814.1 thousand. According to their latest financial statements, Silven Productions Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | 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 | 81,052 | 68,773 | 64,617 | 96,024 | 126,184 | 183,195 | 204,162 | ||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 47,979 | 49,338 | 42,348 | 73,294 | 108,809 | 157,699 | 179,252 | ||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 5 | ||||||||
| Interest Receivable | 1,331 | 2,341 | 3,338 | 2,458 | 296 | 335 | 5,741 | ||||||||
| Pre-Tax Profit | 49,310 | 51,679 | 45,686 | 75,752 | 105,855 | 158,034 | 184,988 | ||||||||
| Tax | -15,406 | -10,690 | -9,256 | -15,248 | -22,252 | -33,463 | -38,204 | ||||||||
| Profit After Tax | 33,904 | 40,989 | 36,430 | 60,504 | 83,603 | 124,571 | 146,784 | ||||||||
| Dividends Paid | 48,000 | 90,000 | 40,000 | 56,000 | 50,000 | 0 | 224,000 | ||||||||
| Retained Profit | -14,096 | -49,011 | -3,570 | 4,504 | 33,603 | 124,571 | -77,216 | ||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | |||||||
| EBITDA* | 48,208 | 50,324 | 43,835 | 76,012 | 112,702 | 161,594 | 183,186 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | 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 | 111,439 | 111,434 | 111,432 | 111,834 | 111,227 | 107,471 | 105,871 | 131,137 | 1,300 | 1,529 | 107,447 | 108,934 | 4,571 | 7,100 | 109,348 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130,032 | 130,032 | 25,100 | 25,100 | 125,589 | 125,589 | 25,100 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,282 | 500 | 500 | 0 | 0 | 0 |
| Total Fixed Assets | 111,439 | 111,434 | 111,432 | 111,834 | 111,227 | 107,471 | 105,871 | 131,137 | 131,332 | 132,843 | 133,047 | 134,534 | 130,160 | 132,689 | 134,448 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 745,642 | 686,882 | 625,850 | 575,205 | 523,859 | 438,465 | 401,374 | 396,052 | 12,700 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 112 | 107 | 102 | 97 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,972 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 357,879 | 390,729 | 434,306 | 434,968 | 455,317 | 452,633 | 373,947 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 745,754 | 686,989 | 625,952 | 575,302 | 523,951 | 438,465 | 401,374 | 396,052 | 370,579 | 390,729 | 434,306 | 434,968 | 455,317 | 469,605 | 373,947 |
| total assets | 857,193 | 798,423 | 737,384 | 687,136 | 635,178 | 545,936 | 507,245 | 527,189 | 501,911 | 523,572 | 567,353 | 569,502 | 585,477 | 602,294 | 508,395 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 37,897 | 33,586 | 34,130 | 35,681 | 39,391 | 30,446 | 29,296 | 63,876 | 471 | 377 | 936 | 147 | 664 | 1,830 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,778 | 58,052 | 23,818 | 23,818 | 51,574 | 94,397 | 23,818 |
| other short term finances | 0 | 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 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,859 | 16,244 | 44,689 | 44,057 | 36,263 | 42,694 | 145,775 |
| total current liabilities | 37,897 | 33,586 | 34,130 | 35,681 | 39,391 | 30,446 | 29,296 | 63,876 | 67,108 | 74,673 | 69,443 | 68,022 | 88,501 | 138,921 | 169,593 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 5,200 | 4,900 | 4,900 | 4,500 | 3,850 | 4,710 | 5,421 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 |
| total long term liabilities | 5,200 | 4,900 | 4,900 | 4,500 | 3,850 | 4,710 | 5,421 | 5,611 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 |
| total liabilities | 43,097 | 38,486 | 39,030 | 40,181 | 43,241 | 35,156 | 34,717 | 69,487 | 68,219 | 75,784 | 70,554 | 69,133 | 89,612 | 140,032 | 170,704 |
| net assets | 814,096 | 759,937 | 698,354 | 646,955 | 591,937 | 510,780 | 472,528 | 457,702 | 433,692 | 447,788 | 496,799 | 500,369 | 495,865 | 462,262 | 337,691 |
| total shareholders funds | 814,096 | 759,937 | 698,354 | 646,955 | 591,937 | 510,780 | 472,528 | 457,702 | 433,692 | 447,788 | 496,799 | 500,369 | 495,865 | 462,262 | 337,691 |
| Mar 2024 | 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 | 47,979 | 49,338 | 42,348 | 73,294 | 108,809 | 157,699 | 179,252 | ||||||||
| Depreciation | 229 | 986 | 1,487 | 2,718 | 3,893 | 3,895 | 3,934 | ||||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Tax | -15,406 | -10,690 | -9,256 | -15,248 | -22,252 | -33,463 | -38,204 | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 58,765 | 61,037 | 50,650 | 51,351 | 85,486 | 37,091 | 5,322 | 383,352 | 11,418 | 782 | 0 | 500 | -16,972 | 16,972 | 0 |
| Creditors | 4,311 | -544 | -1,551 | -3,710 | 8,945 | 1,150 | -34,580 | 63,405 | 94 | -559 | 789 | -517 | -1,166 | 1,830 | 0 |
| Accruals and Deferred Income | 300 | 0 | 400 | 650 | -860 | -711 | 921 | -18,359 | 6,615 | -28,445 | 632 | 7,794 | -6,431 | -103,081 | 145,775 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -1,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111 |
| Cash flow from operations | 28,093 | 9,848 | 36,000 | 67,541 | 99,825 | 9,908 | 291,868 | ||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130,032 | 0 | 104,932 | 0 | -100,489 | 0 | 100,489 | 25,100 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43,778 | -14,274 | 34,234 | 0 | -27,756 | -42,823 | 70,579 | 23,818 |
| Other Short Term Loans | 0 | 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 | 0 |
| Hire Purchase and Lease Commitments | 0 | 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 | 0 |
| share issue | |||||||||||||||
| interest | 1,331 | 2,341 | 3,338 | 2,458 | 296 | 335 | 5,736 | ||||||||
| cash flow from financing | -12,943 | 36,575 | 3,338 | -25,298 | -42,527 | 70,914 | 444,461 | ||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -357,879 | -32,850 | -43,577 | -662 | -20,349 | 2,684 | 78,686 | 373,947 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -357,879 | -32,850 | -43,577 | -662 | -20,349 | 2,684 | 78,686 | 373,947 |
silven productions limited Credit Report and Business Information
Silven Productions Limited Competitor Analysis
Perform a competitor analysis for silven productions limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in W 3 area or any other competitors across 12 key performance metrics.
silven productions limited Ownership
SILVEN PRODUCTIONS LIMITED group structure
Silven Productions Limited has no subsidiary companies.
Ultimate parent company
SILVEN PRODUCTIONS LIMITED
00870794
silven productions limited directors
Silven Productions Limited currently has 2 directors. The longest serving directors include Mr Paul Samwell-Smith (May 1992) and Mr Nicholas Samwell-Smith (Mar 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Samwell-Smith | England | 81 years | May 1992 | - | Director |
| Mr Nicholas Samwell-Smith | England | 53 years | Mar 2019 | - | Director |
P&L
March 2024turnover
2.9m
+16%
operating profit
72.2k
0%
gross margin
22.5%
+1.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
814.1k
+0.07%
total assets
857.2k
+0.07%
cash
0
0%
net assets
Total assets minus all liabilities
silven productions limited company details
company number
00870794
Type
Private limited with Share Capital
industry
90030 - Artistic creation
incorporation date
February 1966
age
59
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
LANDMARK ACCOUNTANTS LIMITED
auditor
-
address
44 goldsmith avenue, london, W3 6HN
Bank
BARCLAYS BANK PLC
Legal Advisor
-
silven productions limited 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 found 1 charges/mortgages relating to silven productions limited. Currently there are 0 open charges and 1 have been satisfied in the past.
silven productions limited 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 SILVEN PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
silven productions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
