happy atom limited
happy atom limited Company Information
Company Number
03874793
Next Accounts
Dec 2025
Industry
Management consultancy activities (other than financial management)
Shareholders
kathryn mary taylor
lawrence paul taylor
Group Structure
View All
Contact
Registered Address
9 kennet drive, congleton, CW12 3RH
Website
www.happyatom.comhappy atom limited Estimated Valuation
Pomanda estimates the enterprise value of HAPPY ATOM LIMITED at £19.5k based on a Turnover of £49.6k and 0.39x industry multiple (adjusted for size and gross margin).
happy atom limited Estimated Valuation
Pomanda estimates the enterprise value of HAPPY ATOM LIMITED at £0 based on an EBITDA of £-3k and a 3.02x industry multiple (adjusted for size and gross margin).
happy atom limited Estimated Valuation
Pomanda estimates the enterprise value of HAPPY ATOM LIMITED at £12.7k based on Net Assets of £4.7k and 2.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Happy Atom Limited Overview
Happy Atom Limited is a live company located in congleton, CW12 3RH with a Companies House number of 03874793. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in November 1999, it's largest shareholder is kathryn mary taylor with a 50% stake. Happy Atom Limited is a mature, micro sized company, Pomanda has estimated its turnover at £49.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Happy Atom Limited Health Check
Pomanda's financial health check has awarded Happy Atom Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £49.6k, make it smaller than the average company (£421.5k)
- Happy Atom Limited
£421.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (10.5%)
- Happy Atom Limited
10.5% - Industry AVG
Production
with a gross margin of 26%, this company has a higher cost of product (58.4%)
- Happy Atom Limited
58.4% - Industry AVG
Profitability
an operating margin of -6.1% make it less profitable than the average company (8.7%)
- Happy Atom Limited
8.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Happy Atom Limited
4 - Industry AVG
Pay Structure
on an average salary of £48.5k, the company has an equivalent pay structure (£48.5k)
- Happy Atom Limited
£48.5k - Industry AVG
Efficiency
resulting in sales per employee of £24.8k, this is less efficient (£116.9k)
- Happy Atom Limited
£116.9k - Industry AVG
Debtor Days
it gets paid by customers after 56 days, this is near the average (63 days)
- Happy Atom Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 33 days, this is slower than average (25 days)
- Happy Atom Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Happy Atom Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Happy Atom Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 46.3%, this is a lower level of debt than the average (52.4%)
46.3% - Happy Atom Limited
52.4% - Industry AVG
HAPPY ATOM LIMITED financials
Happy Atom Limited's latest turnover from March 2024 is estimated at £49.7 thousand and the company has net assets of £4.7 thousand. According to their latest financial statements, Happy Atom 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 | 66,884 | 80,367 | 51,223 | ||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 36,521 | 40,919 | 25,752 | ||||||||||||
| Interest Payable | 0 | 0 | 0 | ||||||||||||
| Interest Receivable | 1 | 1 | 0 | ||||||||||||
| Pre-Tax Profit | 36,522 | 40,920 | 25,752 | ||||||||||||
| Tax | -7,120 | -8,159 | -5,341 | ||||||||||||
| Profit After Tax | 29,402 | 32,761 | 20,411 | ||||||||||||
| Dividends Paid | 29,800 | 42,000 | 15,000 | ||||||||||||
| Retained Profit | -398 | -9,239 | 5,411 | ||||||||||||
| Employee Costs | 25,921 | 33,088 | |||||||||||||
| Number Of Employees | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | |||||||
| EBITDA* | 36,898 | 41,048 | 26,565 |
* 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 | 1,126 | 1,305 | 700 | 1,296 | 812 | 1,082 | 469 | 626 | 835 | 1,114 | 848 | 1,130 | 385 | 514 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 685 |
| Investments & Other | 0 | 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 | 0 |
| Total Fixed Assets | 1,126 | 1,305 | 700 | 1,296 | 812 | 1,082 | 469 | 626 | 835 | 1,114 | 848 | 1,130 | 385 | 514 | 685 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 7,665 | 10,608 | 14,114 | 13,713 | 8,673 | 8,255 | 10,509 | 3,754 | 3,097 | 9,650 | 6,902 | 241 | 4,791 | 12,808 | 13,069 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,433 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,180 | 2,115 | 5,737 | 5,628 | 3,485 | 8,716 | 4,679 | 78 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 7,665 | 10,608 | 14,114 | 13,713 | 8,673 | 8,255 | 10,509 | 11,934 | 5,212 | 15,387 | 12,530 | 7,159 | 13,507 | 17,487 | 13,147 |
| total assets | 8,791 | 11,913 | 14,814 | 15,009 | 9,485 | 9,337 | 10,978 | 12,560 | 6,047 | 16,501 | 13,378 | 8,289 | 13,892 | 18,001 | 13,832 |
| 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 | 3,392 | 3,525 | 4,351 | 2,328 | 3,049 | 2,604 | 4,548 | 1,089 | 1,379 | 13,638 | 6,460 | 0 | 0 | 8,329 | 0 |
| Group/Directors Accounts | 0 | 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 | 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 | 5,141 | 7,359 | 0 | 0 | 8,254 | 13,459 | 0 | 0 |
| total current liabilities | 3,392 | 3,525 | 4,351 | 2,328 | 3,049 | 2,604 | 4,548 | 6,230 | 8,738 | 13,638 | 6,460 | 8,254 | 13,459 | 8,329 | 0 |
| 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 | 675 | 650 | 650 | 600 | 600 | 600 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,383 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 675 | 650 | 650 | 600 | 600 | 600 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,383 |
| total liabilities | 4,067 | 4,175 | 5,001 | 2,928 | 3,649 | 3,204 | 5,128 | 6,230 | 8,738 | 13,638 | 6,460 | 8,254 | 13,459 | 8,329 | 8,383 |
| net assets | 4,724 | 7,738 | 9,813 | 12,081 | 5,836 | 6,133 | 5,850 | 6,330 | -2,691 | 2,863 | 6,918 | 35 | 433 | 9,672 | 5,449 |
| total shareholders funds | 4,724 | 7,738 | 9,813 | 12,081 | 5,836 | 6,133 | 5,850 | 6,330 | -2,691 | 2,863 | 6,918 | 35 | 433 | 9,672 | 5,449 |
| 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 | 36,521 | 40,919 | 25,752 | ||||||||||||
| Depreciation | 209 | 279 | 372 | 282 | 377 | 129 | 0 | 813 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 0 | |||||||
| Tax | -7,120 | -8,159 | -5,341 | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -2,943 | -3,506 | 401 | 5,040 | 418 | -2,254 | 6,755 | 657 | -6,553 | 2,748 | 3,228 | -1,117 | -8,017 | -261 | 13,069 |
| Creditors | -133 | -826 | 2,023 | -721 | 445 | -1,944 | 3,459 | -290 | -12,259 | 7,178 | 6,460 | 0 | -8,329 | 8,329 | 0 |
| Accruals and Deferred Income | 25 | 0 | 50 | 0 | 0 | 20 | -4,561 | -2,218 | 7,359 | 0 | -8,254 | -5,205 | 13,459 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 25,690 | 46,036 | 8,155 | ||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 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 | 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 | -8,383 | 8,383 |
| share issue | |||||||||||||||
| interest | 1 | 1 | 0 | ||||||||||||
| cash flow from financing | 1 | 1 | 8,421 | ||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -8,180 | 6,065 | -3,622 | 109 | 2,143 | -5,231 | 4,037 | 4,601 | 78 |
| 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 | -8,180 | 6,065 | -3,622 | 109 | 2,143 | -5,231 | 4,037 | 4,601 | 78 |
happy atom limited Credit Report and Business Information
Happy Atom Limited Competitor Analysis
Perform a competitor analysis for happy atom limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CW12 area or any other competitors across 12 key performance metrics.
happy atom limited Ownership
HAPPY ATOM LIMITED group structure
Happy Atom Limited has no subsidiary companies.
Ultimate parent company
HAPPY ATOM LIMITED
03874793
happy atom limited directors
Happy Atom Limited currently has 2 directors. The longest serving directors include Mr Lawrence Taylor (Mar 2000) and Mrs Kathryn Taylor (May 2000).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Lawrence Taylor | 65 years | Mar 2000 | - | Director | |
| Mrs Kathryn Taylor | England | 69 years | May 2000 | - | Director |
P&L
March 2024turnover
49.6k
-2%
operating profit
-3k
0%
gross margin
26%
-1.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
4.7k
-0.39%
total assets
8.8k
-0.26%
cash
0
0%
net assets
Total assets minus all liabilities
happy atom limited company details
company number
03874793
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
November 1999
age
26
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
bargate sales limited (April 2000)
accountant
MY ACCOUNTANT ONLINE
auditor
-
address
9 kennet drive, congleton, CW12 3RH
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
happy atom 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 did not find charges/mortgages relating to happy atom limited.
happy atom 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 HAPPY ATOM LIMITED. This can take several minutes, an email will notify you when this has completed.
happy atom limited Companies House Filings - See Documents
| date | description | view/download |
|---|
