chop stix corporation ltd
chop stix corporation ltd Company Information
Company Number
04988382
Website
chopstixgroup.comRegistered Address
the atrium kentish town road, london, NW1 8NL
Industry
Licensed restaurants
Telephone
01698356868
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
chopstix restaurant limited 100%
chop stix corporation ltd Estimated Valuation
Pomanda estimates the enterprise value of CHOP STIX CORPORATION LTD at £24k based on a Turnover of £25.1k and 0.96x industry multiple (adjusted for size and gross margin).
chop stix corporation ltd Estimated Valuation
Pomanda estimates the enterprise value of CHOP STIX CORPORATION LTD at £0 based on an EBITDA of £-37.5k and a 5.68x industry multiple (adjusted for size and gross margin).
chop stix corporation ltd Estimated Valuation
Pomanda estimates the enterprise value of CHOP STIX CORPORATION LTD at £1.5m based on Net Assets of £458.7k and 3.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chop Stix Corporation Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Chop Stix Corporation Ltd Overview
Chop Stix Corporation Ltd is a live company located in london, NW1 8NL with a Companies House number of 04988382. It operates in the licenced restaurants sector, SIC Code 56101. Founded in December 2003, it's largest shareholder is chopstix restaurant limited with a 100% stake. Chop Stix Corporation Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £25.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Chop Stix Corporation Ltd Health Check
Pomanda's financial health check has awarded Chop Stix Corporation Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
6 Weak
Size
annual sales of £25.1k, make it smaller than the average company (£2m)
£25.1k - Chop Stix Corporation Ltd
£2m - Industry AVG
Growth
3 year (CAGR) sales growth of -34%, show it is growing at a slower rate (4.9%)
-34% - Chop Stix Corporation Ltd
4.9% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (56.6%)
100% - Chop Stix Corporation Ltd
56.6% - Industry AVG
Profitability
an operating margin of -150.5% make it less profitable than the average company (3.4%)
-150.5% - Chop Stix Corporation Ltd
3.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (42)
- Chop Stix Corporation Ltd
42 - Industry AVG
Pay Structure
on an average salary of £19k, the company has an equivalent pay structure (£19k)
- Chop Stix Corporation Ltd
£19k - Industry AVG
Efficiency
resulting in sales per employee of £25.1k, this is less efficient (£50.4k)
- Chop Stix Corporation Ltd
£50.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Chop Stix Corporation Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Chop Stix Corporation Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chop Stix Corporation Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (13 weeks)
2 weeks - Chop Stix Corporation Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.4%, this is a lower level of debt than the average (85.5%)
4.4% - Chop Stix Corporation Ltd
85.5% - Industry AVG
chop stix corporation ltd Credit Report and Business Information
Chop Stix Corporation Ltd Competitor Analysis
Perform a competitor analysis for chop stix corporation ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
chop stix corporation ltd Ownership
CHOP STIX CORPORATION LTD group structure
Chop Stix Corporation Ltd has no subsidiary companies.
Ultimate parent company
2 parents
CHOP STIX CORPORATION LTD
04988382
chop stix corporation ltd directors
Chop Stix Corporation Ltd currently has 2 directors. The longest serving directors include Mr Bassam Elia (Dec 2003) and Mr Menashe Sadik (Jan 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Bassam Elia | United Kingdom | 58 years | Dec 2003 | - | Director |
| Mr Menashe Sadik | England | 52 years | Jan 2013 | - | Director |
CHOP STIX CORPORATION LTD financials
Chop Stix Corporation Ltd's latest turnover from April 2023 is £25.1 thousand and the company has net assets of £458.7 thousand. According to their latest financial statements, we estimate that Chop Stix Corporation Ltd has 1 employee and maintains cash reserves of £1.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 25,094 | 3,874 | 95,444 | 85,743 | 85,471 | 79,152 | 88,850 | |||||||
| Other Income Or Grants | 0 | |||||||||||||
| Cost Of Sales | 0 | |||||||||||||
| Gross Profit | 25,094 | |||||||||||||
| Admin Expenses | 62,860 | |||||||||||||
| Operating Profit | -37,766 | -3,103 | -398 | -1,667 | -397 | 0 | -2,112 | |||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Pre-Tax Profit | -37,766 | -3,103 | -398 | -1,667 | -397 | 0 | -2,112 | |||||||
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Profit After Tax | -37,766 | -3,103 | -398 | -1,667 | -397 | 0 | -2,112 | |||||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Retained Profit | -37,766 | -3,103 | -398 | -1,667 | -397 | 0 | -2,112 | |||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | -37,489 | -242 | -148 | -1,435 | -40 | 0 | -2,112 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,557 | 1,834 | 2,730 | 2,980 | 3,212 | 0 | 0 | 0 | 64 | 639 | 5,581 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 12,557 | 1,834 | 2,730 | 2,980 | 3,212 | 0 | 0 | 0 | 64 | 639 | 5,581 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 759,247 | 933,005 | 36,487 | 7,083 | 5,175 | 2,195 |
| Group Debtors | 465,770 | 479,363 | 451,043 | 451,935 | 456,941 | 456,941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 583 | 15,490 | 107,794 | 53,464 | 49,694 | 51,148 | 507,341 | 759,278 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 1,063 | 2,526 | 3,174 | 4,491 | 8,281 | 2 | 254 | 1,487 | 4,414 | 4,755 | 532 | 29,318 | 72,775 | 48,055 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 467,416 | 497,379 | 562,011 | 509,890 | 514,916 | 508,091 | 507,595 | 760,765 | 763,661 | 937,760 | 37,019 | 36,401 | 77,950 | 50,250 |
| total assets | 479,973 | 499,213 | 564,741 | 512,870 | 518,128 | 508,091 | 507,595 | 760,765 | 763,725 | 938,399 | 42,600 | 36,401 | 77,950 | 50,250 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 46,619 | 0 | 0 | 0 | 499 | 0 | 272,587 | 267,571 | 111,890 | 73,537 | 76,279 | 68,168 |
| Group/Directors Accounts | 100 | 100 | 100 | 100 | 4,086 | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 21,171 | 2,645 | 18,451 | 12,800 | 12,406 | 6,058 | 5,063 | 256,620 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 21,271 | 2,745 | 65,170 | 12,900 | 16,492 | 6,058 | 5,562 | 256,620 | 272,587 | 267,571 | 111,890 | 73,537 | 76,279 | 68,168 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 21,271 | 2,745 | 65,170 | 12,900 | 16,492 | 6,058 | 5,562 | 256,620 | 272,587 | 267,571 | 111,890 | 73,537 | 76,279 | 68,168 |
| net assets | 458,702 | 496,468 | 499,571 | 499,970 | 501,636 | 502,033 | 502,033 | 504,145 | 491,138 | 670,828 | -69,290 | -37,136 | 1,671 | -17,918 |
| total shareholders funds | 458,702 | 496,468 | 499,571 | 499,970 | 501,636 | 502,033 | 502,033 | 504,145 | 491,138 | 670,828 | -69,290 | -37,136 | 1,671 | -17,918 |
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | -37,766 | -3,103 | -398 | -1,667 | -397 | 0 | -2,112 | |||||||
| Depreciation | 277 | 2,861 | 250 | 232 | 357 | 0 | 0 | 64 | 575 | 320 | 767 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -17,500 | -63,984 | 53,438 | -1,236 | -1,454 | 748 | -251,937 | 31 | -173,758 | 896,518 | 36,487 | 1,908 | 2,980 | 2,195 |
| Creditors | 0 | -46,619 | 46,619 | 0 | 0 | -499 | 499 | -272,587 | 5,016 | 155,681 | 111,890 | -2,742 | 8,111 | 68,168 |
| Accruals and Deferred Income | 18,526 | -15,806 | 5,651 | 394 | 6,348 | 995 | -251,557 | 256,620 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -1,463 | 1,317 | -1,316 | 195 | 7,762 | -252 | -1,233 | |||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 0 | 0 | 0 | -3,986 | 4,086 | 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 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| cash flow from financing | 0 | 0 | -1 | -3,985 | 4,086 | 0 | 0 | |||||||
| cash and cash equivalents | ||||||||||||||
| cash | -1,463 | -648 | -1,317 | -3,790 | 8,279 | -252 | -1,233 | -2,927 | -341 | 4,223 | 532 | -43,457 | 24,720 | 48,055 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -1,463 | -648 | -1,317 | -3,790 | 8,279 | -252 | -1,233 | -2,927 | -341 | 4,223 | 532 | -43,457 | 24,720 | 48,055 |
P&L
April 2023turnover
25.1k
+548%
operating profit
-37.8k
+1117%
gross margin
100%
%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
458.7k
-0.08%
total assets
480k
-0.04%
cash
1.1k
-0.58%
net assets
Total assets minus all liabilities
Similar Companies
chop stix corporation ltd company details
company number
04988382
Type
Private limited with Share Capital
industry
56101 - Licensed restaurants
incorporation date
December 2003
age
21
accounts
Small Company
ultimate parent company
previous names
N/A
incorporated
UK
address
the atrium kentish town road, london, NW1 8NL
last accounts submitted
April 2023
chop stix corporation ltd 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 3 charges/mortgages relating to chop stix corporation ltd. Currently there are 3 open charges and 0 have been satisfied in the past.
chop stix corporation ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
