origin events limited
origin events limited Company Information
Company Number
05048518
Next Accounts
Apr 2025
Shareholders
nominee of university of surrey students union
Group Structure
View All
Industry
Activities of head offices
Registered Address
5th floor, r+ building, 2, blagrave street, reading, RG1 1AZ
Website
originevents.co.ukorigin events limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EVENTS LIMITED at £917.6k based on a Turnover of £1.2m and 0.74x industry multiple (adjusted for size and gross margin).
origin events limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EVENTS LIMITED at £845.5k based on an EBITDA of £144.2k and a 5.87x industry multiple (adjusted for size and gross margin).
origin events limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EVENTS LIMITED at £303.6k based on Net Assets of £144.2k and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Origin Events Limited Overview
Origin Events Limited is a live company located in reading, RG1 1AZ with a Companies House number of 05048518. It operates in the activities of head offices sector, SIC Code 70100. Founded in February 2004, it's largest shareholder is nominee of university of surrey students union with a 100% stake. Origin Events Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Origin Events Limited Health Check
Pomanda's financial health check has awarded Origin Events Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
7 Strong
2 Regular
3 Weak
Size
annual sales of £1.2m, make it smaller than the average company (£19.8m)
£1.2m - Origin Events Limited
£19.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (5.4%)
8% - Origin Events Limited
5.4% - Industry AVG
Production
with a gross margin of 63.2%, this company has a lower cost of product (33.1%)
63.2% - Origin Events Limited
33.1% - Industry AVG
Profitability
an operating margin of 11.7% make it more profitable than the average company (5.8%)
11.7% - Origin Events Limited
5.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (110)
2 - Origin Events Limited
110 - Industry AVG
Pay Structure
on an average salary of £47.3k, the company has an equivalent pay structure (£47.3k)
- Origin Events Limited
£47.3k - Industry AVG
Efficiency
resulting in sales per employee of £618.8k, this is more efficient (£197.5k)
£618.8k - Origin Events Limited
£197.5k - Industry AVG
Debtor Days
it gets paid by customers after 30 days, this is earlier than average (46 days)
30 days - Origin Events Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is quicker than average (44 days)
36 days - Origin Events Limited
44 days - Industry AVG
Stock Days
it holds stock equivalent to 30 days, this is less than average (49 days)
30 days - Origin Events Limited
49 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 49 weeks, this is more cash available to meet short term requirements (16 weeks)
49 weeks - Origin Events Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 54.5%, this is a similar level of debt than the average (56.1%)
54.5% - Origin Events Limited
56.1% - Industry AVG
ORIGIN EVENTS LIMITED financials
Origin Events Limited's latest turnover from July 2023 is £1.2 million and the company has net assets of £144.2 thousand. According to their latest financial statements, Origin Events Limited has 2 employees and maintains cash reserves of £163.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,237,566 | 1,622,897 | 997,678 | 978,440 | 1,573,456 | 1,413,200 | 1,274,152 | 1,286,372 | 1,121,466 | 1,315,202 | 1,420,763 | 44,813 | 36,171 | 31,344 | |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 454,904 | 582,788 | 325,376 | 333,320 | 641,463 | 563,699 | 483,763 | 481,153 | 360,667 | 472,876 | 463,435 | 30 | |||
| Gross Profit | 782,662 | 1,040,109 | 672,302 | 645,120 | 931,993 | 849,501 | 790,389 | 805,219 | 760,799 | 842,326 | 957,328 | 44,813 | 31,314 | ||
| Admin Expenses | 638,510 | 773,166 | 880,645 | 536,159 | 633,878 | 556,851 | 504,100 | 804,321 | |||||||
| Operating Profit | 144,152 | 266,943 | -208,343 | 108,961 | 298,115 | 292,650 | 286,289 | 898 | |||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 144,152 | 266,943 | -208,343 | 108,961 | 298,115 | 292,650 | 286,289 | 898 | |||||||
| Tax | -179 | ||||||||||||||
| Profit After Tax | 144,152 | 266,943 | -208,343 | 108,961 | 298,115 | 292,650 | 286,289 | 719 | |||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 144,152 | 266,943 | -317,304 | -189,154 | 5,465 | 292,650 | 286,289 | 719 | |||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | ||||||||||
| EBITDA* | 144,152 | 266,943 | -208,343 | 108,961 | 298,115 | 292,650 | 286,289 | 898 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | |||||||||||||||
| Stock & work in progress | 38,229 | 37,821 | 56,893 | 33,916 | 25,547 | 29,338 | 25,041 | 28,869 | 22,236 | 25,769 | 43,447 | 29,321 | |||
| Trade Debtors | 102,936 | 38,807 | 17,298 | 37,921 | 52,640 | 50,214 | 81,458 | 100,502 | 63,949 | 80,978 | 99,953 | 87,094 | 28,857 | 6,799 | 8,708 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 12,413 | 45,953 | 36,171 | 1,025 | 36,315 | 1,186 | 8,235 | 846 | 12,258 | ||||||
| Cash | 163,347 | 228,576 | 335,374 | 305,518 | 391,913 | 469,761 | 180,570 | 4,905 | 48,460 | 16,320 | 185,764 | 20,051 | 22,078 | 28,986 | 21,907 |
| misc current assets | |||||||||||||||
| total current assets | 316,925 | 351,157 | 445,736 | 378,380 | 506,415 | 550,499 | 295,304 | 135,122 | 146,903 | 123,067 | 329,164 | 136,466 | 50,935 | 35,785 | 30,615 |
| total assets | 316,925 | 351,157 | 445,736 | 378,380 | 506,415 | 550,499 | 295,304 | 135,122 | 146,903 | 123,067 | 329,164 | 136,466 | 50,935 | 35,785 | 30,615 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 44,954 | 98,842 | 64,500 | 3,785 | 34,498 | 37,964 | 37,939 | 20,675 | 7,142 | 42,225 | 329,882 | 50,751 | |||
| Group/Directors Accounts | 114,583 | 185,714 | 581,618 | 256,870 | 155,503 | 205,497 | 250,269 | 114,267 | 132,286 | 63,570 | 65,131 | 42,716 | 30,450 | 26,772 | |
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 13,235 | 8,000 | 7,960 | 8,763 | 18,298 | 14,387 | 7,095 | 179 | 8,193 | 17,990 | 21,302 | 8,937 | 6,053 | 4,561 | |
| total current liabilities | 172,772 | 292,556 | 654,078 | 269,418 | 208,299 | 257,848 | 295,303 | 135,121 | 147,621 | 123,785 | 329,882 | 137,184 | 51,653 | 36,503 | 31,333 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 172,772 | 292,556 | 654,078 | 269,418 | 208,299 | 257,848 | 295,303 | 135,121 | 147,621 | 123,785 | 329,882 | 137,184 | 51,653 | 36,503 | 31,333 |
| net assets | 144,153 | 58,601 | -208,342 | 108,962 | 298,116 | 292,651 | 1 | 1 | -718 | -718 | -718 | -718 | -718 | -718 | -718 |
| total shareholders funds | 144,153 | 58,601 | -208,342 | 108,962 | 298,116 | 292,651 | 1 | 1 | -718 | -718 | -718 | -718 | -718 | -718 | -718 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 144,152 | 266,943 | -208,343 | 108,961 | 298,115 | 292,650 | 286,289 | 898 | |||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -179 | ||||||||||||||
| Stock | 408 | -19,072 | 22,977 | 8,369 | -3,791 | 4,297 | -3,828 | 6,633 | -3,533 | -17,678 | 14,126 | 29,321 | |||
| Debtors | 30,589 | 31,291 | 14,523 | -50,009 | 37,555 | -38,293 | -11,655 | 25,141 | -4,771 | -18,975 | 12,859 | 58,237 | 22,058 | -1,909 | 8,708 |
| Creditors | -53,888 | 34,342 | 60,715 | -30,713 | -3,466 | 25 | 17,264 | 13,533 | -35,083 | -287,657 | 279,131 | 50,751 | |||
| Accruals and Deferred Income | 5,235 | 40 | -803 | -9,535 | 3,911 | 7,292 | 6,916 | -8,014 | -9,797 | 17,990 | -21,302 | 12,365 | 2,884 | 1,492 | 4,561 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 64,502 | 289,106 | -185,931 | 110,353 | 264,796 | 333,963 | 325,952 | -25,536 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -71,131 | -395,904 | 324,748 | 101,367 | -49,994 | -44,772 | 136,002 | -18,019 | 68,716 | 63,570 | -65,131 | 22,415 | 12,266 | 3,678 | 26,772 |
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | -129,731 | -395,904 | 324,748 | 101,367 | -49,994 | -44,772 | -150,287 | -18,019 | 68,716 | 63,570 | 22,415 | 12,266 | 3,678 | 26,054 | |
| cash and cash equivalents | |||||||||||||||
| cash | -65,229 | -106,798 | 29,856 | -86,395 | -77,848 | 289,191 | 175,665 | -43,555 | 32,140 | -169,444 | 165,713 | -2,027 | -6,908 | 7,079 | 21,907 |
| overdraft | |||||||||||||||
| change in cash | -65,229 | -106,798 | 29,856 | -86,395 | -77,848 | 289,191 | 175,665 | -43,555 | 32,140 | -169,444 | 165,713 | -2,027 | -6,908 | 7,079 | 21,907 |
origin events limited Credit Report and Business Information
Origin Events Limited Competitor Analysis
Perform a competitor analysis for origin events limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in RG1 area or any other competitors across 12 key performance metrics.
origin events limited Ownership
ORIGIN EVENTS LIMITED group structure
Origin Events Limited has no subsidiary companies.
Ultimate parent company
ORIGIN EVENTS LIMITED
05048518
origin events limited directors
Origin Events Limited currently has 2 directors. The longest serving directors include Ms Debra Rideout (Jan 2014) and Ms Katherine Phillips (Feb 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Debra Rideout | 63 years | Jan 2014 | - | Director | |
| Ms Katherine Phillips | England | 40 years | Feb 2022 | - | Director |
P&L
July 2023turnover
1.2m
-24%
operating profit
144.2k
-46%
gross margin
63.3%
-1.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
144.2k
+1.46%
total assets
316.9k
-0.1%
cash
163.3k
-0.29%
net assets
Total assets minus all liabilities
origin events limited company details
company number
05048518
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
February 2004
age
21
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
CROWE U.K. LLP
address
5th floor, r+ building, 2, blagrave street, reading, RG1 1AZ
Bank
-
Legal Advisor
-
origin events 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 origin events limited.
origin events 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 ORIGIN EVENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
origin events limited Companies House Filings - See Documents
| date | description | view/download |
|---|
