pigs tales limited Company Information
Company Number
05211205
Website
-Registered Address
crown house bridgewater close, burnley, lancashire, BB11 5TE
Industry
Printing (other than printing of newspapers and printing on labels and tags) n.e.c.
Telephone
-
Next Accounts Due
March 2024
Group Structure
View All
Shareholders
nicholas charles stevenson 50%
lesley bernadette stevenson 50%
pigs tales limited Estimated Valuation
Pomanda estimates the enterprise value of PIGS TALES LIMITED at £178.4k based on a Turnover of £484.3k and 0.37x industry multiple (adjusted for size and gross margin).
pigs tales limited Estimated Valuation
Pomanda estimates the enterprise value of PIGS TALES LIMITED at £0 based on an EBITDA of £-186.8k and a 2.62x industry multiple (adjusted for size and gross margin).
pigs tales limited Estimated Valuation
Pomanda estimates the enterprise value of PIGS TALES LIMITED at £29.4k based on Net Assets of £17.9k and 1.64x industry multiple (adjusted for liquidity).
Pigs Tales Limited 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.
Pigs Tales Limited Overview
Pigs Tales Limited is a dissolved company that was located in lancashire, BB11 5TE with a Companies House number of 05211205. It operated in the printing n.e.c. sector, SIC Code 18129. Founded in August 2004, it's largest shareholder was nicholas charles stevenson with a 50% stake. The last turnover for Pigs Tales Limited was estimated at £484.3k.
Upgrade for unlimited company reports & a free credit check
Pigs Tales Limited Health Check
Pomanda's financial health check has awarded Pigs Tales Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £484.3k, make it smaller than the average company (£8.5m)
- Pigs Tales Limited
£8.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -37%, show it is growing at a slower rate (-1.8%)
- Pigs Tales Limited
-1.8% - Industry AVG
Production
with a gross margin of 29.4%, this company has a comparable cost of product (29.4%)
- Pigs Tales Limited
29.4% - Industry AVG
Profitability
an operating margin of -42.4% make it less profitable than the average company (3%)
- Pigs Tales Limited
3% - Industry AVG
Employees
with 2 employees, this is below the industry average (78)
2 - Pigs Tales Limited
78 - Industry AVG
Pay Structure
on an average salary of £34.9k, the company has an equivalent pay structure (£34.9k)
- Pigs Tales Limited
£34.9k - Industry AVG
Efficiency
resulting in sales per employee of £242.2k, this is more efficient (£112.5k)
- Pigs Tales Limited
£112.5k - Industry AVG
Debtor Days
it gets paid by customers after 18 days, this is earlier than average (53 days)
- Pigs Tales Limited
53 days - Industry AVG
Creditor Days
its suppliers are paid after 338 days, this is slower than average (55 days)
- Pigs Tales Limited
55 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pigs Tales Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (9 weeks)
1 weeks - Pigs Tales Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.1%, this is a higher level of debt than the average (62%)
95.1% - Pigs Tales Limited
62% - Industry AVG
pigs tales limited Credit Report and Business Information
Pigs Tales Limited Competitor Analysis
Perform a competitor analysis for pigs tales limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
pigs tales limited Ownership
PIGS TALES LIMITED group structure
Pigs Tales Limited has no subsidiary companies.
Ultimate parent company
PIGS TALES LIMITED
05211205
pigs tales limited directors
Pigs Tales Limited currently has 2 directors. The longest serving directors include Mrs Lesley Stevenson (Aug 2004) and Mr Nicholas Stevenson (Apr 2006).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mrs Lesley Stevenson | United Kingdom | 60 years | Aug 2004 | - | Director |
Mr Nicholas Stevenson | United Kingdom | 63 years | Apr 2006 | - | Director |
PIGS TALES LIMITED financials
Pigs Tales Limited's latest turnover from December 2020 is estimated at £484.3 thousand and the company has net assets of £17.9 thousand. According to their latest financial statements, Pigs Tales Limited has 2 employees and maintains cash reserves of £8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
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 | ||||||||||||
Other Income Or Grants | ||||||||||||
Cost Of Sales | ||||||||||||
Gross Profit | ||||||||||||
Admin Expenses | ||||||||||||
Operating Profit | ||||||||||||
Interest Payable | ||||||||||||
Interest Receivable | ||||||||||||
Pre-Tax Profit | ||||||||||||
Tax | ||||||||||||
Profit After Tax | ||||||||||||
Dividends Paid | ||||||||||||
Retained Profit | ||||||||||||
Employee Costs | ||||||||||||
Number Of Employees | 2 | 5 | 5 | 3 | 3 | 3 | ||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
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 | 87,749 | 106,357 | 162,439 | 180,732 | 179,582 | 232,311 | 167,733 | 170,289 | 127,681 | 130,881 | 14,166 | 15,312 |
Intangible Assets | 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 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 87,749 | 106,357 | 162,439 | 180,732 | 179,582 | 232,311 | 167,733 | 170,289 | 127,681 | 130,881 | 14,166 | 15,312 |
Stock & work in progress | 0 | 61,028 | 333,727 | 221,100 | 83,036 | 63,730 | 82,750 | 42,228 | 53,020 | 3,500 | 0 | 0 |
Trade Debtors | 23,922 | 223,909 | 407,549 | 425,028 | 422,115 | 359,706 | 525,719 | 635,152 | 121,492 | 208,574 | 33,208 | 86,384 |
Group Debtors | 240,913 | 240,813 | 247,393 | 13,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 5,960 | 5,148 | 8,933 | 840 | 840 | 840 | 0 | 0 | 144,709 | 74,432 | 40,328 | 18,719 |
Cash | 7,991 | 223,831 | 160,903 | 370,011 | 216,660 | 425,670 | 270,870 | 31,714 | 209,208 | 15,811 | 0 | 5,349 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 278,786 | 754,729 | 1,158,505 | 1,030,109 | 722,651 | 849,946 | 879,339 | 709,094 | 528,429 | 302,317 | 73,536 | 110,452 |
total assets | 366,535 | 861,086 | 1,320,944 | 1,210,841 | 902,233 | 1,082,257 | 1,047,072 | 879,383 | 656,110 | 433,198 | 87,702 | 125,764 |
Bank overdraft | 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 |
Trade Creditors | 316,620 | 312,997 | 562,452 | 563,841 | 355,385 | 830,387 | 711,956 | 536,979 | 451,743 | 262,414 | 68,197 | 113,966 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 29,296 | 26,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 4,590 | 9,450 | 0 | 6,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 170,757 | 237,534 | 245,905 | 264,981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 316,620 | 517,640 | 835,916 | 809,746 | 627,033 | 830,387 | 711,956 | 536,979 | 451,743 | 262,414 | 68,197 | 113,966 |
loans | 0 | 76,212 | 105,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,680 |
hp & lease commitments | 17,474 | 22,799 | 34,409 | 0 | 7,222 | 17,515 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 11,351 | 23,269 | 33,250 | 59,375 | 9,034 | 1 |
provisions | 14,500 | 18,000 | 23,000 | 33,100 | 39,000 | 44,400 | 31,800 | 30,125 | 21,800 | 21,500 | 0 | 0 |
total long term liabilities | 31,974 | 117,011 | 162,917 | 33,100 | 46,222 | 61,915 | 43,151 | 53,394 | 55,050 | 80,875 | 9,034 | 10,681 |
total liabilities | 348,594 | 634,651 | 998,833 | 842,846 | 673,255 | 892,302 | 755,107 | 590,373 | 506,793 | 343,289 | 77,231 | 124,647 |
net assets | 17,941 | 226,435 | 322,111 | 367,995 | 228,978 | 189,955 | 291,965 | 289,010 | 149,317 | 89,909 | 10,471 | 1,117 |
total shareholders funds | 17,941 | 226,435 | 322,111 | 367,995 | 228,978 | 189,955 | 291,965 | 289,010 | 149,317 | 89,909 | 10,471 | 1,117 |
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 | ||||||||||||
Depreciation | 18,608 | 18,487 | 37,731 | 31,300 | 34,035 | 30,849 | 27,095 | 23,406 | 15,865 | 3,820 | 3,709 | 7,701 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||
Stock | -61,028 | -272,699 | 112,627 | 138,064 | 19,306 | -19,020 | 40,522 | -10,792 | 49,520 | 3,500 | 0 | 0 |
Debtors | -199,075 | -194,005 | 224,877 | 16,043 | 62,409 | -165,173 | -109,433 | 368,951 | -16,805 | 209,470 | -31,567 | 105,103 |
Creditors | 3,623 | -249,455 | -1,389 | 208,456 | -475,002 | 118,431 | 174,977 | 85,236 | 189,329 | 194,217 | -45,769 | 113,966 |
Accruals and Deferred Income | -170,757 | -66,777 | -8,371 | -19,076 | 264,981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | -3,500 | -5,000 | -10,100 | -5,900 | -5,400 | 12,600 | 1,675 | 8,325 | 300 | 21,500 | 0 | 0 |
Cash flow from operations | ||||||||||||
Investing Activities | ||||||||||||
capital expenditure | ||||||||||||
Change in Investments | 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 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | -29,296 | 2,816 | 26,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -76,212 | -29,296 | 105,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,680 | 10,680 |
Hire Purchase and Lease Commitments | -9,915 | -16,470 | 43,859 | -13,889 | -3,626 | 17,515 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | -11,351 | -11,918 | -9,981 | -26,125 | 50,341 | 9,033 | 1 |
share issue | ||||||||||||
interest | ||||||||||||
cash flow from financing | ||||||||||||
cash and cash equivalents | ||||||||||||
cash | -215,840 | 62,928 | -209,108 | 153,351 | -209,010 | 154,800 | 239,156 | -177,494 | 193,397 | 15,811 | -5,349 | 5,349 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -215,840 | 62,928 | -209,108 | 153,351 | -209,010 | 154,800 | 239,156 | -177,494 | 193,397 | 15,811 | -5,349 | 5,349 |
P&L
December 2020turnover
484.3k
-55%
operating profit
-205.4k
0%
gross margin
29.5%
-2.83%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2020net assets
17.9k
-0.92%
total assets
366.5k
-0.57%
cash
8k
-0.96%
net assets
Total assets minus all liabilities
pigs tales limited company details
company number
05211205
Type
Private limited with Share Capital
industry
18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.
incorporation date
August 2004
age
20
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
crown house bridgewater close, burnley, lancashire, BB11 5TE
last accounts submitted
December 2020
pigs tales 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 3 charges/mortgages relating to pigs tales limited. Currently there are 1 open charges and 2 have been satisfied in the past.
pigs tales limited Companies House Filings - See Documents
date | description | view/download |
---|