pigs tales limited

3

pigs tales limited Company Information

Share PIGS TALES LIMITED
Dissolved 

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

Directors

Lesley Stevenson19 Years

Nicholas Stevenson17 Years

Shareholders

nicholas charles stevenson 50%

lesley bernadette stevenson 50%

pigs tales limited Estimated Valuation

£178.4k

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

£0

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

£29.4k

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).

Valuation Calculator
This valuation is estimated based on financial data from December 2020 

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.

View Sample

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £484.3k, make it smaller than the average company (£8.5m)

£484.3k - Pigs Tales Limited

£8.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -37%, show it is growing at a slower rate (-1.8%)

-37% - Pigs Tales Limited

-1.8% - Industry AVG

production

Production

with a gross margin of 29.4%, this company has a comparable cost of product (29.4%)

29.4% - Pigs Tales Limited

29.4% - Industry AVG

profitability

Profitability

an operating margin of -42.4% make it less profitable than the average company (3%)

-42.4% - Pigs Tales Limited

3% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (78)

2 - Pigs Tales Limited

78 - Industry AVG

paystructure

Pay Structure

on an average salary of £34.9k, the company has an equivalent pay structure (£34.9k)

£34.9k - Pigs Tales Limited

£34.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £242.2k, this is more efficient (£112.5k)

£242.2k - Pigs Tales Limited

£112.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 18 days, this is earlier than average (53 days)

18 days - Pigs Tales Limited

53 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 338 days, this is slower than average (55 days)

338 days - Pigs Tales Limited

55 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Pigs Tales Limited

- - Industry AVG

cashbalance

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

debtlevel

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

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for pigs tales limited. Get real-time insights into pigs tales limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Pigs Tales Limited Competitor Analysis

BETA
competitor_analysis_table_img

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 Shareholders

nicholas charles stevenson 50%
lesley bernadette stevenson 50%

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).

officercountryagestartendrole
Mrs Lesley StevensonUnited Kingdom60 years Aug 2004- Director
Mr Nicholas StevensonUnited Kingdom63 years Apr 2006- Director

PIGS TALES LIMITED financials

EXPORTms excel logo

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 HousePomanda Estimates

Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover484,3231,080,7202,118,3701,906,8031,535,4901,650,4752,622,6942,714,6441,003,142943,689210,6790
Other Income Or Grants000000000000
Cost Of Sales341,795753,4181,473,2431,313,5671,034,3671,104,9511,744,5171,820,403659,140607,524134,7610
Gross Profit142,528327,302645,127593,236501,123545,524878,178894,241344,002336,16575,9180
Admin Expenses347,920416,405688,547423,077453,147649,275875,194713,424266,396228,85662,593-1,882
Operating Profit-205,392-89,103-43,420170,15947,976-103,7512,984180,81777,606107,30913,3251,882
Interest Payable3,2188,0154,4550000000347347
Interest Receivable1161,4431,9911,4678031,741756602563401313
Pre-Tax Profit-208,494-95,676-45,884171,62648,779-102,0103,741181,41978,168107,34912,9921,549
Tax000-32,609-9,7560-786-41,726-18,760-27,911-3,638-434
Profit After Tax-208,494-95,676-45,884139,01739,023-102,0102,955139,69359,40879,4389,3541,115
Dividends Paid000000000000
Retained Profit-208,494-95,676-45,884139,01739,023-102,0102,955139,69359,40879,4389,3541,115
Employee Costs69,703174,562167,95396,66096,60297,859743,898759,817285,097291,89194,0740
Number Of Employees25533323249930
EBITDA*-186,784-70,616-5,689201,45982,011-72,90230,079204,22393,471111,12917,0349,583

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets87,749106,357162,439180,732179,582232,311167,733170,289127,681130,88114,16615,312
Intangible Assets000000000000
Investments & Other000000000000
Debtors (Due After 1 year)000000000000
Total Fixed Assets87,749106,357162,439180,732179,582232,311167,733170,289127,681130,88114,16615,312
Stock & work in progress061,028333,727221,10083,03663,73082,75042,22853,0203,50000
Trade Debtors23,922223,909407,549425,028422,115359,706525,719635,152121,492208,57433,20886,384
Group Debtors240,913240,813247,39313,13000000000
Misc Debtors5,9605,1488,93384084084000144,70974,43240,32818,719
Cash7,991223,831160,903370,011216,660425,670270,87031,714209,20815,81105,349
misc current assets000000000000
total current assets278,786754,7291,158,5051,030,109722,651849,946879,339709,094528,429302,31773,536110,452
total assets366,535861,0861,320,9441,210,841902,2331,082,2571,047,072879,383656,110433,19887,702125,764
Bank overdraft000000000000
Bank loan000000000000
Trade Creditors 316,620312,997562,452563,841355,385830,387711,956536,979451,743262,41468,197113,966
Group/Directors Accounts000000000000
other short term finances029,29626,480000000000
hp & lease commitments04,5909,45006,6670000000
other current liabilities0170,757237,534245,905264,9810000000
total current liabilities316,620517,640835,916809,746627,033830,387711,956536,979451,743262,41468,197113,966
loans076,212105,5080000000010,680
hp & lease commitments17,47422,79934,40907,22217,515000000
Accruals and Deferred Income000000000000
other liabilities00000011,35123,26933,25059,3759,0341
provisions14,50018,00023,00033,10039,00044,40031,80030,12521,80021,50000
total long term liabilities31,974117,011162,91733,10046,22261,91543,15153,39455,05080,8759,03410,681
total liabilities348,594634,651998,833842,846673,255892,302755,107590,373506,793343,28977,231124,647
net assets17,941226,435322,111367,995228,978189,955291,965289,010149,31789,90910,4711,117
total shareholders funds17,941226,435322,111367,995228,978189,955291,965289,010149,31789,90910,4711,117
Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-205,392-89,103-43,420170,15947,976-103,7512,984180,81777,606107,30913,3251,882
Depreciation18,60818,48737,73131,30034,03530,84927,09523,40615,8653,8203,7097,701
Amortisation000000000000
Tax000-32,609-9,7560-786-41,726-18,760-27,911-3,638-434
Stock-61,028-272,699112,627138,06419,306-19,02040,522-10,79249,5203,50000
Debtors-199,075-194,005224,87716,04362,409-165,173-109,433368,951-16,805209,470-31,567105,103
Creditors3,623-249,455-1,389208,456-475,002118,431174,97785,236189,329194,217-45,769113,966
Accruals and Deferred Income-170,757-66,777-8,371-19,076264,9810000000
Deferred Taxes & Provisions-3,500-5,000-10,100-5,900-5,40012,6001,6758,32530021,50000
Cash flow from operations-97,31574,856-363,053198,223-224,881242,322274,856-102,101231,62585,965-80618,012
Investing Activities
capital expenditure037,595-19,438-32,45018,694-95,427-24,539-66,014-12,665-120,535-2,563-23,013
Change in Investments000000000000
cash flow from investments037,595-19,438-32,45018,694-95,427-24,539-66,014-12,665-120,535-2,563-23,013
Financing Activities
Bank loans000000000000
Group/Directors Accounts000000000000
Other Short Term Loans -29,2962,81626,480000000000
Long term loans-76,212-29,296105,5080000000-10,68010,680
Hire Purchase and Lease Commitments-9,915-16,47043,859-13,889-3,62617,515000000
other long term liabilities00000-11,351-11,918-9,981-26,12550,3419,0331
share issue000000000002
interest-3,102-6,572-2,4641,4678031,74175660256340-334-334
cash flow from financing-118,525-49,522173,383-12,422-2,8237,905-11,162-9,379-25,56250,381-1,98110,349
cash and cash equivalents
cash-215,84062,928-209,108153,351-209,010154,800239,156-177,494193,39715,811-5,3495,349
overdraft000000000000
change in cash-215,84062,928-209,108153,351-209,010154,800239,156-177,494193,39715,811-5,3495,349

P&L

December 2020

turnover

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 2020

net 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

None

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.

charges

pigs tales limited Companies House Filings - See Documents

datedescriptionview/download