Not The Last Laugh Productions Limited

POWER SEARCH PRICING

SOLUTIONS

not the last laugh productions limited Company Information

Live

MatureMicroHealthy

Company Number

05284061

Next Accounts

Sep 2025

Industry

Other business support service activities n.e.c.

Directors

Daniel Patterson

Shareholders

angst productions ltd

Group Structure

View All

Contact

Registered Address

2 leman street, london, E1W 9US

Website

https://www.mocktheweek.tv

not the last laugh productions limited Estimated Valuation

£1.7m

Pomanda estimates the enterprise value of NOT THE LAST LAUGH PRODUCTIONS LIMITED at £1.7m based on Net Assets of £702.6k and 2.35x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Not The Last Laugh Productions Limited is a live company located in london, E1W 9US with a Companies House number of 05284061. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2004, it's largest shareholder is angst productions ltd with a 100% stake. Not The Last Laugh Productions Limited is a mature, micro sized company, Pomanda has estimated its turnover at £170.6k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Not The Last Laugh Productions Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

3 Strong

4 Regular

2 Weak

Size

annual sales of £170.6k, make it smaller than the average company (£4.7m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (6.6%)

EXPORT

Not The Last Laugh Productions Limited's latest turnover from December 2023 is estimated at £170.6 thousand and the company has net assets of £702.6 thousand. According to their latest financial statements, Not The Last Laugh Productions Limited has 1 employee and maintains cash reserves of £214.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Oct 2011	Oct 2010	Nov 2009
Turnover	170,616	161,934	146,137	145,306	150,561	96,216	142,216	142,306	149,376	260,689	875,744	496,116	760,872	847,206	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	105,503	99,637	91,446	91,506	94,215	60,470	88,706	88,163	94,989	168,288	569,929	317,755	466,496	506,058	0
Gross Profit	65,113	62,297	54,691	53,801	56,347	35,746	53,511	54,143	54,387	92,400	305,815	178,361	294,377	341,148	0
Admin Expenses	-75,830	26,090	-47,379	-30,493	-20,505	-11,837	23,166	-45,824	-39,513	853,024	197,680	94,163	234,282	138,849	-726,999
Operating Profit	140,943	36,207	102,070	84,294	76,852	47,583	30,345	99,967	93,900	-760,624	108,135	84,198	60,095	202,299	726,999
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	11,475	7,501	514	209	1,594	1,545	1,034	499	859	2,882	4,727	4,355	4,176	3,288	1,228
Pre-Tax Profit	152,417	43,709	102,584	84,504	78,446	49,128	31,379	100,466	94,759	-757,742	112,862	88,553	64,272	205,586	728,228
Tax	-38,104	-8,305	-19,491	-16,056	-14,905	-9,334	-5,962	-20,093	-18,952	0	-25,958	-21,253	-16,711	-57,564	-203,904
Profit After Tax	114,313	35,404	83,093	68,448	63,541	39,794	25,417	80,373	75,807	-757,742	86,904	67,300	47,561	148,022	524,324
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	114,313	35,404	83,093	68,448	63,541	39,794	25,417	80,373	75,807	-757,742	86,904	67,300	47,561	148,022	524,324
Employee Costs	53,941	51,376	48,874	46,468	45,970	44,275	41,967	42,001	41,669	83,115	246,492	160,236	217,211	247,014	0
Number Of Employees	1	1	1	1	1	1	1	1	1	2	6	4	6	7	0
EBITDA*	140,943	36,207	102,070	84,294	76,852	47,583	30,345	99,967	93,900	-760,624	108,135	84,198	60,095	202,299	726,999

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Oct 2011	Oct 2010	Nov 2009
Tangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	0	0	0	0	0	0	18,750	0	25,598	0	0	92,565
Group Debtors	541,081	403,887	392,438	305,744	215,505	161,299	121,435	99,056	45,782	0	0	0	0	0	0
Misc Debtors	0	0	2,205	2,132	1,060	1,060	1,060	0	0	0	0	0	0	0	0
Cash	214,485	222,649	205,997	205,085	213,892	211,174	200,854	212,914	186,648	156,868	995,777	895,118	846,893	823,701	491,324
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	755,566	626,536	600,640	512,961	430,457	373,533	323,349	311,970	232,430	175,618	995,777	920,716	846,893	823,701	583,889
total assets	755,566	626,536	600,640	512,961	430,457	373,533	323,349	311,970	232,430	175,618	995,777	920,716	846,893	823,701	583,889
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	0	0	0	0	0	6,000	0	0	0	59,247	121,664	133,507	126,984	151,353	59,563
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	53,005	38,288	47,796	43,210	29,154	29,771	25,381	39,419	40,252	0	0	0	0	0	0
total current liabilities	53,005	38,288	47,796	43,210	29,154	35,771	25,381	39,419	40,252	59,247	121,664	133,507	126,984	151,353	59,563
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	0	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	0
provisions	0	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	0
total liabilities	53,005	38,288	47,796	43,210	29,154	35,771	25,381	39,419	40,252	59,247	121,664	133,507	126,984	151,353	59,563
net assets	702,561	588,248	552,844	469,751	401,303	337,762	297,968	272,551	192,178	116,371	874,113	787,209	719,909	672,348	524,326
total shareholders funds	702,561	588,248	552,844	469,751	401,303	337,762	297,968	272,551	192,178	116,371	874,113	787,209	719,909	672,348	524,326

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Oct 2011	Oct 2010	Nov 2009
Operating Activities
Operating Profit	140,943	36,207	102,070	84,294	76,852	47,583	30,345	99,967	93,900	-760,624	108,135	84,198	60,095	202,299	726,999
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-38,104	-8,305	-19,491	-16,056	-14,905	-9,334	-5,962	-20,093	-18,952	0	-25,958	-21,253	-16,711	-57,564	-203,904
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	137,194	9,244	86,767	91,311	54,206	39,864	23,439	53,274	27,032	18,750	-25,598	25,598	0	-92,565	92,565
Creditors	0	0	0	0	-6,000	6,000	0	0	-59,247	-62,417	-11,843	6,523	-24,369	91,790	59,563
Accruals and Deferred Income	14,717	-9,508	4,586	14,056	-617	4,390	-14,038	-833	40,252	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-19,638	9,150	398	-9,017	1,124	8,775	-13,094	25,767	28,921	-841,791	95,932	43,870	19,015	329,090	490,093
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	11,475	7,501	514	209	1,594	1,545	1,034	499	859	2,882	4,727	4,355	4,176	3,288	1,228
cash flow from financing	11,475	7,501	514	209	1,594	1,545	1,034	499	859	2,882	4,727	4,355	4,176	3,288	1,230
cash and cash equivalents
cash	-8,164	16,652	912	-8,807	2,718	10,320	-12,060	26,266	29,780	-838,909	100,659	48,225	23,192	332,377	491,324
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-8,164	16,652	912	-8,807	2,718	10,320	-12,060	26,266	29,780	-838,909	100,659	48,225	23,192	332,377	491,324

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for not the last laugh productions limited. Get real-time insights into not the last laugh productions 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

Perform a competitor analysis for not the last laugh productions limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in E1W area or any other competitors across 12 key performance metrics.

NOT THE LAST LAUGH PRODUCTIONS LIMITED group structure

Not The Last Laugh Productions Limited has no subsidiary companies.

Ultimate parent company

ANGST PRODUCTIONS LIMITED

04943632

1 parent

NOT THE LAST LAUGH PRODUCTIONS LIMITED

05284061

NOT THE LAST LAUGH PRODUCTIONS LIMITED Shareholders

angst productions ltd

100%

Not The Last Laugh Productions Limited currently has 1 director, Mr Daniel Patterson serving since Nov 2004.

officer	country	age	start	end	role
Mr Daniel Patterson	United Kingdom	64 years	Nov 2004	-	Director

P&L

December 2023

turnover

170.6k

+5%

operating profit

140.9k

gross margin

38.2%

-0.8%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

702.6k

+0.19%

total assets

755.6k

+0.21%

cash

214.5k

-0.04%

net assets

Total assets minus all liabilities

Similar Companies

apex glazing ltd

3.5

solarsurge consultancy limited

camden lighting company ltd

westwood house developments limited

2.5

s & f associates ltd

1.5

company number

05284061

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

November 2004

ultimate parent company

ANGST PRODUCTIONS LIMITED

previous names

N/A

address

2 leman street, london, E1W 9US

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 not the last laugh productions limited.

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 NOT THE LAST LAUGH PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

not the last laugh productions limited Company Information

not the last laugh productions limited Estimated Valuation

not the last laugh productions limited Estimated Valuation

not the last laugh productions limited Estimated Valuation

Not The Last Laugh Productions Limited Overview

Not The Last Laugh Productions Limited Health Check

NOT THE LAST LAUGH PRODUCTIONS LIMITED financials

not the last laugh productions limited Credit Report and Business Information

Not The Last Laugh Productions Limited Competitor Analysis

not the last laugh productions limited Ownership

not the last laugh productions limited directors

not the last laugh productions limited company details

not the last laugh productions limited Charges & Mortgages

not the last laugh productions limited Capital Raised & Share Issues BETA

not the last laugh productions limited Companies House Filings - See Documents