Britasia Tv Network Ltd

POWER SEARCH PRICING

SOLUTIONS

britasia tv network ltd Company Information

Live

MatureSmallHigh

Company Number

05293090

Website

www.britasia.tv

Registered Address

158 broad street, birmingham, B15 1DT

Industry

Television programme production activities

Telephone

01212724815

Next Accounts Due

August 2024

Group Structure

View All

Directors

Dasmesh Shergill7 Years

Shareholders

avanter holdings limited 100%

britasia tv network ltd Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of BRITASIA TV NETWORK LTD at £3.2m based on a Turnover of £4.6m and 0.71x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Britasia Tv Network Ltd is a live company located in birmingham, B15 1DT with a Companies House number of 05293090. It operates in the television programme production activities sector, SIC Code 59113. Founded in November 2004, it's largest shareholder is avanter holdings limited with a 100% stake. Britasia Tv Network Ltd is a mature, small sized company, Pomanda has estimated its turnover at £4.6m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Britasia Tv Network Ltd 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 Rating3out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £4.6m, make it in line with the average company (£4.5m)

Growth

3 year (CAGR) sales growth of 28%, show it is growing at a faster rate (2.2%)

EXPORT

Britasia Tv Network Ltd's latest turnover from November 2022 is estimated at £4.6 million and the company has net assets of -£213.2 thousand. According to their latest financial statements, Britasia Tv Network Ltd has 2 employees and maintains cash reserves of £40.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	4,557,255	4,183,109	5,290,126	2,158,693	1,103,276	938,223	271,103	219,345	0	301,989	730,201	780,145	1,163,178	819,137
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	5,554,168	5,051,856	6,344,245	2,610,612	1,191,426	1,026,072	265,420	206,445	0	247,405	588,430	623,129	935,514	638,822
Gross Profit	-996,913	-868,747	-1,054,120	-451,919	-88,149	-87,848	5,684	12,900	0	54,584	141,771	157,016	227,664	180,315
Admin Expenses	-1,067,480	-922,759	-1,116,157	-386,642	132,915	187,585	98,526	-95,407	-142,908	-79,132	34,394	360,449	212,183	352,081
Operating Profit	70,567	54,012	62,037	-65,277	-221,064	-275,433	-92,842	108,307	142,908	133,716	107,377	-203,433	15,481	-171,766
Interest Payable	1,561	609	0	8	291	280	262	5,872	5,872	0	0	0	0	0
Interest Receivable	730	50	53	74	24	104	1	28	56	29	0	5	51	46
Pre-Tax Profit	69,736	53,453	62,090	-65,210	-221,331	-275,609	-93,103	102,463	137,093	133,744	107,377	-203,428	15,532	-171,720
Tax	-13,250	-10,156	-11,797	0	0	0	0	-20,492	-27,418	-28,086	-24,697	0	-4,038	0
Profit After Tax	56,486	43,297	50,293	-65,210	-221,331	-275,609	-93,103	81,970	109,674	105,658	82,680	-203,428	11,494	-171,720
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	56,486	43,297	50,293	-65,210	-221,331	-275,609	-93,103	81,970	109,674	105,658	82,680	-203,428	11,494	-171,720
Employee Costs	128,707	189,586	179,602	174,662	217,410	259,754	248,730	50,899	0	51,761	108,781	113,884	160,778	108,774
Number Of Employees	2	3	3	3	4	5	5	1	0	1	2	2	3	2
EBITDA*	74,409	57,548	66,156	-60,385	-218,346	-268,638	-90,928	110,766	142,908	135,716	107,377	-191,526	27,775	-156,726

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	15,368	14,140	16,476	19,570	24,462	27,180	7,655	7,379	9,838	9,838	11,838	4,518	15,877	28,171
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	2	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	94,188	0	0	0	0	0
Total Fixed Assets	15,368	14,140	16,476	19,570	24,462	27,180	7,655	7,379	104,026	9,838	11,838	4,518	15,879	28,171
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	551,928	616,683	499,045	409,380	245,803	33,242	10,440	34,878	0	59,221	111,370	67,438	126,795	80,273
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	151,083	206,301	327,844	327,844	0	0	0	0	0	0	0
Cash	40,801	7,896	91,639	13,891	5,919	40,889	549	93	11,005	11,518	0	0	2,010	18,499
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	592,729	624,579	590,684	574,354	458,023	401,975	65,923	34,971	11,005	70,739	111,370	67,438	128,805	98,772
total assets	608,097	638,719	607,160	593,924	482,485	429,155	73,578	42,350	115,031	80,577	123,208	71,956	144,684	126,943
Bank overdraft	0	0	0	0	227	227	8,388	0	0	0	0	0	0	0
Bank loan	5,910	6,588	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	800,688	881,896	890,681	299,975	195,814	288,780	43,807	0	0	23,675	103,058	238,915	290,786	277,629
Group/Directors Accounts	0	0	0	819	0	0	0	26,020	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	0	0	0	656,444	584,548	492,530	492,530	0	0	0	0	0	0	0
total current liabilities	806,598	888,484	890,681	957,238	780,589	781,537	150,351	26,020	0	23,675	103,058	238,915	290,786	277,629
loans	8,827	13,371	0	0	0	0	0	0	180,671	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	5,910	6,588	29,500	0	0	0	0	0	0	232,216	301,122	196,693	14,122	21,032
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	14,737	19,959	29,500	0	0	0	0	0	180,671	232,216	301,122	196,693	14,122	21,032
total liabilities	821,335	908,443	920,181	957,238	780,589	781,537	150,351	26,020	180,671	255,891	404,180	435,608	304,908	298,661
net assets	-213,238	-269,724	-313,021	-363,314	-298,104	-352,382	-76,773	16,330	-65,640	-175,314	-280,972	-363,652	-160,224	-171,718
total shareholders funds	-213,238	-269,724	-313,021	-363,314	-298,104	-352,382	-76,773	16,330	-65,640	-175,314	-280,972	-363,652	-160,224	-171,718

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	70,567	54,012	62,037	-65,277	-221,064	-275,433	-92,842	108,307	142,908	133,716	107,377	-203,433	15,481	-171,766
Depreciation	3,842	3,536	4,119	4,892	2,718	6,795	1,914	2,459	0	2,000	0	11,907	12,294	15,040
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-13,250	-10,156	-11,797	0	0	0	0	-20,492	-27,418	-28,086	-24,697	0	-4,038	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-64,755	117,638	-61,418	108,359	91,018	0	326,208	-59,310	34,967	-52,149	43,932	-59,357	46,522	80,273
Creditors	-81,208	-8,785	590,706	104,161	152,007	244,973	43,807	0	-23,675	-79,383	-135,857	-51,871	13,157	277,629
Accruals and Deferred Income	0	0	-656,444	71,896	92,018	0	492,530	0	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	44,706	-79,031	50,039	7,313	-65,339	-23,665	119,201	149,584	56,848	80,396	-97,109	-184,040	-9,628	40,630
Investing Activities
capital expenditure	-5,070	-1,200	-1,025	0	-19,525	-26,320	-2,190	0	0	0	-7,320	-548	0	-43,211
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	-2	2	0
cash flow from investments	-5,070	-1,200	-1,025	0	-19,525	-26,320	-2,190	0	0	0	-7,320	-546	-2	-43,211
Financing Activities
Bank loans	-678	6,588	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-819	819	0	0	-26,020	26,020	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	-4,544	13,371	0	0	0	0	0	-180,671	180,671	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	-678	-22,912	29,500	0	0	0	0	0	-232,216	-68,906	104,429	182,571	-6,910	21,032
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	-831	-559	53	66	-267	-176	-261	-5,844	-5,816	29	0	5	51	46
cash flow from financing	-6,731	-3,512	28,734	885	-267	-176	-26,281	-160,495	-57,361	-68,877	104,429	182,576	-6,859	21,080
cash and cash equivalents
cash	32,905	-83,743	77,748	7,972	5,370	40,340	456	-10,912	-513	11,518	0	-2,010	-16,489	18,499
overdraft	0	0	0	-227	-8,161	-8,161	8,388	0	0	0	0	0	0	0
change in cash	32,905	-83,743	77,748	8,199	13,531	48,501	-7,932	-10,912	-513	11,518	0	-2,010	-16,489	18,499

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for britasia tv network ltd. Get real-time insights into britasia tv network ltd'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 britasia tv network ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BRITASIA TV NETWORK LTD group structure

Britasia Tv Network Ltd has no subsidiary companies.

Ultimate parent company

AVANTER HOLDINGS LTD

#0114572

1 parent

BRITASIA TV NETWORK LTD

05293090

BRITASIA TV NETWORK LTD Shareholders

avanter holdings limited

100%

Britasia Tv Network Ltd currently has 1 director, Mr Dasmesh Shergill serving since Apr 2017.

officer	country	age	start	end	role
Mr Dasmesh Shergill	England	44 years	Apr 2017	-	Director

P&L

November 2022

turnover

4.6m

+9%

operating profit

70.6k

gross margin

-21.8%

+5.33%

turnover

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

Balance Sheet

November 2022

net assets

-213.2k

-0.21%

total assets

608.1k

-0.05%

cash

40.8k

+4.17%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

steve dann limited

stunt dogs & animals limited

television broadcast services limited

1.5

living planet productions limited

parti productions limited

company number

05293090

Type

Private limited with Share Capital

industry

59113 - Television programme production activities

incorporation date

November 2004

age

accounts

Unaudited Abridged

ultimate parent company

AVANTER HOLDINGS LTD

previous names

brit asia tv limited (January 2023)

the sikh channel limited (April 2008)

incorporated

address

158 broad street, birmingham, B15 1DT

last accounts submitted

November 2022

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 britasia tv network ltd.

britasia tv network ltd Company Information

britasia tv network ltd Estimated Valuation

britasia tv network ltd Estimated Valuation

britasia tv network ltd Estimated Valuation

Britasia Tv Network Ltd Overview

Britasia Tv Network Ltd Health Check

BRITASIA TV NETWORK LTD financials

britasia tv network ltd Credit Report and Business Information

Britasia Tv Network Ltd Competitor Analysis

britasia tv network ltd Ownership

britasia tv network ltd directors

britasia tv network ltd company details

britasia tv network ltd Charges & Mortgages

britasia tv network ltd Companies House Filings - See Documents