Pomanda estimates the enterprise value of BRITASIA TV NETWORK LTD at £11.6m based on a Turnover of £4.7m and 2.5x industry multiple (adjusted for size and gross margin).
britasia tv network ltdEstimated Valuation
£3.3m
Pomanda estimates the enterprise value of BRITASIA TV NETWORK LTD at £3.3m based on an EBITDA of £259.3k and a 12.83x industry multiple (adjusted for size and gross margin).
britasia tv network ltdEstimated Valuation
£29.1k
Pomanda estimates the enterprise value of BRITASIA TV NETWORK LTD at £29.1k based on Net Assets of £20.5k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Britasia Tv Network LtdOverview
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
£4.7m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Britasia Tv Network Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £4.7m, make it in line with the average company (£5m)
£4.7m - Britasia Tv Network Ltd
£5m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (7.6%)
9% - Britasia Tv Network Ltd
7.6% - Industry AVG
Production
with a gross margin of -18.7%, this company has a higher cost of product (13.4%)
-18.7% - Britasia Tv Network Ltd
13.4% - Industry AVG
Profitability
an operating margin of 5.5% make it more profitable than the average company (2.6%)
5.5% - Britasia Tv Network Ltd
2.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (15)
2 - Britasia Tv Network Ltd
15 - Industry AVG
Pay Structure
on an average salary of £62.8k, the company has an equivalent pay structure (£62.8k)
£62.8k - Britasia Tv Network Ltd
£62.8k - Industry AVG
Efficiency
resulting in sales per employee of £2.3m, this is more efficient (£351k)
£2.3m - Britasia Tv Network Ltd
£351k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is later than average (26 days)
52 days - Britasia Tv Network Ltd
26 days - Industry AVG
Creditor Days
its suppliers are paid after 44 days, this is slower than average (6 days)
44 days - Britasia Tv Network Ltd
6 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Britasia Tv Network Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (10 weeks)
1 weeks - Britasia Tv Network Ltd
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.1%, this is a higher level of debt than the average (88.1%)
97.1% - Britasia Tv Network Ltd
88.1% - Industry AVG
BRITASIA TV NETWORK LTD financials
EXPORT
Britasia Tv Network Ltd's latest turnover from November 2024 is estimated at £4.7 million and the company has net assets of £20.5 thousand. According to their latest financial statements, Britasia Tv Network Ltd has 2 employees and maintains cash reserves of £21.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2024
Nov 2023
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
4,651,698
5,501,285
4,440,898
3,545,882
4,529,063
1,963,000
1,028,097
862,145
268,955
229,078
313,710
734,480
841,295
1,163,699
834,426
Other Income Or Grants
Cost Of Sales
5,520,825
6,588,582
5,389,000
4,251,861
5,409,340
2,355,650
1,097,242
932,997
264,111
213,791
256,382
587,994
666,808
931,216
648,699
Gross Profit
-869,127
-1,087,296
-948,102
-705,980
-880,278
-392,649
-69,144
-70,853
4,844
15,286
57,328
146,486
174,487
232,483
185,727
Admin Expenses
-1,124,096
-1,144,645
-1,018,669
-759,992
-942,315
-327,372
151,920
204,580
97,686
-93,021
-142,908
-76,388
39,109
377,920
217,002
357,493
Operating Profit
254,969
57,349
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
1,298
1,658
1,561
609
8
291
280
262
5,872
5,872
Interest Receivable
842
1,395
730
50
53
74
24
104
1
28
56
29
5
51
46
Pre-Tax Profit
254,513
57,085
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
-63,628
-14,271
-13,250
-10,156
-11,797
-20,492
-27,418
-28,086
-24,697
-4,038
Profit After Tax
190,885
42,814
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
Retained Profit
190,885
42,814
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
125,637
127,697
129,596
190,680
179,867
180,999
221,477
262,143
251,386
50,899
51,805
107,120
110,841
155,948
108,278
Number Of Employees
2
2
2
3
3
3
4
5
5
1
1
2
2
3
2
EBITDA*
259,280
62,021
75,239
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 2024
Nov 2023
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
18,394
22,705
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
Investments & Other
2
Debtors (Due After 1 year)
94,188
Total Fixed Assets
18,394
22,705
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
Trade Debtors
666,196
711,099
551,928
616,683
499,045
409,380
245,803
33,242
10,440
34,878
59,221
111,370
67,438
126,795
80,273
Group Debtors
Misc Debtors
151,083
206,301
327,844
327,844
Cash
21,326
12,350
40,801
7,896
91,639
13,891
5,919
40,889
549
93
11,005
11,518
2,010
18,499
misc current assets
total current assets
687,522
723,449
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
705,916
746,154
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
227
227
8,388
Bank loan
5,892
5,910
5,910
6,588
Trade Creditors
676,608
901,831
800,688
881,896
890,681
299,975
195,814
288,780
43,807
23,675
103,058
238,915
290,786
277,629
Group/Directors Accounts
819
26,020
other short term finances
hp & lease commitments
other current liabilities
656,444
584,548
492,530
492,530
total current liabilities
682,500
907,741
806,598
888,484
890,681
957,238
780,589
781,537
150,351
26,020
23,675
103,058
238,915
290,786
277,629
loans
2,955
8,837
8,827
13,371
180,671
hp & lease commitments
Accruals and Deferred Income
other liabilities
5,910
6,588
29,500
232,216
301,122
196,693
14,122
21,032
provisions
total long term liabilities
2,955
8,837
14,737
19,959
29,500
180,671
232,216
301,122
196,693
14,122
21,032
total liabilities
685,455
916,578
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
20,461
-170,424
-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
20,461
-170,424
-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 2024
Nov 2023
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
254,969
57,349
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
4,311
4,672
4,672
3,536
4,119
4,892
2,718
6,795
1,914
2,459
2,000
11,907
12,294
15,040
Amortisation
Tax
-63,628
-14,271
-13,250
-10,156
-11,797
-20,492
-27,418
-28,086
-24,697
-4,038
Stock
Debtors
-44,903
159,171
-64,755
117,638
-61,418
108,359
91,018
326,208
-59,310
34,967
-52,149
43,932
-59,357
46,522
80,273
Creditors
-225,223
101,143
-81,208
-8,785
590,706
104,161
152,007
244,973
43,807
-23,675
-79,383
-135,857
-51,871
13,157
277,629
Accruals and Deferred Income
-656,444
71,896
92,018
492,530
Deferred Taxes & Provisions
Cash flow from operations
15,332
-10,278
45,536
-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
-12,009
-5,900
-1,200
-1,025
-19,525
-26,320
-2,190
-7,320
-548
-43,211
Change in Investments
-2
2
cash flow from investments
-12,009
-5,900
-1,200
-1,025
-19,525
-26,320
-2,190
-7,320
-546
-2
-43,211
Financing Activities
Bank loans
-18
-678
6,588
Group/Directors Accounts
-819
819
-26,020
26,020
Other Short Term Loans
Long term loans
-5,882
10
-4,544
13,371
-180,671
180,671
Hire Purchase and Lease Commitments
other long term liabilities
-5,910
-678
-22,912
29,500
-232,216
-68,906
104,429
182,571
-6,910
21,032
share issue
2
interest
-456
-263
-831
-559
53
66
-267
-176
-261
-5,844
-5,816
29
5
51
46
cash flow from financing
-6,356
-6,163
-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
8,976
-28,451
32,905
-83,743
77,748
7,972
5,370
40,340
456
-10,912
-513
11,518
-2,010
-16,489
18,499
overdraft
-227
-8,161
-8,161
8,388
change in cash
8,976
-28,451
32,905
-83,743
77,748
8,199
13,531
48,501
-7,932
-10,912
-513
11,518
-2,010
-16,489
18,499
britasia tv network ltd 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 britasia tv network ltd. Get real-time insights into britasia tv network ltd's credit score, group structure and payment trends.
Perform a competitor analysis for britasia tv network ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in B15 area or any other competitors across 12 key performance metrics.
britasia tv network ltd Ownership
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
The sole shareholder of Britasia Tv Network Ltd is Avanter Holdings Limited.
avanter holdings limited
100%
britasia tv network ltd directors
Britasia Tv Network Ltd currently has 1 director, Mr Dasmesh Shergill serving since Apr 2017.
59113 - Television programme production activities
incorporation date
November 2004
age
21
incorporated
UK
ultimate parent company
AVANTER HOLDINGS LTD
accounts
Unaudited Abridged
last accounts submitted
November 2024
previous names
brit asia tv limited (January 2023)
the sikh channel limited (April 2008)
See more
accountant
BRINDLEYS LTD
auditor
-
address
158 broad street, birmingham, B15 1DT
Bank
-
Legal Advisor
-
britasia tv network ltd 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 britasia tv network ltd.
britasia tv network ltd 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 BRITASIA TV NETWORK LTD. This can take several minutes, an email will notify you when this has completed.
britasia tv network ltdCompanies House Filings - See Documents
