5raisins Limited

POWER SEARCH PRICING

SOLUTIONS

5raisins limited Company Information

Company Number

05687822

Next Accounts

Oct 2025

Directors

Jeremy Sheehan

Shallu Behar-Sheehan

Shareholders

jeremy sheehan

Group Structure

View All

Industry

Other telecommunications activities

Registered Address

90 mill lane, west hampstead, london, NW6 1NL

Website

www.5raisins.com

5raisins limited Estimated Valuation

£403.3k

Pomanda estimates the enterprise value of 5RAISINS LIMITED at £403.3k based on a Turnover of £682.5k and 0.59x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

5raisins Limited is a live company located in london, NW6 1NL with a Companies House number of 05687822. It operates in the other telecommunications activities sector, SIC Code 61900. Founded in January 2006, it's largest shareholder is jeremy sheehan with a 100% stake. 5raisins Limited is a established, small sized company, Pomanda has estimated its turnover at £682.5k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded 5Raisins Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

5 Strong

1 Regular

4 Weak

Size

annual sales of £682.5k, make it smaller than the average company (£12.9m)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.9%)

EXPORT

5Raisins Limited's latest turnover from January 2024 is estimated at £682.5 thousand and the company has net assets of £126.4 thousand. According to their latest financial statements, 5Raisins Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	682,546	165,416	137,457	451,646	3,166	79,569	124,445	137,772	147,244	288,676	138,952	194,138	144,696	93,412	101,848
Other Income Or Grants
Cost Of Sales	557,887	133,329	112,698	367,638	2,523	64,754	98,311	108,607	114,435	225,254	108,657	150,710	112,036	71,734	80,338
Gross Profit	124,658	32,087	24,759	84,008	643	14,814	26,133	29,165	32,809	63,421	30,295	43,427	32,660	21,678	21,510
Admin Expenses	-7,373	1,257	59,073	22,344	-747	16,778	31,315	36,832	34,438	62,333	31,564	39,539	30,847	25,095	20,106
Operating Profit	132,031	30,830	-34,314	61,664	1,390	-1,964	-5,182	-7,667	-1,629	1,088	-1,269	3,888	1,813	-3,417	1,404
Interest Payable					20	20		1	1
Interest Receivable				15	110	20	49	28	54	104	124	122	73	8	5
Pre-Tax Profit	132,031	30,830	-34,314	61,679	1,480	-1,964	-5,133	-7,640	-1,576	1,192	-1,145	4,011	1,885	-3,409	1,408
Tax	-33,008	-5,858		-11,719	-281					-250		-963	-490		-394
Profit After Tax	99,023	24,972	-34,314	49,960	1,199	-1,964	-5,133	-7,640	-1,576	942	-1,145	3,048	1,395	-3,409	1,014
Dividends Paid
Retained Profit	99,023	24,972	-34,314	49,960	1,199	-1,964	-5,133	-7,640	-1,576	942	-1,145	3,048	1,395	-3,409	1,014
Employee Costs	126,382	121,788	114,888	111,538	55,355	57,856	54,558	53,670	51,031	51,718	50,859	47,313	46,315	45,420	48,184
Number Of Employees	2	2	2	2	1	1	1	1	1	1	1	1	1	1	1
EBITDA*	132,031	30,830	-34,314	61,664	1,390	-1,964	-4,434	-6,935	-1,629	1,742	-342	4,428	2,185	-2,962	1,804

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets						1	1	749	1,481	1,048	1,701	2,375	818	1,191	268
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets						1	1	749	1,481	1,048	1,701	2,375	818	1,191	268
Stock & work in progress
Trade Debtors	224,319	35,516	20,779	137,039	522	24,022	29,316	30,389	27,425	65,044	25,323	39,494	27,679	19,687	21,784
Group Debtors
Misc Debtors									17,370
Cash					29,455		5,285	14,499	8,047	13,529	28,199	21,316	27,623	1,375	1,817
misc current assets
total current assets	224,319	35,516	20,779	137,039	29,977	24,022	34,601	44,888	52,842	78,573	53,522	60,810	55,302	21,062	23,601
total assets	224,319	35,516	20,779	137,039	29,977	24,023	34,602	45,637	54,323	79,621	55,223	63,185	56,120	22,253	23,869
Bank overdraft						599			32
Bank loan
Trade Creditors	97,947	8,167	18,402	100,348	1,770	2,515	46,906	52,808		77,576	54,120	60,937	56,920	24,448	22,655
Group/Directors Accounts					450	22,550
other short term finances
hp & lease commitments
other current liabilities					40,826	12,627			53,822
total current liabilities	97,947	8,167	18,402	100,348	43,046	38,291	46,906	52,808	53,854	77,576	54,120	60,937	56,920	24,448	22,655
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities	97,947	8,167	18,402	100,348	43,046	38,291	46,906	52,808	53,854	77,576	54,120	60,937	56,920	24,448	22,655
net assets	126,372	27,349	2,377	36,691	-13,069	-14,268	-12,304	-7,171	469	2,045	1,103	2,248	-800	-2,195	1,214
total shareholders funds	126,372	27,349	2,377	36,691	-13,069	-14,268	-12,304	-7,171	469	2,045	1,103	2,248	-800	-2,195	1,214

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	132,031	30,830	-34,314	61,664	1,390	-1,964	-5,182	-7,667	-1,629	1,088	-1,269	3,888	1,813	-3,417	1,404
Depreciation							748	732		654	927	540	372	455	400
Amortisation
Tax	-33,008	-5,858		-11,719	-281					-250		-963	-490		-394
Stock
Debtors	188,803	14,737	-116,260	136,517	-23,500	-5,294	-1,073	-14,406	-20,249	39,721	-14,171	11,815	7,992	-2,097	21,784
Creditors	89,780	-10,235	-81,946	98,578	-745	-44,391	-5,902	52,808	-77,576	23,456	-6,817	4,017	32,472	1,793	22,655
Accruals and Deferred Income				-40,826	28,199	12,627		-53,822	53,822
Deferred Taxes & Provisions
Cash flow from operations				-28,820	52,063	-28,434	-9,263	6,457	-5,134	-14,773	7,012	-4,333	26,175	928	2,281
Investing Activities
capital expenditure					1				-433	-1	-253	-2,097	1	-1,378	-668
Change in Investments
cash flow from investments					1				-433	-1	-253	-2,097	1	-1,378	-668
Financing Activities
Bank loans
Group/Directors Accounts				-450	-22,100	22,550
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue				-200											200
interest				15	90		49	27	53	104	124	122	73	8	5
cash flow from financing				-635	-22,010	22,550	49	27	53	104	124	122	73	8	205
cash and cash equivalents
cash				-29,455	29,455	-5,285	-9,214	6,452	-5,482	-14,670	6,883	-6,307	26,248	-442	1,817
overdraft					-599	599		-32	32
change in cash				-29,455	30,054	-5,884	-9,214	6,484	-5,514	-14,670	6,883	-6,307	26,248	-442	1,817

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for 5raisins limited. Get real-time insights into 5raisins 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 5raisins limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in NW6 area or any other competitors across 12 key performance metrics.

5RAISINS LIMITED group structure

5Raisins Limited has no subsidiary companies.

Ultimate parent company

5RAISINS LIMITED

05687822

5RAISINS LIMITED Shareholders

jeremy sheehan

100%

5Raisins Limited currently has 2 directors. The longest serving directors include Mr Jeremy Sheehan (Jan 2006) and Mrs Shallu Behar-Sheehan (Jan 2020).

officer	country	age	start	end	role
Mr Jeremy Sheehan		60 years	Jan 2006	-	Director
Mrs Shallu Behar-Sheehan	England	57 years	Jan 2020	-	Director

P&L

January 2024

turnover

682.5k

+313%

operating profit

132k

gross margin

18.3%

-5.85%

turnover

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

Balance Sheet

January 2024

net assets

126.4k

+3.62%

total assets

224.3k

+5.32%

cash

net assets

Total assets minus all liabilities

Similar Companies

mediacall telecom ltd

0.5

m.e.a international limited

1.5

idl comms limited

3.5

pindrop security uk limited

argon telecom services limited

2.5

company number

05687822

Type

Private limited with Share Capital

industry

61900 - Other telecommunications activities

incorporation date

January 2006

ultimate parent company

None

previous names

N/A

address

90 mill lane, west hampstead, london, NW6 1NL

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 5raisins 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 5RAISINS LIMITED. This can take several minutes, an email will notify you when this has completed.

5raisins limited Company Information

5raisins limited Estimated Valuation

5raisins limited Estimated Valuation

5raisins limited Estimated Valuation

5raisins Limited Overview

5raisins Limited Health Check

5RAISINS LIMITED financials

5raisins limited Credit Report and Business Information

5raisins Limited Competitor Analysis

5raisins limited Ownership

5raisins limited directors

5raisins limited company details

5raisins limited Charges & Mortgages

5raisins limited Capital Raised & Share Issues BETA

5raisins limited Companies House Filings - See Documents