Pomanda estimates the enterprise value of THE ORCHARD PIG LTD at £0 based on a Turnover of £0 and 0.6x industry multiple (adjusted for size and gross margin).
the orchard pig ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of THE ORCHARD PIG LTD at £0 based on an EBITDA of £0 and a 3.86x industry multiple (adjusted for size and gross margin).
the orchard pig ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of THE ORCHARD PIG LTD at £0 based on Net Assets of £-339 and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Orchard Pig LtdOverview
The Orchard Pig Ltd is a live company located in bristol, BS99 6ZZ with a Companies House number of 06043198. It operates in the manufacture of cider and other fruit wines sector, SIC Code 11030. Founded in January 2007, it's largest shareholder is
c & c holdings (ni) limited
with a 100% stake. The Orchard Pig Ltd is a established,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
There is insufficient data available to calculate a health check for The Orchard Pig Ltd. Company Health Check FAQs
Health Rating0out of 5
0 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (76)
- - The Orchard Pig Ltd
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - The Orchard Pig Ltd
- - Industry AVG
THE ORCHARD PIG LTD financials
EXPORT
The Orchard Pig Ltd's latest turnover from February 2024 is 0 and the company has net assets of -£339. According to their latest financial statements, we estimate that The Orchard Pig Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
1,461,107
5,996,186
4,615,334
4,023,248
3,765,143
2,205,674
1,021,957
1,217,069
2,563,542
1,452,883
Other Income Or Grants
Cost Of Sales
1,153,462
3,617,087
2,917,177
2,994,254
2,929,816
1,811,112
861,101
1,040,502
2,086,041
1,156,117
Gross Profit
307,645
2,379,099
1,698,157
1,028,994
835,327
394,561
160,856
176,568
477,501
296,766
Admin Expenses
27,692
1,333,602
2,368,568
1,631,412
773,356
600,086
182,815
360,198
242,656
482,793
326,922
Operating Profit
-27,692
-1,025,957
10,531
66,745
255,638
235,241
211,746
-199,342
-66,088
-5,292
-30,156
Interest Payable
35,293
Interest Receivable
859
6,307
142,362
872
4,539
3,319
2,534
1,289
192
223
41
Pre-Tax Profit
-26,833
-1,019,650
152,893
32,324
260,178
238,559
214,279
-198,053
-65,896
-5,069
-30,115
Tax
-399
-238,399
231,399
-8,286
-52,035
-50,097
-49,284
Profit After Tax
-27,232
-1,258,049
384,292
24,038
208,142
188,462
164,995
-198,053
-65,896
-5,069
-30,115
Dividends Paid
Retained Profit
-27,232
-1,258,049
384,292
24,038
208,142
188,462
164,995
-198,053
-65,896
-5,069
-30,115
Employee Costs
364,168
1,546,192
1,012,551
643,082
338,992
241,134
118,212
133,102
228,624
162,972
Number Of Employees
1
1
1
1
1
5
21
18
16
9
6
3
4
6
5
EBITDA*
-27,692
-1,024,305
28,424
79,668
271,665
255,666
229,823
-186,029
-36,254
29,752
7,612
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
80,206
51,690
56,807
79,580
90,950
75,166
82,054
105,110
116,790
Intangible Assets
1,239
2,028
2,756
2,080
782
Investments & Other
1
1
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
81,445
53,718
59,563
81,660
90,951
75,167
82,055
105,111
117,573
Stock & work in progress
557,758
456,984
256,048
347,315
266,365
123,295
195,900
249,207
247,409
Trade Debtors
3,207
735,534
854,026
645,225
351,035
285,930
130,601
134,775
139,531
99,562
Group Debtors
Misc Debtors
300,284
36,140
9,776
Cash
24,403
1,524,509
1,210,950
990,124
825,582
501,956
511,526
3,975
72,791
16,474
misc current assets
2,152
total current assets
27,610
3,118,085
2,558,100
1,901,173
1,523,932
1,054,251
765,422
334,650
461,529
365,597
total assets
27,610
3,199,530
2,611,818
1,960,736
1,605,592
1,145,202
840,589
416,705
566,640
483,170
Bank overdraft
Bank loan
Trade Creditors
526,704
664,177
353,036
600,257
276,374
122,523
101,600
190,843
168,492
Group/Directors Accounts
other short term finances
200,000
200,000
hp & lease commitments
other current liabilities
339
339
339
339
339
777
453,944
644,886
394,263
total current liabilities
339
339
339
339
339
777
1,180,648
1,509,063
747,299
600,257
276,374
122,523
101,600
190,843
168,492
loans
400,000
400,000
hp & lease commitments
Accruals and Deferred Income
13,017
other liabilities
600,000
600,000
660,013
674,246
223,232
218,028
138,823
provisions
334,000
8,018
8,058
total long term liabilities
734,000
400,000
608,018
608,058
660,013
674,246
223,232
218,028
151,840
total liabilities
339
339
339
339
339
777
1,914,648
1,909,063
1,355,317
1,208,315
936,387
796,769
324,832
408,871
320,332
net assets
-339
-339
-339
-339
-339
26,833
1,284,882
702,755
605,419
397,277
208,815
43,820
91,873
157,769
162,838
total shareholders funds
-339
-339
-339
-339
-339
26,833
1,284,882
702,755
605,419
397,277
208,815
43,820
91,873
157,769
162,838
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
-27,692
-1,025,957
10,531
66,745
255,638
235,241
211,746
-199,342
-66,088
-5,292
-30,156
Depreciation
1,592
17,104
12,195
15,663
19,905
18,077
13,313
29,834
34,263
36,987
Amortisation
60
789
728
364
520
781
781
Tax
-399
-238,399
231,399
-8,286
-52,035
-50,097
-49,284
Stock
-557,758
100,774
200,936
-91,267
80,950
143,070
-72,605
-53,307
1,798
247,409
Debtors
-3,207
-1,032,611
145,652
235,165
303,966
65,105
155,329
-4,174
-4,756
39,969
99,562
Creditors
-526,704
-137,473
311,141
-247,221
323,883
153,851
20,923
-89,243
22,351
168,492
Accruals and Deferred Income
-438
-453,167
-190,942
250,623
394,263
-13,017
13,017
Deferred Taxes & Provisions
-334,000
334,000
-8,018
-40
8,058
Cash flow from operations
-25,322
-986,206
18,982
189,027
153,933
391,455
35,991
-88,327
-67,434
-2,681
-157,850
Investing Activities
capital expenditure
79,793
-45,620
-7,078
6,070
-11,135
-33,861
-6,425
-6,778
-22,582
-155,340
Change in Investments
-1
1
cash flow from investments
79,793
-45,620
-7,078
6,070
-11,134
-33,861
-6,425
-6,778
-22,582
-155,341
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-200,000
200,000
Long term loans
-400,000
400,000
Hire Purchase and Lease Commitments
other long term liabilities
-600,000
-60,013
-14,233
451,014
5,204
79,205
138,823
share issue
60
197,835
73,298
150,000
192,953
interest
859
6,307
142,362
-34,421
4,539
3,319
2,534
1,289
192
223
41
cash flow from financing
919
-593,693
340,197
38,877
4,539
-56,694
-11,699
602,303
5,396
79,428
331,817
cash and cash equivalents
cash
-24,403
-1,500,106
313,559
220,826
164,542
323,626
-9,570
507,551
-68,816
56,317
16,474
overdraft
change in cash
-24,403
-1,500,106
313,559
220,826
164,542
323,626
-9,570
507,551
-68,816
56,317
16,474
the orchard pig 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 the orchard pig ltd. Get real-time insights into the orchard pig ltd's credit score, group structure and payment trends.
Perform a competitor analysis for the orchard pig ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other established companies, companies in BS99 area or any other competitors across 12 key performance metrics.
11030 - Manufacture of cider and other fruit wines
incorporation date
January 2007
age
18
incorporated
UK
ultimate parent company
C & C GROUP PUBLIC LIMITED COMPANY
accounts
Small Company
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
ERNST & YOUNG
address
pavilion 2 the pavilions, bridgwater road, bristol, BS99 6ZZ
Bank
HSBC BANK PLC
Legal Advisor
CLARKE WILLMOTT LLP
the orchard pig 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 found 2 charges/mortgages relating to the orchard pig ltd. Currently there are 0 open charges and 2 have been satisfied in the past.
the orchard pig 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 THE ORCHARD PIG LTD. This can take several minutes, an email will notify you when this has completed.
the orchard pig ltdCompanies House Filings - See Documents
