the pie factory limited
the pie factory limited Company Information
Company Number
06210738
Registered Address
venus building 1 old park lane, traffordcity, manchester, M41 7HA
Industry
Non-trading company
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
peel media services (studios) limited 100%
the pie factory limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIE FACTORY LIMITED at £0 based on a Turnover of £0 and 0.48x industry multiple (adjusted for size and gross margin).
the pie factory limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIE FACTORY LIMITED at £0 based on an EBITDA of £0 and a 3.92x industry multiple (adjusted for size and gross margin).
the pie factory limited Estimated Valuation
Pomanda estimates the enterprise value of THE PIE FACTORY LIMITED at £218.2k based on Net Assets of £101k and 2.16x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Pie Factory Limited Overview
The Pie Factory Limited is a live company located in manchester, M41 7HA with a Companies House number of 06210738. It operates in the non-trading company sector, SIC Code 74990. Founded in April 2007, it's largest shareholder is peel media services (studios) limited with a 100% stake. The Pie Factory Limited is a established, unknown sized company, Pomanda has estimated its turnover at £0 with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Pie Factory Limited Health Check
There is insufficient data available to calculate a health check for The Pie Factory Limited. Company Health Check FAQs
0 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- The Pie Factory Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Employees
with 5 employees, this is below the industry average (34)
- - The Pie Factory Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - The Pie Factory Limited
- - Industry AVG
THE PIE FACTORY LIMITED financials
The Pie Factory Limited's latest turnover from March 2023 is 0 and the company has net assets of £101 thousand. According to their latest financial statements, The Pie Factory Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | 0 | 0 | 0 | 0 | 99,000 | 193,000 | 188,000 | 242,000 | 274,000 | 262,000 | 230,000 | 229,000 | 234,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 0 | 0 | 0 | 0 | 37,000 | 284,000 | 504,000 | 580,000 | 645,000 | 342,000 | 610,000 | 582,000 | 289,000 | 293,000 |
| Gross Profit | 0 | 0 | 0 | 0 | -37,000 | -185,000 | -311,000 | -392,000 | -403,000 | -68,000 | -348,000 | -352,000 | -60,000 | -59,000 |
| Admin Expenses | 0 | 0 | 0 | 0 | 0 | 17,000 | 79,000 | 55,000 | 69,000 | 76,000 | 278,000 | 559,000 | 585,000 | |
| Operating Profit | 0 | 0 | 0 | 0 | -37,000 | -202,000 | -471,000 | -458,000 | -137,000 | -424,000 | -630,000 | -619,000 | -644,000 | |
| Interest Payable | 0 | 0 | 11,000 | 81,000 | 76,000 | 70,000 | 61,000 | 58,000 | 46,000 | 87,000 | 85,000 | 67,000 | 48,000 | 59,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 0 | 0 | -11,000 | -81,000 | -113,000 | -272,000 | -422,000 | -529,000 | -504,000 | -224,000 | -509,000 | -766,000 | -667,000 | -703,000 |
| Tax | 0 | 0 | 2,000 | 24,000 | 25,000 | 122,000 | 83,000 | 102,000 | 145,000 | 51,000 | 122,000 | 154,000 | 25,000 | 243,000 |
| Profit After Tax | 0 | 0 | -9,000 | -57,000 | -88,000 | -150,000 | -339,000 | -427,000 | -359,000 | -173,000 | -387,000 | -612,000 | -642,000 | -460,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 0 | 0 | -9,000 | -57,000 | -88,000 | -150,000 | -339,000 | -427,000 | -359,000 | -173,000 | -387,000 | -612,000 | -642,000 | -460,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 5 | 4 | 4 | 3 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | |
| EBITDA* | 0 | 0 | 0 | 0 | -37,000 | -202,000 | -471,000 | -458,000 | -137,000 | -424,000 | -385,000 | -429,000 | -644,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245,000 | 435,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 99,000 | 99,000 | 15,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 82,000 | 73,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 99,000 | 99,000 | 15,000 | 82,000 | 73,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245,000 | 435,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 2,000 | 1,000 | 0 | 0 | 0 | 386,000 | 13,000 | 49,000 | 31,000 | 12,000 | 38,000 | 60,000 | 32,000 | 111,000 |
| Group Debtors | 0 | 2,000 | 87,000 | 17,000 | 27,000 | 0 | 205,000 | 157,000 | 247,000 | 121,000 | 129,000 | 458,000 | 4,000 | 192,000 |
| Misc Debtors | 0 | 0 | 0 | 0 | 3,000 | 0 | 90,000 | 371,000 | 289,000 | 385,000 | 0 | 154,000 | 125,000 | 101,000 |
| Cash | 0 | 0 | 0 | 0 | 2,000 | 22,000 | 44,000 | 31,000 | 10,000 | 86,000 | 108,000 | 119,000 | 398,000 | 253,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,000 | 3,000 | 87,000 | 17,000 | 32,000 | 408,000 | 352,000 | 608,000 | 577,000 | 604,000 | 275,000 | 791,000 | 559,000 | 657,000 |
| total assets | 101,000 | 102,000 | 102,000 | 99,000 | 105,000 | 408,000 | 352,000 | 608,000 | 577,000 | 604,000 | 275,000 | 791,000 | 804,000 | 1,092,000 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 274,000 | 0 | 255,000 | 245,000 | 267,000 | 0 | 257,000 | 6,000 | 2,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 2,787,000 | 2,736,000 | 2,675,000 | 2,741,000 | 2,395,000 | 1,938,000 | 1,598,000 | 3,199,000 | 3,075,000 | 2,731,000 | 2,383,000 |
| 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 | 1,000 | 1,000 | 0 | 0 | 2,000 | 4,000 | 12,000 | 21,000 | 7,000 | 171,000 | 167,000 | 163,000 | 161,000 |
| total current liabilities | 0 | 1,000 | 1,000 | 2,787,000 | 2,736,000 | 2,951,000 | 2,745,000 | 2,662,000 | 2,204,000 | 1,872,000 | 3,370,000 | 3,499,000 | 2,900,000 | 2,546,000 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 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 |
| total liabilities | 0 | 1,000 | 1,000 | 2,787,000 | 2,736,000 | 2,951,000 | 2,745,000 | 2,662,000 | 2,204,000 | 1,872,000 | 3,370,000 | 3,499,000 | 2,900,000 | 2,546,000 |
| net assets | 101,000 | 101,000 | 101,000 | -2,688,000 | -2,631,000 | -2,543,000 | -2,393,000 | -2,054,000 | -1,627,000 | -1,268,000 | -3,095,000 | -2,708,000 | -2,096,000 | -1,454,000 |
| total shareholders funds | 101,000 | 101,000 | 101,000 | -2,688,000 | -2,631,000 | -2,543,000 | -2,393,000 | -2,054,000 | -1,627,000 | -1,268,000 | -3,095,000 | -2,708,000 | -2,096,000 | -1,454,000 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 0 | 0 | 0 | 0 | -37,000 | -202,000 | -471,000 | -458,000 | -137,000 | -424,000 | -630,000 | -619,000 | -644,000 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245,000 | 190,000 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 2,000 | 24,000 | 25,000 | 122,000 | 83,000 | 102,000 | 145,000 | 51,000 | 122,000 | 154,000 | 25,000 | 243,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -1,000 | -84,000 | -12,000 | -4,000 | -283,000 | 78,000 | -269,000 | 10,000 | 49,000 | 351,000 | -505,000 | 511,000 | -243,000 | 404,000 |
| Creditors | 0 | 0 | 0 | 0 | -274,000 | 274,000 | -255,000 | 10,000 | -22,000 | 267,000 | -257,000 | 251,000 | 4,000 | 2,000 |
| Accruals and Deferred Income | -1,000 | 0 | 1,000 | 0 | -2,000 | -2,000 | -8,000 | -9,000 | 14,000 | -164,000 | 4,000 | 4,000 | 2,000 | 161,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 0 | 84,000 | 15,000 | 28,000 | -5,000 | 114,000 | -378,000 | -370,000 | -334,000 | -50,000 | -487,000 | -155,000 | -642,000 | |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 84,000 | 15,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | -2,787,000 | 51,000 | 61,000 | -66,000 | 346,000 | 457,000 | 340,000 | -1,601,000 | 124,000 | 344,000 | 348,000 | 2,383,000 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | 0 | 0 | -11,000 | -81,000 | -76,000 | -70,000 | -61,000 | -58,000 | -46,000 | -87,000 | -85,000 | -67,000 | -48,000 | -59,000 |
| cash flow from financing | 0 | 0 | 0 | -30,000 | -15,000 | -136,000 | 285,000 | 399,000 | 294,000 | 312,000 | 39,000 | 277,000 | 300,000 | 1,330,000 |
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | -2,000 | -20,000 | -22,000 | 13,000 | 21,000 | -76,000 | -22,000 | -11,000 | -279,000 | 145,000 | 253,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -2,000 | -20,000 | -22,000 | 13,000 | 21,000 | -76,000 | -22,000 | -11,000 | -279,000 | 145,000 | 253,000 |
the pie factory limited Credit Report and Business Information
The Pie Factory Limited Competitor Analysis
Perform a competitor analysis for the pie factory limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other established companies, companies in M41 area or any other competitors across 12 key performance metrics.
the pie factory limited Ownership
THE PIE FACTORY LIMITED group structure
The Pie Factory Limited has no subsidiary companies.
Ultimate parent company
TOKENHOUSE LTD
#0069457
2 parents
THE PIE FACTORY LIMITED
06210738
the pie factory limited directors
The Pie Factory Limited currently has 3 directors. The longest serving directors include Mr Stephen Wild (Feb 2021) and Mr Mark Whitworth (May 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Stephen Wild | England | 53 years | Feb 2021 | - | Director |
| Mr Mark Whitworth | United Kingdom | 58 years | May 2023 | - | Director |
| Mr Matthew Colton | United Kingdom | 49 years | Aug 2023 | - | Director |
P&L
March 2023turnover
0
0%
operating profit
0
0%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
101k
0%
total assets
101k
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
the pie factory limited company details
company number
06210738
Type
Private limited with Share Capital
industry
74990 - Non-trading company
incorporation date
April 2007
age
17
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
March 2023
previous names
N/A
accountant
-
auditor
-
address
venus building 1 old park lane, traffordcity, manchester, M41 7HA
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
the pie factory limited 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 the pie factory limited.
the pie factory limited Companies House Filings - See Documents
| date | description | view/download |
|---|
