Sams Chicken Limited

POWER SEARCH PRICING

SOLUTIONS

sams chicken limited Company Information

Live

EstablishedSmallHealthy

Company Number

06380066

Website

www.samschicken.com

Registered Address

9 atcost road, barking, essex, IG11 0EQ

Industry

Management consultancy activities (other than financial management)

Other food service activities

View All

Telephone

02088637246

Next Accounts Due

December 2024

Group Structure

View All

Directors

Bogahawatte Chandrasinghe16 Years

Shareholders

mr bogahawatte kumararatne chandrasinghe 100%

sams chicken limited Estimated Valuation

£538.8k

Pomanda estimates the enterprise value of SAMS CHICKEN LIMITED at £538.8k based on Net Assets of £171.5k and 3.14x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sams Chicken Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Sams Chicken Limited is a live company located in essex, IG11 0EQ with a Companies House number of 06380066. It operates in the retail sale of meat and meat products in specialised stores sector, SIC Code 47220. Founded in September 2007, it's largest shareholder is mr bogahawatte kumararatne chandrasinghe with a 100% stake. Sams Chicken Limited is a established, small sized company, Pomanda has estimated its turnover at £673.7k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Sams Chicken Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

3 Strong

5 Regular

3 Weak

Size

annual sales of £673.7k, make it in line with the average company (£692.7k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.3%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for sams chicken limited. Get real-time insights into sams chicken 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 sams chicken limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

SAMS CHICKEN LIMITED group structure

Sams Chicken Limited has no subsidiary companies.

Ultimate parent company

SAMS CHICKEN LIMITED

06380066

SAMS CHICKEN LIMITED Shareholders

mr bogahawatte kumararatne chandrasinghe

100%

Sams Chicken Limited currently has 1 director, Mr Bogahawatte Chandrasinghe serving since Sep 2007.

officer	country	age	start	end	role
Mr Bogahawatte Chandrasinghe	England	76 years	Sep 2007	-	Director

EXPORT

Sams Chicken Limited's latest turnover from March 2023 is estimated at £673.7 thousand and the company has net assets of £171.5 thousand. According to their latest financial statements, Sams Chicken Limited has 2 employees and maintains cash reserves of £16.6 thousand 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	673,743	431,832	397,177	507,409	330,483	268,414	283,994	415,329	973,919	869,088	605,351	488,608	486,347	492,471
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	456,450	288,344	255,186	324,008	211,120	166,332	172,425	253,325	603,608	519,543	354,434	274,740	271,305	274,957
Gross Profit	217,294	143,488	141,991	183,401	119,363	102,082	111,568	162,005	370,311	349,545	250,917	213,868	215,042	217,515
Admin Expenses	141,809	69,047	80,139	147,320	103,042	127,073	104,368	191,474	418,145	378,899	264,649	172,825	220,121	119,452
Operating Profit	75,485	74,441	61,852	36,081	16,321	-24,991	7,200	-29,469	-47,834	-29,354	-13,732	41,043	-5,079	98,063
Interest Payable	0	0	253	253	0	44	43	0	0	0	0	0	0	0
Interest Receivable	456	58	6	1	100	62	14	89	148	209	252	217	146	58
Pre-Tax Profit	75,941	74,499	61,605	35,830	16,421	-24,974	7,171	-29,380	-47,686	-29,145	-13,480	41,261	-4,933	98,121
Tax	-14,429	-14,155	-11,705	-6,808	-3,120	0	-1,434	0	0	0	0	-10,728	0	-27,474
Profit After Tax	61,512	60,344	49,900	29,022	13,301	-24,974	5,737	-29,380	-47,686	-29,145	-13,480	30,533	-4,933	70,647
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	61,512	60,344	49,900	29,022	13,301	-24,974	5,737	-29,380	-47,686	-29,145	-13,480	30,533	-4,933	70,647
Employee Costs	55,811	53,082	120,192	182,157	118,573	110,839	116,775	154,412	303,099	241,240	208,507	174,308	173,011	184,738
Number Of Employees	2	2	5	7	4	4	4	5	10	8	7	6	6	6
EBITDA*	92,012	91,144	70,457	46,501	26,606	-12,029	21,052	-11,883	-26,548	-2,540	-4,007	45,477	490	105,489

* 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	49,577	50,106	25,815	30,578	30,856	38,888	41,553	52,760	63,857	80,440	29,176	13,304	16,707	22,276
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	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	49,577	50,106	25,815	30,578	30,856	38,888	41,553	52,760	63,857	80,440	29,176	13,304	16,707	22,276
Stock & work in progress	15,795	39,657	33,789	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	186,152	126,993	86,990	124,118	81,738	54,054	27,688	73,310	77,887	76,927	74,570	69,685	66,990	67,710
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	123,795	121,454	127,207	86,807	65,218	59,552	99,432	21,940	0	0	0	0	0	0
Cash	16,571	4,872	10,532	498	2,171	24,558	180	11,046	24,633	34,393	49,117	51,784	35,186	23,029
misc current assets	222	0	0	0	0	0	162	1,236	0	0	0	0	0	0
total current assets	342,535	292,976	258,518	211,423	149,127	138,164	127,462	107,532	102,520	111,320	123,687	121,469	102,176	90,739
total assets	392,112	343,082	284,333	242,001	179,983	177,052	169,015	160,292	166,377	191,760	152,863	134,773	118,883	113,015
Bank overdraft	0	0	0	8,280	0	0	1,369	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	176	1,337	1,476	5,122	13,800	0	14,134	160,341	138,038	69,996	38,426	53,069	42,268
Group/Directors Accounts	7,341	7,341	3,981	3,981	7,548	7,548	7,548	10,211	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	213,273	225,579	229,373	228,522	196,593	198,285	177,705	159,291	0	0	0	0	0	0
total current liabilities	220,614	233,096	234,691	242,259	209,263	219,633	186,622	183,636	160,341	138,038	69,996	38,426	53,069	42,268
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	220,614	233,096	234,691	242,259	209,263	219,633	186,622	183,636	160,341	138,038	69,996	38,426	53,069	42,268
net assets	171,498	109,986	49,642	-258	-29,280	-42,581	-17,607	-23,344	6,036	53,722	82,867	96,347	65,814	70,747
total shareholders funds	171,498	109,986	49,642	-258	-29,280	-42,581	-17,607	-23,344	6,036	53,722	82,867	96,347	65,814	70,747

	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	75,485	74,441	61,852	36,081	16,321	-24,991	7,200	-29,469	-47,834	-29,354	-13,732	41,043	-5,079	98,063
Depreciation	16,527	16,703	8,605	10,420	10,285	12,962	13,852	17,586	21,286	26,814	9,725	4,434	5,569	7,426
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-14,429	-14,155	-11,705	-6,808	-3,120	0	-1,434	0	0	0	0	-10,728	0	-27,474
Stock	-23,862	5,868	33,789	0	0	0	0	0	0	0	0	0	0	0
Debtors	61,500	34,250	3,272	63,969	33,350	-13,514	31,870	17,363	960	2,357	4,885	2,695	-720	67,710
Creditors	-176	-1,161	-139	-3,646	-8,678	13,800	-14,134	-146,207	22,303	68,042	31,570	-14,643	10,801	42,268
Accruals and Deferred Income	-12,306	-3,794	851	31,929	-1,692	20,580	18,414	159,291	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	27,463	31,916	22,403	4,007	-20,234	35,865	-7,972	-16,162	-5,205	63,145	22,678	17,411	12,011	52,573
Investing Activities
capital expenditure	-15,998	-40,994	-3,842	-10,142	-2,253	-10,297	-2,645	-6,489	-4,703	-78,078	-25,597	-1,031	0	-29,702
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-15,998	-40,994	-3,842	-10,142	-2,253	-10,297	-2,645	-6,489	-4,703	-78,078	-25,597	-1,031	0	-29,702
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	3,360	0	-3,567	0	0	-2,663	10,211	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	456	58	-247	-252	100	18	-29	89	148	209	252	217	146	58
cash flow from financing	456	3,418	-247	-3,819	100	18	-2,692	10,300	148	209	252	217	146	158
cash and cash equivalents
cash	11,699	-5,660	10,034	-1,673	-22,387	24,378	-10,866	-13,587	-9,760	-14,724	-2,667	16,598	12,157	23,029
overdraft	0	0	-8,280	8,280	0	-1,369	1,369	0	0	0	0	0	0	0
change in cash	11,699	-5,660	18,314	-9,953	-22,387	25,747	-12,235	-13,587	-9,760	-14,724	-2,667	16,598	12,157	23,029

P&L

March 2023

turnover

673.7k

+56%

operating profit

75.5k

gross margin

32.3%

-2.94%

turnover

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

Balance Sheet

March 2023

net assets

171.5k

+0.56%

total assets

392.1k

+0.14%

cash

16.6k

+2.4%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

uk demes ltd

moor farm shop and catering limited

2.5

al waqia limited

2.5

octmarux limited

myriam gufflet ltd

company number

06380066

Type

Private limited with Share Capital

industry

47220 - Retail sale of meat and meat products in specialised stores

70229 - Management consultancy activities (other than financial management)

56290 - Other food service activities

incorporation date

September 2007

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

9 atcost road, barking, essex, IG11 0EQ

last accounts submitted

March 2023

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 sams chicken limited.

sams chicken limited Company Information

sams chicken limited Estimated Valuation

sams chicken limited Estimated Valuation

sams chicken limited Estimated Valuation

Sams Chicken Limited AI Business Plan

Sams Chicken Limited Overview

Sams Chicken Limited Health Check

sams chicken limited Credit Report and Business Information

Sams Chicken Limited Competitor Analysis

sams chicken limited Ownership

sams chicken limited directors

SAMS CHICKEN LIMITED financials

sams chicken limited company details

sams chicken limited Charges & Mortgages

sams chicken limited Companies House Filings - See Documents