Dan Tobin Smith Studio Limited

POWER SEARCH PRICING

SOLUTIONS

dan tobin smith studio limited Company Information

Company Number

06439664

Next Accounts

Dec 2025

Directors

Daniel Smith

Shareholders

dan tobin smith holdings ltd

Group Structure

View All

Industry

Other photographic activities (not including portrait and other specialist photography and film processing) n.e.c.

Registered Address

solar house - pf 915 high road, north finchley, london, N12 8QJ

Website

https://www.dantobinsmith.com

dan tobin smith studio limited Estimated Valuation

£7.3m

Pomanda estimates the enterprise value of DAN TOBIN SMITH STUDIO LIMITED at £7.3m based on Net Assets of £4m and 1.81x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dan Tobin Smith Studio Limited is a live company located in london, N12 8QJ with a Companies House number of 06439664. It operates in the photographic activities not elsewhere classified sector, SIC Code 74209. Founded in November 2007, it's largest shareholder is dan tobin smith holdings ltd with a 100% stake. Dan Tobin Smith Studio Limited is a established, mid sized company, Pomanda has estimated its turnover at £8.5m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Dan Tobin Smith Studio Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

2 Weak

Size

annual sales of £8.5m, make it larger than the average company (£1m)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (8.4%)

EXPORT

Dan Tobin Smith Studio Limited's latest turnover from March 2024 is estimated at £8.5 million and the company has net assets of £4 million. According to their latest financial statements, Dan Tobin Smith Studio Limited has 7 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	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	8,537,068	642,671	3,183,807	5,588,454	1,974,710	3,315,299	1,204,211	794,206	2,166,796	3,013,835	1,041,767	1,790,133	2,586,103	1,343,170	645,287
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,639,309	220,394	1,389,821	2,002,388	672,530	1,203,345	222,661	291,885	862,178	1,041,099	338,334	457,304	902,406	388,467	199,801
Gross Profit	4,897,759	422,277	1,793,985	3,586,066	1,302,180	2,111,954	981,549	502,321	1,304,618	1,972,736	703,434	1,332,829	1,683,697	954,702	445,486
Admin Expenses	4,396,058	5,529	1,927,300	1,636,165	1,984,770	2,052,188	173,132	-573,249	1,467,506	1,779,694	574,810	1,161,793	1,391,687	550,738	280,881
Operating Profit	501,701	416,748	-133,315	1,949,901	-682,590	59,766	808,417	1,075,570	-162,888	193,042	128,624	171,036	292,010	403,964	164,605
Interest Payable	0	0	0	0	2	2	0	0	0	0	0	0	0	0	0
Interest Receivable	73,221	64,107	13,124	1,324	1,251	15,092	9,333	3,038	2,729	1,904	1,307	557	955	732	95
Pre-Tax Profit	574,921	480,854	-120,191	1,951,225	-681,341	74,857	817,751	1,078,608	-160,159	194,947	129,931	171,592	292,965	404,696	164,700
Tax	-143,730	-91,362	0	-370,733	0	-14,223	-155,373	-215,721	0	-40,939	-29,884	-41,182	-76,171	-113,315	-46,116
Profit After Tax	431,191	389,492	-120,191	1,580,492	-681,341	60,634	662,378	862,886	-160,159	154,008	100,047	130,410	216,794	291,381	118,584
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	431,191	389,492	-120,191	1,580,492	-681,341	60,634	662,378	862,886	-160,159	154,008	100,047	130,410	216,794	291,381	118,584
Employee Costs	275,163	221,822	300,367	278,304	304,780	311,422	127,471	168,965	114,530	658,140	260,082	560,179	880,831	396,957	194,710
Number Of Employees	7	6	8	8	10	10	5	5	4	20	8	17	27	11	6
EBITDA*	589,594	465,137	-76,846	2,009,140	-576,349	193,659	969,446	1,225,492	-21,924	317,253	252,124	287,769	336,923	444,675	199,623

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	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	266,715	133,861	57,053	58,020	91,139	186,589	307,644	357,362	270,005	283,874	350,340	410,304	26,390	28,328	20,744
Intangible Assets	0	0	0	0	0	0	0	25,135	50,270	75,405	100,540	125,675	150,810	175,945	201,350
Investments & Other	33	33	33	34	33	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	718,197	627,387	436,716	429,331	425,075	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	984,945	761,281	493,802	487,385	516,247	186,589	307,644	382,497	320,275	359,279	450,880	535,979	177,200	204,273	222,094
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	1,388,613	88,275	478,035	1,052,308	284,843	699,257	278,376	166,246	395,712	432,758	150,380	269,353	444,990	222,810	96,763
Group Debtors	1,165,427	1,428,491	1,023,243	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	412,601	64,150	292,312	510,709	514,436	131,649	160,222	100,825	19,039	68,042	0	0	0	0	0
Cash	1,162,648	1,626,715	1,390,072	2,109,771	537,936	1,964,049	2,060,543	1,672,726	757,541	334,166	427,600	95,265	127,366	254,735	38,115
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,129,289	3,207,631	3,183,662	3,672,788	1,337,215	2,794,955	2,499,141	1,939,797	1,172,292	834,966	577,980	364,618	572,356	477,545	134,878
total assets	5,114,234	3,968,912	3,677,464	4,160,173	1,853,462	2,981,544	2,806,785	2,322,294	1,492,567	1,194,245	1,028,860	900,597	749,556	681,818	356,972
Bank overdraft	0	0	0	0	0	55	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	0
Trade Creditors	589,499	55,118	130,628	363,342	64,890	240,383	118,047	132,863	32,427	182,810	121,294	134,404	116,979	241,327	131,009
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	45,606	0	0	24,000	0
other short term finances	0	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	0
other current liabilities	457,572	266,448	323,214	460,716	32,949	293,904	286,475	447,157	608,221	0	0	0	0	0	0
total current liabilities	1,047,071	321,566	453,842	824,058	97,839	534,342	404,522	580,020	640,648	182,810	166,900	134,404	116,979	265,327	131,009
loans	0	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	0
Accruals and Deferred Income	0	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	103,678
provisions	30,556	41,930	7,698	0	0	10,238	25,933	28,322	853	210	4,743	9,023	5,817	6,525	3,700
total long term liabilities	30,556	41,930	7,698	0	0	10,238	25,933	28,322	853	210	4,743	9,023	5,817	6,525	107,378
total liabilities	1,077,627	363,496	461,540	824,058	97,839	544,580	430,455	608,342	641,501	183,020	171,643	143,427	122,796	271,852	238,387
net assets	4,036,607	3,605,416	3,215,924	3,336,115	1,755,623	2,436,964	2,376,330	1,713,952	851,066	1,011,225	857,217	757,170	626,760	409,966	118,585
total shareholders funds	4,036,607	3,605,416	3,215,924	3,336,115	1,755,623	2,436,964	2,376,330	1,713,952	851,066	1,011,225	857,217	757,170	626,760	409,966	118,585

	Mar 2024	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	501,701	416,748	-133,315	1,949,901	-682,590	59,766	808,417	1,075,570	-162,888	193,042	128,624	171,036	292,010	403,964	164,605
Depreciation	87,893	48,389	56,469	59,239	106,241	133,893	135,894	124,787	115,829	99,076	98,365	91,598	19,778	15,306	10,018
Amortisation	0	0	0	0	0	0	25,135	25,135	25,135	25,135	25,135	25,135	25,135	25,405	25,000
Tax	-143,730	-91,362	0	-370,733	0	-14,223	-155,373	-215,721	0	-40,939	-29,884	-41,182	-76,171	-113,315	-46,116
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	1,476,535	-22,003	237,958	767,994	393,448	392,308	171,527	-147,680	-86,049	350,420	-118,973	-175,637	222,180	126,047	96,763
Creditors	534,381	-75,510	-232,714	298,452	-175,493	122,336	-14,816	100,436	-150,383	61,516	-13,110	17,425	-124,348	110,318	131,009
Accruals and Deferred Income	191,124	-56,766	-137,502	427,767	-260,955	7,429	-160,682	-161,064	608,221	0	0	0	0	0	0
Deferred Taxes & Provisions	-11,374	34,232	7,698	0	-10,238	-15,695	-2,389	27,469	643	-4,533	-4,280	3,206	-708	2,825	3,700
Cash flow from operations	-316,540	297,734	-677,322	1,596,632	-1,416,483	-98,802	464,659	1,124,292	522,606	-17,123	323,823	442,855	-86,484	318,456	191,453
Investing Activities
capital expenditure	-220,747	-125,197	-55,502	-26,120	-10,791	-12,838	-86,176	-212,144	-101,960	-32,610	-38,401	-475,512	-17,840	-22,890	-257,112
Change in Investments	0	0	-1	1	33	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-220,747	-125,197	-55,501	-26,121	-10,824	-12,838	-86,176	-212,144	-101,960	-32,610	-38,401	-475,512	-17,840	-22,890	-257,112
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	-45,606	45,606	0	-24,000	24,000	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	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	-103,678	103,678
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1
interest	73,221	64,107	13,124	1,324	1,249	15,090	9,333	3,038	2,729	1,904	1,307	557	955	732	95
cash flow from financing	73,221	64,107	13,124	1,324	1,249	15,090	9,333	3,038	2,729	-43,702	46,913	557	-23,045	-78,946	103,774
cash and cash equivalents
cash	-464,067	236,643	-719,699	1,571,835	-1,426,113	-96,494	387,817	915,185	423,375	-93,434	332,335	-32,101	-127,369	216,620	38,115
overdraft	0	0	0	0	-55	55	0	0	0	0	0	0	0	0	0
change in cash	-464,067	236,643	-719,699	1,571,835	-1,426,058	-96,549	387,817	915,185	423,375	-93,434	332,335	-32,101	-127,369	216,620	38,115

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for dan tobin smith studio limited. Get real-time insights into dan tobin smith studio 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 dan tobin smith studio limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in N12 area or any other competitors across 12 key performance metrics.

DAN TOBIN SMITH STUDIO LIMITED group structure

Dan Tobin Smith Studio Limited has 1 subsidiary company.

Ultimate parent company

DAN TOBIN SMITH HOLDINGS LTD

13408014

1 parent

DAN TOBIN SMITH STUDIO LIMITED

06439664

1 subsidiary

OPTICAL ARTS LTD

13263313

DAN TOBIN SMITH STUDIO LIMITED Shareholders

dan tobin smith holdings ltd

100%

Dan Tobin Smith Studio Limited currently has 1 director, Mr Daniel Smith serving since Nov 2007.

officer	country	age	start	end	role
Mr Daniel Smith	England	48 years	Nov 2007	-	Director

P&L

March 2024

turnover

8.5m

+1228%

operating profit

501.7k

gross margin

57.4%

-12.69%

turnover

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

Balance Sheet

March 2024

net assets

+0.12%

total assets

5.1m

+0.29%

cash

1.2m

-0.29%

net assets

Total assets minus all liabilities

Similar Companies

julia fullerton-batten limited

3.5

daniel jouanneau limited

3.5

whisky uk limited

3.5

mascioniassociati international limited

a&r creative limited

3.5

company number

06439664

Type

Private limited with Share Capital

industry

74209 - Other photographic activities (not including portrait and other specialist photography and film processing) n.e.c.

incorporation date

November 2007

ultimate parent company

DAN TOBIN SMITH HOLDINGS LTD

previous names

N/A

address

solar house - pf 915 high road, north finchley, london, N12 8QJ

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 dan tobin smith studio 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 DAN TOBIN SMITH STUDIO LIMITED. This can take several minutes, an email will notify you when this has completed.

dan tobin smith studio limited Company Information

dan tobin smith studio limited Estimated Valuation

dan tobin smith studio limited Estimated Valuation

dan tobin smith studio limited Estimated Valuation

Dan Tobin Smith Studio Limited Overview

Dan Tobin Smith Studio Limited Health Check

DAN TOBIN SMITH STUDIO LIMITED financials

dan tobin smith studio limited Credit Report and Business Information

Dan Tobin Smith Studio Limited Competitor Analysis

dan tobin smith studio limited Ownership

dan tobin smith studio limited directors

dan tobin smith studio limited company details

dan tobin smith studio limited Charges & Mortgages

dan tobin smith studio limited Capital Raised & Share Issues BETA

dan tobin smith studio limited Companies House Filings - See Documents