dan tobin smith studio limited
dan tobin smith studio limited Company Information
Company Number
06439664
Registered Address
solar house - pf 915 high road, north finchley, london, N12 8QJ
Industry
Other photographic activities (not including portrait and other specialist photography and film processing) n.e.c.
Telephone
02070339880
Next Accounts Due
December 2024
Group Structure
View All
Directors
Daniel Smith16 Years
Shareholders
dan tobin smith holdings ltd 100%
dan tobin smith studio limited Estimated Valuation
The estimated valuation range for dan tobin smith studio limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £267.2k to £7.2m
dan tobin smith studio limited Estimated Valuation
The estimated valuation range for dan tobin smith studio limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £267.2k to £7.2m
dan tobin smith studio limited Estimated Valuation
The estimated valuation range for dan tobin smith studio limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £267.2k to £7.2m
Get a detailed valuation report, edit figures and unlock valuation multiples.
Dan Tobin Smith Studio 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.
Dan Tobin Smith Studio Limited Overview
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, small sized company, Pomanda has estimated its turnover at £685.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Dan Tobin Smith Studio Limited Health 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 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
3 Weak
Size
annual sales of £685.5k, make it smaller than the average company (£1.5m)
- Dan Tobin Smith Studio Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -28%, show it is growing at a slower rate (1.9%)
- Dan Tobin Smith Studio Limited
1.9% - Industry AVG
Production
with a gross margin of 70.8%, this company has a comparable cost of product (70.8%)
- Dan Tobin Smith Studio Limited
70.8% - Industry AVG
Profitability
an operating margin of 60.8% make it more profitable than the average company (10%)
- Dan Tobin Smith Studio Limited
10% - Industry AVG
Employees
with 6 employees, this is similar to the industry average (7)
6 - Dan Tobin Smith Studio Limited
7 - Industry AVG
Pay Structure
on an average salary of £37.7k, the company has an equivalent pay structure (£37.7k)
- Dan Tobin Smith Studio Limited
£37.7k - Industry AVG
Efficiency
resulting in sales per employee of £114.3k, this is more efficient (£92.6k)
- Dan Tobin Smith Studio Limited
£92.6k - Industry AVG
Debtor Days
it gets paid by customers after 47 days, this is later than average (35 days)
- Dan Tobin Smith Studio Limited
35 days - Industry AVG
Creditor Days
its suppliers are paid after 100 days, this is slower than average (44 days)
- Dan Tobin Smith Studio Limited
44 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Dan Tobin Smith Studio Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 263 weeks, this is more cash available to meet short term requirements (28 weeks)
263 weeks - Dan Tobin Smith Studio Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.2%, this is a lower level of debt than the average (55.7%)
9.2% - Dan Tobin Smith Studio Limited
55.7% - Industry AVG
dan tobin smith studio limited Credit Report and Business Information
Dan Tobin Smith Studio Limited Competitor Analysis
Perform a competitor analysis for dan tobin smith studio limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
dan tobin smith studio limited Ownership
DAN TOBIN SMITH STUDIO LIMITED group structure
Dan Tobin Smith Studio Limited has 1 subsidiary company.
Ultimate parent company
1 parent
DAN TOBIN SMITH STUDIO LIMITED
06439664
1 subsidiary
dan tobin smith studio limited directors
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 | 47 years | Nov 2007 | - | Director |
DAN TOBIN SMITH STUDIO LIMITED financials
Dan Tobin Smith Studio Limited's latest turnover from March 2023 is estimated at £685.5 thousand and the company has net assets of £3.6 million. According to their latest financial statements, Dan Tobin Smith Studio Limited has 6 employees and maintains cash reserves of £1.6 million 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 | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 6 | 8 | 8 | 10 | 10 | 5 | 5 | 4 | ||||||
| EBITDA* |
* 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 | 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 | 25,135 | 50,270 | 75,405 | 100,540 | 125,675 | 150,810 | 175,945 | 201,350 |
| Investments & Other | 33 | 33 | 34 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 627,387 | 436,716 | 429,331 | 425,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 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 |
| Trade Debtors | 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 | 1,428,491 | 1,023,243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 64,150 | 292,312 | 510,709 | 514,436 | 131,649 | 160,222 | 100,825 | 19,039 | 68,042 | 0 | 0 | 0 | 0 | 0 |
| Cash | 1,626,715 | 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 |
| total current assets | 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 | 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 | 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 |
| Trade Creditors | 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 | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 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 | 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 |
| 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 | 103,678 |
| provisions | 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 | 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 | 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 | 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 | 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 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 | ||||||||||||||
| Depreciation | 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 | 25,135 | 25,135 | 25,135 | 25,135 | 25,135 | 25,135 | 25,135 | 25,405 | 25,000 |
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -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 | -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 | -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 | 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 | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | -1 | 1 | 33 | 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 | 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 |
| 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 | -103,678 | 103,678 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 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 | -55 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 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 |
P&L
March 2023turnover
685.5k
-80%
operating profit
416.7k
0%
gross margin
70.9%
+39.99%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
3.6m
+0.12%
total assets
4m
+0.08%
cash
1.6m
+0.17%
net assets
Total assets minus all liabilities
dan tobin smith studio limited company details
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
age
17
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
solar house - pf 915 high road, north finchley, london, N12 8QJ
last accounts submitted
March 2023
dan tobin smith studio 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 dan tobin smith studio limited.
dan tobin smith studio limited Companies House Filings - See Documents
| date | description | view/download |
|---|
