trafalgar uk theatres dartford limited

Live EstablishedSmallHealthy

trafalgar uk theatres dartford limited Company Information

Share TRAFALGAR UK THEATRES DARTFORD LIMITED

Company Number

06794025

Directors

Helen Cowan

Howard Panter

View All

Shareholders

hq theatres ltd

Group Structure

View All

Industry

Performing arts

 

Registered Address

ashcombe court woolsack way, godalming, GU7 1LQ

trafalgar uk theatres dartford limited Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of TRAFALGAR UK THEATRES DARTFORD LIMITED at £1.3m based on a Turnover of £2.1m and 0.65x industry multiple (adjusted for size and gross margin).

trafalgar uk theatres dartford limited Estimated Valuation

£0

Pomanda estimates the enterprise value of TRAFALGAR UK THEATRES DARTFORD LIMITED at £0 based on an EBITDA of £-484k and a 7.67x industry multiple (adjusted for size and gross margin).

trafalgar uk theatres dartford limited Estimated Valuation

£3.8m

Pomanda estimates the enterprise value of TRAFALGAR UK THEATRES DARTFORD LIMITED at £3.8m based on Net Assets of £3.2m and 1.22x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Trafalgar Uk Theatres Dartford Limited Overview

Trafalgar Uk Theatres Dartford Limited is a live company located in godalming, GU7 1LQ with a Companies House number of 06794025. It operates in the performing arts sector, SIC Code 90010. Founded in January 2009, it's largest shareholder is hq theatres ltd with a 100% stake. Trafalgar Uk Theatres Dartford Limited is a established, small sized company, Pomanda has estimated its turnover at £2.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Trafalgar Uk Theatres Dartford Limited Health Check

Pomanda's financial health check has awarded Trafalgar Uk Theatres Dartford Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

6 Weak

size

Size

annual sales of £2.1m, make it larger than the average company (£342.4k)

£2.1m - Trafalgar Uk Theatres Dartford Limited

£342.4k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (9.7%)

10% - Trafalgar Uk Theatres Dartford Limited

9.7% - Industry AVG

production

Production

with a gross margin of 23.3%, this company has a higher cost of product (31.2%)

23.3% - Trafalgar Uk Theatres Dartford Limited

31.2% - Industry AVG

profitability

Profitability

an operating margin of -28.9% make it less profitable than the average company (1.3%)

-28.9% - Trafalgar Uk Theatres Dartford Limited

1.3% - Industry AVG

employees

Employees

with 151 employees, this is above the industry average (7)

151 - Trafalgar Uk Theatres Dartford Limited

7 - Industry AVG

paystructure

Pay Structure

on an average salary of £8k, the company has a lower pay structure (£27.1k)

£8k - Trafalgar Uk Theatres Dartford Limited

£27.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £13.7k, this is less efficient (£73.6k)

£13.7k - Trafalgar Uk Theatres Dartford Limited

£73.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is later than average (8 days)

45 days - Trafalgar Uk Theatres Dartford Limited

8 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 54 days, this is slower than average (14 days)

54 days - Trafalgar Uk Theatres Dartford Limited

14 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 3 days, this is less than average (5 days)

3 days - Trafalgar Uk Theatres Dartford Limited

5 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (121 weeks)

0 weeks - Trafalgar Uk Theatres Dartford Limited

121 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 44%, this is a higher level of debt than the average (23.2%)

44% - Trafalgar Uk Theatres Dartford Limited

23.2% - Industry AVG

TRAFALGAR UK THEATRES DARTFORD LIMITED financials

EXPORTms excel logo

Trafalgar Uk Theatres Dartford Limited's latest turnover from March 2024 is £2.1 million and the company has net assets of £3.2 million. According to their latest financial statements, Trafalgar Uk Theatres Dartford Limited has 151 employees and maintains cash reserves of £15 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Apr 2023Dec 2021Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover2,072,0004,548,0001,564,000634,0004,785,5065,564,4015,484,5425,697,7794,845,0114,343,0663,828,7663,528,4713,178,9142,702,0252,586,183
Other Income Or Grants
Cost Of Sales1,589,0002,561,000782,000-14,0002,911,7233,447,7323,322,1473,639,8272,993,7922,685,3082,249,1942,103,0681,792,0121,887,9921,909,507
Gross Profit483,0001,987,000782,000648,0001,873,7832,116,6692,162,3952,057,9521,851,2191,657,7581,579,5721,425,4031,386,902814,033676,676
Admin Expenses1,081,0001,526,000237,000525,0001,619,7861,652,2581,649,6411,546,3761,480,7171,366,4841,316,9551,321,1651,266,230799,267950,730
Operating Profit-598,000461,000545,000123,000253,997464,411512,754511,576370,502291,274262,617104,238120,67214,766-274,054
Interest Payable15,00020,000743,5722,7732,7731,623
Interest Receivable
Pre-Tax Profit-598,000446,000525,000123,000253,997464,411512,754511,576370,502291,200262,617100,666117,89911,993-275,677
Tax128,0004,000-3,000-1,000-52,01789,578-239-93,871-14,541-11,011-23,33142,408-27,218
Profit After Tax-470,000450,000522,000122,000201,980553,989512,515417,705355,961280,189239,286143,07490,68111,993-275,677
Dividends Paid
Retained Profit-470,000450,000522,000122,000201,980553,989512,515417,705355,961280,189239,286143,07490,68111,993-275,677
Employee Costs1,214,0001,915,000713,000922,000637,577699,202669,774694,303653,831600,386578,776767,470600,813768,760829,723
Number Of Employees15110386731021101101091031019532837957
EBITDA*-484,000601,000621,000215,000307,704498,350556,750545,992403,058321,766293,897136,140153,04346,750-258,913

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Apr 2023Dec 2021Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets570,000614,000713,000708,000800,104298,925332,864339,275367,799352,859319,621341,950358,650371,408370,968
Intangible Assets
Investments & Other76,000
Debtors (Due After 1 year)
Total Fixed Assets646,000614,000713,000708,000800,104298,925332,864339,275367,799352,859319,621341,950358,650371,408370,968
Stock & work in progress15,00026,00032,000
Trade Debtors258,000135,000374,00015,00012,7475,78344,37045,27213,52044,4223,34811,6308,33636,591312,217
Group Debtors4,235,0005,187,0005,820,0004,827,0005,021,3925,465,6034,307,8637,291,3076,181,1344,908,0273,881,8103,090,9612,528,7232,183,8101,329,778
Misc Debtors458,000309,000207,00015,00077,183250,668166,295213,051154,056192,234173,654126,375127,425179,082129,752
Cash15,00063,000267,00097,000189,82853,848401,9704,8634,8644,8634,8275,3634,9864,9865,500
misc current assets
total current assets4,981,0005,720,0006,700,0004,954,0005,301,1505,775,9024,920,4987,554,4936,353,5745,149,5464,063,6393,234,3292,669,4702,404,4691,777,247
total assets5,627,0006,334,0007,413,0005,662,0006,101,2546,074,8275,253,3627,893,7686,721,3735,502,4054,383,2603,576,2793,028,1202,775,8772,148,215
Bank overdraft215,317114,383126,58254,498137,499176,71445,929
Bank loan4,058
Trade Creditors 239,000534,000110,00040,000411,755560,970406,728311,020254,814424,932406,032418,180212,493385,375404,660
Group/Directors Accounts944,000873,000379,000380,000637,1211,305,182847,6304,183,6003,496,9632,983,9092,528,0872,147,2221,643,3721,484,706916,508
other short term finances75,00075,00061,00061,00035,00035,000
hp & lease commitments13,19222,60422,604
other current liabilities978,000864,0003,217,0002,049,0001,981,1341,878,8142,223,2791,885,6211,939,7081,372,4381,045,288728,309883,134842,757725,269
total current liabilities2,236,0002,346,0003,767,0002,530,0003,030,0103,744,9663,477,6376,595,5585,805,8684,907,8614,033,9053,431,2102,963,9052,781,3712,108,099
loans237,000312,000415,000426,000487,399175,000210,000245,000280,000
hp & lease commitments13,18935,792
Accruals and Deferred Income
other liabilities35,00070,000105,000140,000
provisions52,00056,00053,00052,15114727,218
total long term liabilities237,000364,000471,000479,000539,55014735,00070,000105,000140,000175,000237,218258,189315,792
total liabilities2,473,0002,710,0004,238,0003,009,0003,569,5603,745,1133,477,6376,630,5585,875,8685,012,8614,173,9053,606,2103,201,1233,039,5602,423,891
net assets3,154,0003,624,0003,175,0002,653,0002,531,6942,329,7141,775,7251,263,210845,505489,544209,355-29,931-173,003-263,683-275,676
total shareholders funds3,154,0003,624,0003,175,0002,653,0002,531,6942,329,7141,775,7251,263,210845,505489,544209,355-29,931-173,003-263,683-275,676
Mar 2024Apr 2023Dec 2021Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-598,000461,000545,000123,000253,997464,411512,754511,576370,502291,274262,617104,238120,67214,766-274,054
Depreciation114,000140,00076,00092,00053,70733,93943,99634,41632,55630,49231,28031,90232,37131,98415,141
Amortisation
Tax128,0004,000-3,000-1,000-52,01789,578-239-93,871-14,541-11,011-23,33142,408-27,218
Stock-11,00026,00032,000
Debtors-680,0005,631,0001,289,678-254,322-610,7321,203,526-3,031,1021,200,9201,204,0271,085,871829,846564,482265,001627,7361,771,747
Creditors-295,000534,000-301,755-371,755-149,215154,24295,70856,206-170,11818,900-12,148205,687-172,882-19,285404,660
Accruals and Deferred Income114,000864,0001,235,86667,866102,320-344,465337,658-54,087567,270327,150316,979-154,82540,377117,488725,269
Deferred Taxes & Provisions-52,00052,0003,84984952,004147-27,21827,218
Cash flow from operations102,000-3,602,000234,282165,282871,528-805,6744,020,979-746,680-418,358-429,066-254,449-362,290-244,463-482,783-900,731
Investing Activities
capital expenditure-70,000-754,00011,104104-554,886-37,585-5,892-47,496-63,730-8,951-15,202-19,613-32,424-386,109
Change in Investments76,000
cash flow from investments-146,000-754,00011,104104-554,886-37,585-5,892-47,496-63,730-8,951-15,202-19,613-32,424-386,109
Financing Activities
Bank loans-4,0584,058
Group/Directors Accounts71,000873,000-258,121-257,121-668,061457,552-3,335,970686,637513,054455,822380,865503,850158,666568,198916,508
Other Short Term Loans 75,00061,00061,000-35,00035,000-35,00035,000
Long term loans-75,000312,000-72,399-61,399487,399-175,000-35,000-35,000-35,000280,000
Hire Purchase and Lease Commitments-13,192-22,601-22,60358,396
other long term liabilities-35,000-35,000-35,000-35,000140,000
share issue3,174,000121,306-694-2-11
interest-15,000-20,000-74-3,572-2,773-2,773-1,623
cash flow from financing-4,0004,419,000-168,214-258,214-180,662457,552-3,370,970651,637478,054420,748345,865417,084133,291468,7641,292,340
cash and cash equivalents
cash-48,00063,00077,172-92,828135,980-348,122397,107-1136-536377-5145,500
overdraft-215,317100,934-12,19972,084-83,001-39,215130,78545,929
change in cash-48,00063,00077,172-92,828135,980-348,122612,424-100,93512,200-72,04882,46539,592-130,785-46,4435,500

trafalgar uk theatres dartford limited 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 trafalgar uk theatres dartford limited. Get real-time insights into trafalgar uk theatres dartford 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

Trafalgar Uk Theatres Dartford Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for trafalgar uk theatres dartford limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in GU7 area or any other competitors across 12 key performance metrics.

trafalgar uk theatres dartford limited Ownership

TRAFALGAR UK THEATRES DARTFORD LIMITED group structure

Trafalgar Uk Theatres Dartford Limited has no subsidiary companies.

Ultimate parent company

BARINGS ASSET-BASED INCOME FUND (US) LP

#0113756

2 parents

TRAFALGAR UK THEATRES DARTFORD LIMITED

06794025

TRAFALGAR UK THEATRES DARTFORD LIMITED Shareholders

hq theatres ltd 100%

trafalgar uk theatres dartford limited directors

Trafalgar Uk Theatres Dartford Limited currently has 7 directors. The longest serving directors include Ms Helen Cowan (Mar 2021) and Mr Howard Panter (Mar 2021).

officercountryagestartendrole
Ms Helen CowanEngland66 years Mar 2021- Director
Mr Howard PanterEngland75 years Mar 2021- Director
Mr David LazarUnited Kingdom55 years Mar 2021- Director
Mr Andrew Hill56 years Mar 2021- Director
Ms Rosemary SquireUnited Kingdom68 years Mar 2021- Director
Mr Alvin Hargreaves55 years May 2022- Director
Mr Christian McGuiganEngland48 years May 2022- Director

P&L

March 2024

turnover

2.1m

-54%

operating profit

-598k

-230%

gross margin

23.4%

-46.64%

turnover

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

Balance Sheet

March 2024

net assets

3.2m

-0.13%

total assets

5.6m

-0.11%

cash

15k

-0.76%

net assets

Total assets minus all liabilities

trafalgar uk theatres dartford limited company details

company number

06794025

Type

Private limited with Share Capital

industry

90010 - Performing arts

incorporation date

January 2009

age

16

incorporated

UK

ultimate parent company

BARINGS ASSET-BASED INCOME FUND (US) LP

accounts

Audit Exemption Subsidiary

last accounts submitted

March 2024

previous names

orchard theatre dartford limited (May 2022)

accountant

-

auditor

-

address

ashcombe court woolsack way, godalming, GU7 1LQ

Bank

COUTTS & CO

Legal Advisor

-

trafalgar uk theatres dartford 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 found 2 charges/mortgages relating to trafalgar uk theatres dartford limited. Currently there are 1 open charges and 1 have been satisfied in the past.

trafalgar uk theatres dartford limited 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 TRAFALGAR UK THEATRES DARTFORD LIMITED. This can take several minutes, an email will notify you when this has completed.

trafalgar uk theatres dartford limited Companies House Filings - See Documents

datedescriptionview/download