Dirty Hit Limited

POWER SEARCH PRICING

SOLUTIONS

dirty hit limited Company Information

Live

EstablishedMidRapid

Company Number

07142835

Next Accounts

75 days late

Industry

Other business support service activities n.e.c.

Directors

James Oborne

Edward Blow

View All

Shareholders

jamie oborne

edward andrew blow

View All

Group Structure

View All

Contact

Registered Address

1st floor 104 oxford street, london, greater london, W1D 1LP

Website

dirtyhit.co.uk

dirty hit limited Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of DIRTY HIT LIMITED at £3.2m based on a Turnover of £5.2m and 0.6x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Dirty Hit Limited is a live company located in greater london, W1D 1LP with a Companies House number of 07142835. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in February 2010, it's largest shareholder is jamie oborne with a 47.7% stake. Dirty Hit Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.2m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating3out of 5

3 Strong

3 Regular

5 Weak

Size

annual sales of £5.2m, make it larger than the average company (£3.7m)

Growth

3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (2.9%)

EXPORT

Dirty Hit Limited's latest turnover from December 2022 is estimated at £5.2 million and the company has net assets of -£8.2 million. According to their latest financial statements, Dirty Hit Limited has 15 employees and maintains cash reserves of £568.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Feb 2012	Feb 2011
Turnover	5,238,783	2,829,887	1,423,158	2,125,906	1,981,483	2,313,648	1,229,910	1,532,334	1,804,333	1,887,094	820,264	670,654	70,017
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,204,024	1,768,595	896,709	1,330,272	1,246,643	1,444,086	762,297	974,571	1,166,515	1,229,886	525,626	415,406	42,259
Gross Profit	2,034,759	1,061,293	526,449	795,634	734,840	869,562	467,613	557,763	637,818	657,208	294,637	255,247	27,757
Admin Expenses	6,387,493	3,792,950	1,454,859	1,228,699	-166,339	1,368,957	506,113	487,270	819,295	485,396	343,421	293,277	99,257
Operating Profit	-4,352,734	-2,731,657	-928,410	-433,065	901,179	-499,395	-38,500	70,493	-181,477	171,812	-48,784	-38,030	-71,500
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	28,806	3,060	740	6,897	7,749	1,603	527	692	1,155	845	179	109	94
Pre-Tax Profit	-4,323,928	-2,728,597	-927,670	-426,168	908,927	-497,792	-37,973	71,185	-180,322	172,657	-48,605	-37,921	-71,406
Tax	0	0	0	0	-172,696	0	0	-14,237	0	-39,711	0	0	0
Profit After Tax	-4,323,928	-2,728,597	-927,670	-426,168	736,231	-497,792	-37,973	56,948	-180,322	132,946	-48,605	-37,921	-71,406
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-4,323,928	-2,728,597	-927,670	-426,168	736,231	-497,792	-37,973	56,948	-180,322	132,946	-48,605	-37,921	-71,406
Employee Costs	755,433	578,258	552,234	546,201	308,023	292,811	251,297	208,333	540,235	533,607	240,161	184,737	35,848
Number Of Employees	15	12	12	12	7	7	6	5	13	13	6	5	1
EBITDA*	-4,335,618	-2,712,801	-919,840	-423,659	908,042	-495,002	-34,173	70,942	-180,880	172,054	-48,462	-37,714	-71,500

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Feb 2012	Feb 2011
Tangible Assets	51,040	56,545	25,122	28,218	20,589	13,876	12,980	1,345	1,794	726	968	633	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	861	739	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	663,467	473,973	138,241	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	715,368	531,257	163,363	28,218	20,589	13,876	12,980	1,345	1,794	726	968	633	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	1,178,535	361,148	161,095	358,128	385,991	421,839	270,420	283,433	112,361	128,769	50,797	49,581	6,824
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	862,868	912,015	1,066,273	680,693	456,993	336,751	164,861	96,558	0	0	0	0	0
Cash	568,130	1,077,908	1,370,155	110,786	1,728,333	337,957	303,062	118,814	157,887	304,019	33,974	6,144	37,510
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,609,533	2,351,071	2,597,523	1,149,607	2,571,317	1,096,547	738,343	498,805	270,248	432,788	84,771	55,725	44,334
total assets	3,324,901	2,882,328	2,760,886	1,177,825	2,591,906	1,110,423	751,323	500,150	272,042	433,514	85,739	56,358	44,334
Bank overdraft	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
Trade Creditors	303,313	591,494	169,791	202,757	223,304	343,314	34,680	176,708	439,229	420,379	205,550	165,485	15,540
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	100,000
other short term finances	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
other current liabilities	11,183,317	6,128,635	3,700,299	1,156,602	2,123,968	1,413,113	864,855	433,681	0	0	0	0	0
total current liabilities	11,486,630	6,720,129	3,870,090	1,359,359	2,347,272	1,756,427	899,535	610,389	439,229	420,379	205,550	165,485	115,540
loans	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
Accruals and Deferred Income	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
provisions	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
total liabilities	11,486,630	6,720,129	3,870,090	1,359,359	2,347,272	1,756,427	899,535	610,389	439,229	420,379	205,550	165,485	115,540
net assets	-8,161,729	-3,837,801	-1,109,204	-181,534	244,634	-646,004	-148,212	-110,239	-167,187	13,135	-119,811	-109,127	-71,206
total shareholders funds	-8,161,729	-3,837,801	-1,109,204	-181,534	244,634	-646,004	-148,212	-110,239	-167,187	13,135	-119,811	-109,127	-71,206

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Feb 2012	Feb 2011
Operating Activities
Operating Profit	-4,352,734	-2,731,657	-928,410	-433,065	901,179	-499,395	-38,500	70,493	-181,477	171,812	-48,784	-38,030	-71,500
Depreciation	17,116	18,856	8,570	9,406	6,863	4,393	4,327	449	597	242	322	316	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	-172,696	0	0	-14,237	0	-39,711	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	957,734	381,527	326,788	195,837	84,394	323,309	55,290	267,630	-16,408	77,972	43,973	42,757	6,824
Creditors	-288,181	421,703	-32,966	-20,547	-120,010	308,634	-142,028	-262,521	18,850	214,829	190,010	149,945	15,540
Accruals and Deferred Income	5,054,682	2,428,336	2,543,697	-967,366	710,855	548,258	431,174	433,681	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-526,851	-244,289	1,264,103	-1,607,409	1,241,797	38,581	199,683	-39,765	-145,622	269,200	97,575	69,474	-62,784
Investing Activities
capital expenditure	-11,611	-50,279	-5,474	-17,035	-13,576	-5,289	-15,962	0	-1,665	0	-1,290	-949	0
Change in Investments	122	739	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-11,733	-51,018	-5,474	-17,035	-13,576	-5,289	-15,962	0	-1,665	0	-1,290	-949	0
Financing Activities
Bank loans	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	0	-100,000	-100,000	100,000
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	0	0	0	154,407	0	0	0	0	0	0	0	200
interest	28,806	3,060	740	6,897	7,749	1,603	527	692	1,155	845	179	109	94
cash flow from financing	28,806	3,060	740	6,897	162,156	1,603	527	692	1,155	845	-99,821	-99,891	100,294
cash and cash equivalents
cash	-509,778	-292,247	1,259,369	-1,617,547	1,390,376	34,895	184,248	-39,073	-146,132	270,045	-3,536	-31,366	37,510
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-509,778	-292,247	1,259,369	-1,617,547	1,390,376	34,895	184,248	-39,073	-146,132	270,045	-3,536	-31,366	37,510

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for dirty hit limited. Get real-time insights into dirty hit 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 dirty hit limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in W1D area or any other competitors across 12 key performance metrics.

DIRTY HIT LIMITED group structure

Dirty Hit Limited has no subsidiary companies.

Ultimate parent company

DIRTY HIT LIMITED

07142835

DIRTY HIT LIMITED Shareholders

jamie oborne	47.73%
edward andrew blow	29.32%
brian smith	4.55%
adam hann	4.09%
matthew healy	4.09%
ross macdonald	4.09%
george daniel	4.09%
(in treasury) dirty hit limited	2.05%

Dirty Hit Limited currently has 3 directors. The longest serving directors include Mr James Oborne (Feb 2010) and Mr Edward Blow (Feb 2018).

officer	country	age	start	end	role
Mr James Oborne	United Kingdom	50 years	Feb 2010	-	Director
Mr Edward Blow	England	40 years	Feb 2018	-	Director
Mr Brian Smith	United Kingdom	77 years	Dec 2018	-	Director

P&L

December 2022

turnover

5.2m

+85%

operating profit

-4.4m

gross margin

38.9%

+3.57%

turnover

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

Balance Sheet

December 2022

net assets

-8.2m

+1.13%

total assets

3.3m

+0.15%

cash

568.1k

-0.47%

net assets

Total assets minus all liabilities

Similar Companies

bcm real estate limited

promemoria u.k. ltd

3.5

tui international ltd

2.5

the investment association services limited

4.5

fce legal solutions limited

company number

07142835

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

February 2010

ultimate parent company

None

previous names

N/A

address

1st floor 104 oxford street, london, greater london, W1D 1LP

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 1 charges/mortgages relating to dirty hit limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 DIRTY HIT LIMITED. This can take several minutes, an email will notify you when this has completed.

dirty hit limited Company Information

dirty hit limited Estimated Valuation

dirty hit limited Estimated Valuation

dirty hit limited Estimated Valuation

Dirty Hit Limited Overview

Dirty Hit Limited Health Check

DIRTY HIT LIMITED financials

dirty hit limited Credit Report and Business Information

Dirty Hit Limited Competitor Analysis

dirty hit limited Ownership

dirty hit limited directors

dirty hit limited company details

dirty hit limited Charges & Mortgages

dirty hit limited Capital Raised & Share Issues BETA

dirty hit limited Companies House Filings - See Documents