Other sports activities (not including activities of racehorse owners) n.e.c.
Registered Address
12 stratford drive, porthcawl, CF36 3LG
Website
-
tom prydie limitedEstimated Valuation
£5.7k
Pomanda estimates the enterprise value of TOM PRYDIE LIMITED at £5.7k based on a Turnover of £8.1k and 0.7x industry multiple (adjusted for size and gross margin).
tom prydie limitedEstimated Valuation
£1.3k
Pomanda estimates the enterprise value of TOM PRYDIE LIMITED at £1.3k based on an EBITDA of £504 and a 2.61x industry multiple (adjusted for size and gross margin).
tom prydie limitedEstimated Valuation
£1.1k
Pomanda estimates the enterprise value of TOM PRYDIE LIMITED at £1.1k based on Net Assets of £614 and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Tom Prydie LimitedOverview
Tom Prydie Limited is a dissolved company that was located in porthcawl, CF36 3LG with a Companies House number of 07203948. It operated in the other sports activities sector, SIC Code 93199. Founded in March 2010, it's largest shareholder was
thomas william john prydie
with a 100% stake. The last turnover for Tom Prydie Limited was estimated at £8.1k.
Pomanda's financial health check has awarded Tom Prydie Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £8.1k, make it smaller than the average company (£452.7k)
£8.1k - Tom Prydie Limited
£452.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 44%, show it is growing at a faster rate (4.5%)
44% - Tom Prydie Limited
4.5% - Industry AVG
Production
with a gross margin of 25.5%, this company has a higher cost of product (44.7%)
25.5% - Tom Prydie Limited
44.7% - Industry AVG
Profitability
an operating margin of 6.2% make it more profitable than the average company (1.5%)
6.2% - Tom Prydie Limited
1.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
1 - Tom Prydie Limited
13 - Industry AVG
Pay Structure
on an average salary of £23.8k, the company has an equivalent pay structure (£23.8k)
£23.8k - Tom Prydie Limited
£23.8k - Industry AVG
Efficiency
resulting in sales per employee of £8.1k, this is less efficient (£58.9k)
£8.1k - Tom Prydie Limited
£58.9k - Industry AVG
Debtor Days
it gets paid by customers after 67 days, this is later than average (15 days)
67 days - Tom Prydie Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 54 days, this is slower than average (30 days)
54 days - Tom Prydie Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Tom Prydie Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Tom Prydie Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 59.3%, this is a higher level of debt than the average (39.2%)
59.3% - Tom Prydie Limited
39.2% - Industry AVG
TOM PRYDIE LIMITED financials
EXPORT
Tom Prydie Limited's latest turnover from March 2019 is estimated at £8.1 thousand and the company has net assets of £614. According to their latest financial statements, we estimate that Tom Prydie Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Turnover
8,103
6,204
13,980
2,695
3,560
4,229
7,435
16,872
1,751
Other Income Or Grants
Cost Of Sales
6,036
4,638
10,461
2,034
2,668
3,194
5,673
12,859
1,367
Gross Profit
2,067
1,567
3,519
662
891
1,035
1,762
4,013
384
Admin Expenses
1,562
2,859
6,023
-695
3,032
594
2,312
-734
-1,914
Operating Profit
505
-1,292
-2,504
1,357
-2,141
441
-550
4,747
2,298
Interest Payable
Interest Receivable
6
20
20
22
22
18
6
Pre-Tax Profit
505
-1,292
-2,498
1,378
-2,121
464
-528
4,765
2,304
Tax
-96
-275
-107
-1,239
-645
Profit After Tax
409
-1,292
-2,498
1,102
-2,121
357
-528
3,526
1,659
Dividends Paid
Retained Profit
409
-1,292
-2,498
1,102
-2,121
357
-528
3,526
1,659
Employee Costs
23,800
22,156
22,668
24,263
26,896
24,992
25,775
24,392
23,933
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
505
-1,292
-2,504
1,357
-2,141
441
-550
4,747
2,298
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Tangible Assets
Intangible Assets
Investments & Other
1
1
1
1
1
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
1
1
1
1
1
1
1
1
Stock & work in progress
Trade Debtors
1,506
1,097
2,389
532
622
1,165
2,400
Group Debtors
Misc Debtors
Cash
5,188
2,854
4,974
3,985
4,627
2,500
misc current assets
total current assets
1,506
1,097
2,389
5,188
3,386
5,596
5,150
7,027
2,500
total assets
1,507
1,098
2,390
5,189
3,387
5,597
5,151
7,028
2,500
Bank overdraft
Bank loan
Trade Creditors
893
893
893
1,193
493
582
493
1,842
841
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
893
893
893
1,193
493
582
493
1,842
841
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
893
893
893
1,193
493
582
493
1,842
841
net assets
614
205
1,497
3,996
2,894
5,015
4,658
5,186
1,659
total shareholders funds
614
205
1,497
3,996
2,894
5,015
4,658
5,186
1,659
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Operating Activities
Operating Profit
505
-1,292
-2,504
1,357
-2,141
441
-550
4,747
2,298
Depreciation
Amortisation
Tax
-96
-275
-107
-1,239
-645
Stock
Debtors
409
-1,292
2,389
-532
-90
-543
-1,235
2,400
Creditors
-300
700
-89
89
-1,349
1,001
841
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-5,193
2,314
-2,140
966
-664
2,109
2,494
Investing Activities
capital expenditure
Change in Investments
1
cash flow from investments
-1
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
6
20
20
22
22
18
6
cash flow from financing
5
20
20
22
22
19
6
cash and cash equivalents
cash
-5,188
2,334
-2,120
989
-642
2,127
2,500
overdraft
change in cash
-5,188
2,334
-2,120
989
-642
2,127
2,500
tom prydie 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 tom prydie limited. Get real-time insights into tom prydie limited's credit score, group structure and payment trends.
Perform a competitor analysis for tom prydie limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other undefined companies, companies in CF36 area or any other competitors across 12 key performance metrics.
tom prydie limited Ownership
TOM PRYDIE LIMITED group structure
Tom Prydie Limited has no subsidiary companies.
Ultimate parent company
TOM PRYDIE LIMITED
07203948
TOM PRYDIE LIMITED Shareholders
The sole shareholder of Tom Prydie Limited is Thomas William John Prydie.
thomas william john prydie
100%
tom prydie limited directors
Tom Prydie Limited currently has 1 director, Mr Tom Prydie serving since May 2011.
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
March 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2019
previous names
mandaco 641 limited (July 2010)
accountant
-
auditor
-
address
12 stratford drive, porthcawl, CF36 3LG
Bank
-
Legal Advisor
-
tom prydie 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 tom prydie limited.
tom prydie 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 TOM PRYDIE LIMITED. This can take several minutes, an email will notify you when this has completed.
tom prydie limitedCompanies House Filings - See Documents
