tobacco dock venue limited

Live EstablishedMidHigh

tobacco dock venue limited Company Information

Share TOBACCO DOCK VENUE LIMITED

Company Number

07990825

Shareholders

patrick anthony donovan

helen frances mary read

View All

Group Structure

View All

Industry

Letting and operating of conference and exhibition centres

 

Registered Address

tobacco dock the dock, tobacco quay, london, E1W 2SF

tobacco dock venue limited Estimated Valuation

£15m

Pomanda estimates the enterprise value of TOBACCO DOCK VENUE LIMITED at £15m based on a Turnover of £6.1m and 2.46x industry multiple (adjusted for size and gross margin).

tobacco dock venue limited Estimated Valuation

£4.6m

Pomanda estimates the enterprise value of TOBACCO DOCK VENUE LIMITED at £4.6m based on an EBITDA of £848.7k and a 5.41x industry multiple (adjusted for size and gross margin).

tobacco dock venue limited Estimated Valuation

£0

Pomanda estimates the enterprise value of TOBACCO DOCK VENUE LIMITED at £0 based on Net Assets of £-2.1m and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Tobacco Dock Venue Limited Overview

Tobacco Dock Venue Limited is a live company located in london, E1W 2SF with a Companies House number of 07990825. It operates in the letting and operating of conference and exhibition centres sector, SIC Code 68202. Founded in March 2012, it's largest shareholder is patrick anthony donovan with a 40% stake. Tobacco Dock Venue Limited is a established, mid sized company, Pomanda has estimated its turnover at £6.1m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Tobacco Dock Venue Limited Health Check

Pomanda's financial health check has awarded Tobacco Dock Venue Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £6.1m, make it larger than the average company (£946.5k)

£6.1m - Tobacco Dock Venue Limited

£946.5k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (11.9%)

18% - Tobacco Dock Venue Limited

11.9% - Industry AVG

production

Production

with a gross margin of 58%, this company has a comparable cost of product (58%)

58% - Tobacco Dock Venue Limited

58% - Industry AVG

profitability

Profitability

an operating margin of 10% make it more profitable than the average company (5.6%)

10% - Tobacco Dock Venue Limited

5.6% - Industry AVG

employees

Employees

with 23 employees, this is above the industry average (16)

23 - Tobacco Dock Venue Limited

16 - Industry AVG

paystructure

Pay Structure

on an average salary of £31.3k, the company has an equivalent pay structure (£31.3k)

£31.3k - Tobacco Dock Venue Limited

£31.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £264.8k, this is more efficient (£100.9k)

£264.8k - Tobacco Dock Venue Limited

£100.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 46 days, this is later than average (29 days)

46 days - Tobacco Dock Venue Limited

29 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 91 days, this is slower than average (34 days)

91 days - Tobacco Dock Venue Limited

34 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Tobacco Dock Venue Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 16 weeks, this is less cash available to meet short term requirements (44 weeks)

16 weeks - Tobacco Dock Venue Limited

44 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 146.9%, this is a higher level of debt than the average (39.6%)

146.9% - Tobacco Dock Venue Limited

39.6% - Industry AVG

TOBACCO DOCK VENUE LIMITED financials

EXPORTms excel logo

Tobacco Dock Venue Limited's latest turnover from March 2024 is estimated at £6.1 million and the company has net assets of -£2.1 million. According to their latest financial statements, Tobacco Dock Venue Limited has 23 employees and maintains cash reserves of £1.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Turnover6,089,9179,946,0428,605,4563,661,36512,037,82812,395,44417,176,06921,900,6807,587,8536,734,5535,466,6312,445,761
Other Income Or Grants
Cost Of Sales2,559,4703,859,6652,833,0531,464,5404,106,0164,121,7075,825,7269,644,4323,181,8972,755,4392,403,5341,175,915
Gross Profit3,530,4466,086,3775,772,4042,196,8267,931,8118,273,73711,350,34412,256,2484,405,9563,979,1143,063,0971,269,846
Admin Expenses2,923,5914,673,7206,303,3326,968,8107,267,1787,872,91210,670,45912,321,4894,078,9103,614,2323,059,3861,261,055
Operating Profit606,8551,412,657-530,928-4,771,984664,633400,825679,885-65,241327,046364,8823,7118,791
Interest Payable142,500170,833130,50061,000
Interest Receivable90,37394,23015,7671,9472,30611,7693,5258861,9671,768767361
Pre-Tax Profit554,7281,336,053-645,661-4,831,037666,938412,594683,410-64,355329,014366,6494,4789,151
Tax-138,682-253,850-126,718-78,393-129,848-65,803-76,996-1,030-2,196
Profit After Tax416,0461,082,203-645,661-4,831,037540,220334,201553,562-64,355263,211289,6533,4486,955
Dividends Paid
Retained Profit416,0461,082,203-645,661-4,831,037540,220334,201553,562-64,355263,211289,6533,4486,955
Employee Costs719,376632,638409,639497,654605,467524,9434,987,8426,756,7502,565,8201,811,4671,437,800657,635
Number Of Employees23211620242120527397665625
EBITDA*848,7421,635,409-19,583-3,934,9631,504,9861,173,7751,879,880732,613755,529364,8829,8509,194

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Tangible Assets1,074,3131,100,1871,262,9611,453,7932,265,6521,754,7482,131,3192,539,3512,217,601273,27226,2725,216
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets1,074,3131,100,1871,262,9611,453,7932,265,6521,754,7482,131,3192,539,3512,217,601273,27226,2725,216
Stock & work in progress2,290
Trade Debtors768,9191,548,9741,503,114383,2281,364,2231,887,5981,776,6251,955,719688,945723,185736,320206,097
Group Debtors
Misc Debtors594,303571,9121,133,821730,772703,509947,54310184
Cash1,734,5691,708,2092,726,1331,478,3492,416,5262,194,709943,734466,171242,554544,370162,706144,261
misc current assets200,00035,761
total current assets3,297,7913,864,8565,363,0682,592,3494,484,2585,029,8502,720,3592,421,890931,4991,267,656901,316350,442
total assets4,372,1044,965,0436,626,0294,046,1426,749,9106,784,5984,851,6784,961,2413,149,1001,540,928927,588355,658
Bank overdraft
Bank loan
Trade Creditors 642,060360,3561,382,517759,1314,822,915833,7043,799,1044,462,2292,585,7331,240,772917,085348,603
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities4,714,8315,605,5206,926,5484,191,0534,564,119
total current liabilities5,356,8915,965,8768,309,0654,950,1844,822,9155,397,8233,799,1044,462,2292,585,7331,240,772917,085348,603
loans1,066,6671,466,6671,866,6672,000,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities1,066,6671,466,6671,866,6672,000,000
total liabilities6,423,5587,432,54310,175,7326,950,1844,822,9155,397,8233,799,1044,462,2292,585,7331,240,772917,085348,603
net assets-2,051,454-2,467,500-3,549,703-2,904,0421,926,9951,386,7751,052,574499,012563,367300,15610,5037,055
total shareholders funds-2,051,454-2,467,500-3,549,703-2,904,0421,926,9951,386,7751,052,574499,012563,367300,15610,5037,055
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Operating Activities
Operating Profit606,8551,412,657-530,928-4,771,984664,633400,825679,885-65,241327,046364,8823,7118,791
Depreciation241,887222,752511,345837,021840,353772,9501,199,995797,854428,4836,139403
Amortisation
Tax-138,682-253,850-126,718-78,393-129,848-65,803-76,996-1,030-2,196
Stock-2,2902,290
Debtors-757,664-516,0491,522,935-953,732-767,4091,058,516-179,0941,266,774-34,341-13,034530,139206,181
Creditors281,704-1,022,161623,386-4,063,7843,989,211-2,965,400-663,1251,876,4961,344,961323,687568,482348,603
Accruals and Deferred Income-890,689-1,321,0282,735,4954,191,053-4,564,1194,564,119
Deferred Taxes & Provisions
Cash flow from operations858,739-445,5811,816,363-2,853,9621,570,7691,635,5851,266,0011,342,3352,069,028626,89744,873149,420
Investing Activities
capital expenditure-216,013-59,978-320,513-25,162-1,351,257-396,379-791,963-1,119,604-2,372,812-247,000-27,195-5,619
Change in Investments
cash flow from investments-216,013-59,978-320,513-25,162-1,351,257-396,379-791,963-1,119,604-2,372,812-247,000-27,195-5,619
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans-400,000-400,000-133,3332,000,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue100
interest-52,127-76,603-114,733-59,0532,30611,7693,5258861,9671,768767361
cash flow from financing-452,127-476,603-248,0661,940,9472,30611,7693,5258861,9671,768767461
cash and cash equivalents
cash26,360-1,017,9241,247,784-938,177221,8171,250,975477,563223,617-301,816381,66418,445144,261
overdraft
change in cash26,360-1,017,9241,247,784-938,177221,8171,250,975477,563223,617-301,816381,66418,445144,261

tobacco dock venue 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 tobacco dock venue limited. Get real-time insights into tobacco dock venue 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

Tobacco Dock Venue Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for tobacco dock venue limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mid companies, companies in E1W area or any other competitors across 12 key performance metrics.

tobacco dock venue limited Ownership

TOBACCO DOCK VENUE LIMITED group structure

Tobacco Dock Venue Limited has no subsidiary companies.

Ultimate parent company

TOBACCO DOCK VENUE LIMITED

07990825

TOBACCO DOCK VENUE LIMITED Shareholders

patrick anthony donovan 40%
helen frances mary read 16%
helen clare donovan 15%
al mubarakia ltd 15%
jonathan joss read 14%

tobacco dock venue limited directors

Tobacco Dock Venue Limited currently has 3 directors. The longest serving directors include Mr Patrick Donovan (Mar 2012) and Mr Jonathan Read (Mar 2012).

officercountryagestartendrole
Mr Patrick DonovanUnited Kingdom67 years Mar 2012- Director
Mr Jonathan ReadUnited Kingdom54 years Mar 2012- Director
Mr Mohammed AlbesharahUnited Kingdom38 years Jun 2014- Director

P&L

March 2024

turnover

6.1m

-39%

operating profit

606.9k

0%

gross margin

58%

-5.27%

turnover

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

Balance Sheet

March 2024

net assets

-2.1m

-0.17%

total assets

4.4m

-0.12%

cash

1.7m

+0.02%

net assets

Total assets minus all liabilities

tobacco dock venue limited company details

company number

07990825

Type

Private limited with Share Capital

industry

68202 - Letting and operating of conference and exhibition centres

incorporation date

March 2012

age

13

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

-

address

tobacco dock the dock, tobacco quay, london, E1W 2SF

Bank

-

Legal Advisor

-

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

tobacco dock venue 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 TOBACCO DOCK VENUE LIMITED. This can take several minutes, an email will notify you when this has completed.

tobacco dock venue limited Companies House Filings - See Documents

datedescriptionview/download