Pomanda estimates the enterprise value of HAM TIN PRODUCTIONS LTD at £0 based on a Turnover of £165.5k and -1.38x industry multiple (adjusted for size and gross margin).
ham tin productions ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of HAM TIN PRODUCTIONS LTD at £0 based on an EBITDA of £110.8k and a -7.08x industry multiple (adjusted for size and gross margin).
ham tin productions ltdEstimated Valuation
£135.9k
Pomanda estimates the enterprise value of HAM TIN PRODUCTIONS LTD at £135.9k based on Net Assets of £95.6k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ham Tin Productions LtdOverview
Ham Tin Productions Ltd is a live company located in london, W12 8JN with a Companies House number of 08326453. It operates in the television programme production activities sector, SIC Code 59113. Founded in December 2012, it's largest shareholder is
alastair simon widgery
with a 100% stake. Ham Tin Productions Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£165.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Ham Tin Productions Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £165.5k, make it smaller than the average company (£4.8m)
£165.5k - Ham Tin Productions Ltd
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.9%)
-5% - Ham Tin Productions Ltd
3.9% - Industry AVG
Production
with a gross margin of 15.3%, this company has a comparable cost of product (15.3%)
15.3% - Ham Tin Productions Ltd
15.3% - Industry AVG
Profitability
an operating margin of 53.2% make it more profitable than the average company (2.8%)
53.2% - Ham Tin Productions Ltd
2.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (16)
1 - Ham Tin Productions Ltd
16 - Industry AVG
Pay Structure
on an average salary of £9k, the company has a lower pay structure (£70.4k)
£9k - Ham Tin Productions Ltd
£70.4k - Industry AVG
Efficiency
resulting in sales per employee of £165.5k, this is less efficient (£346.9k)
£165.5k - Ham Tin Productions Ltd
£346.9k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is near the average (28 days)
23 days - Ham Tin Productions Ltd
28 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Ham Tin Productions Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ham Tin Productions Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 50 weeks, this is more cash available to meet short term requirements (10 weeks)
50 weeks - Ham Tin Productions Ltd
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.3%, this is a lower level of debt than the average (87.7%)
64.3% - Ham Tin Productions Ltd
87.7% - Industry AVG
HAM TIN PRODUCTIONS LTD financials
EXPORT
Ham Tin Productions Ltd's latest turnover from December 2023 is £165.5 thousand and the company has net assets of £95.6 thousand. According to their latest financial statements, Ham Tin Productions Ltd has 1 employee and maintains cash reserves of £166.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Turnover
165,537
144,721
195,077
196,086
199,967
145,444
142,154
130,236
125,373
1,132,078
1,246,814
Other Income Or Grants
Cost Of Sales
140,184
120,492
159,507
157,631
159,229
113,218
106,691
95,790
91,265
789,845
827,642
Gross Profit
25,353
24,229
35,570
38,455
40,738
32,227
35,463
34,445
34,108
342,233
419,172
Admin Expenses
-62,683
-48,517
-979
48,397
35,134
-4,563
31,186
40,307
44,293
406,015
327,085
Operating Profit
88,036
72,746
36,549
-9,942
5,604
36,790
4,277
-5,862
-10,185
-63,782
92,087
Interest Payable
Interest Receivable
1,928
194
249
83
545
449
266
131
298
532
369
Pre-Tax Profit
89,964
72,940
36,798
-9,859
6,149
37,240
4,543
-5,731
-9,887
-63,250
92,456
Tax
-15,824
-12,117
-6,992
-1,168
-7,076
-863
-21,265
Profit After Tax
74,140
60,823
29,806
-9,859
4,981
30,164
3,680
-5,731
-9,887
-63,250
71,191
Dividends Paid
47,500
43,000
Retained Profit
26,640
17,823
29,806
-9,859
4,981
30,164
3,680
-5,731
-9,887
-63,250
71,191
Employee Costs
9,000
8,940
68,190
67,941
66,810
60,208
53,276
55,023
57,970
232,740
274,204
Number Of Employees
1
1
1
1
1
1
1
1
1
4
5
EBITDA*
110,766
92,195
55,427
8,332
25,562
59,245
21,096
12,015
7,718
-45,075
109,348
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Tangible Assets
90,919
77,794
75,508
73,098
79,833
89,819
67,273
71,505
71,607
74,829
69,045
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
90,919
77,794
75,508
73,098
79,833
89,819
67,273
71,505
71,607
74,829
69,045
Stock & work in progress
Trade Debtors
10,491
9,922
9,078
7,812
8,782
5,028
5,855
3,232
1,529
611
4,090
Group Debtors
Misc Debtors
Cash
166,386
145,252
115,223
83,714
81,446
63,971
55,886
50,697
54,012
65,222
147,613
misc current assets
total current assets
176,877
155,174
124,301
91,526
90,228
68,999
61,741
53,929
55,541
65,833
151,703
total assets
267,796
232,968
199,809
164,624
170,061
158,818
129,014
125,434
127,148
140,662
220,748
Bank overdraft
Bank loan
Trade Creditors
132,719
149,555
Group/Directors Accounts
111,474
other short term finances
hp & lease commitments
other current liabilities
172,236
164,048
148,712
143,333
138,911
132,649
133,009
133,109
17,618
total current liabilities
172,236
164,048
148,712
143,333
138,911
132,649
133,009
133,109
129,092
132,719
149,555
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
172,236
164,048
148,712
143,333
138,911
132,649
133,009
133,109
129,092
132,719
149,555
net assets
95,560
68,920
51,097
21,291
31,150
26,169
-3,995
-7,675
-1,944
7,943
71,193
total shareholders funds
95,560
68,920
51,097
21,291
31,150
26,169
-3,995
-7,675
-1,944
7,943
71,193
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Operating Activities
Operating Profit
88,036
72,746
36,549
-9,942
5,604
36,790
4,277
-5,862
-10,185
-63,782
92,087
Depreciation
22,730
19,449
18,878
18,274
19,958
22,455
16,819
17,877
17,903
18,707
17,261
Amortisation
Tax
-15,824
-12,117
-6,992
-1,168
-7,076
-863
-21,265
Stock
Debtors
569
844
1,266
-970
3,754
-827
2,623
1,703
918
-3,479
4,090
Creditors
-132,719
-16,836
149,555
Accruals and Deferred Income
8,188
15,336
5,379
4,422
6,262
-360
-100
115,491
17,618
Deferred Taxes & Provisions
Cash flow from operations
102,561
94,570
52,548
13,724
26,902
52,636
17,510
125,803
-108,301
-58,432
233,548
Investing Activities
capital expenditure
-35,855
-21,735
-21,288
-11,539
-9,972
-45,001
-12,587
-17,775
-14,681
-24,491
-86,306
Change in Investments
cash flow from investments
-35,855
-21,735
-21,288
-11,539
-9,972
-45,001
-12,587
-17,775
-14,681
-24,491
-86,306
Financing Activities
Bank loans
Group/Directors Accounts
-111,474
111,474
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
1,928
194
249
83
545
449
266
131
298
532
369
cash flow from financing
1,928
194
249
83
545
449
266
-111,343
111,772
532
371
cash and cash equivalents
cash
21,134
30,029
31,509
2,268
17,475
8,085
5,189
-3,315
-11,210
-82,391
147,613
overdraft
change in cash
21,134
30,029
31,509
2,268
17,475
8,085
5,189
-3,315
-11,210
-82,391
147,613
ham tin productions ltd 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 ham tin productions ltd. Get real-time insights into ham tin productions ltd's credit score, group structure and payment trends.
Perform a competitor analysis for ham tin productions ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W12 area or any other competitors across 12 key performance metrics.
ham tin productions ltd Ownership
HAM TIN PRODUCTIONS LTD group structure
Ham Tin Productions Ltd has no subsidiary companies.
Ultimate parent company
HAM TIN PRODUCTIONS LTD
08326453
HAM TIN PRODUCTIONS LTD Shareholders
The sole shareholder of Ham Tin Productions Ltd is Alastair Simon Widgery.
alastair simon widgery
100%
ham tin productions ltd directors
Ham Tin Productions Ltd currently has 1 director, Mr Alastair Widgery serving since Dec 2012.
59113 - Television programme production activities
incorporation date
December 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
67 godolphin road, london, W12 8JN
Bank
-
Legal Advisor
-
ham tin productions ltd 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 ham tin productions ltd.
ham tin productions ltd 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 HAM TIN PRODUCTIONS LTD. This can take several minutes, an email will notify you when this has completed.
ham tin productions ltdCompanies House Filings - See Documents
