origin earth limited
origin earth limited Company Information
Company Number
08473247
Next Accounts
Jul 2025
Shareholders
tasos micheal papson papadopoulos
tony nicholas van der krogt
Group Structure
View All
Industry
Non-specialised wholesale trade
Registered Address
rear of 17 plantagenet road, barnet, hertfordshire, EN5 5JG
Website
www.origin-earth.comorigin earth limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EARTH LIMITED at £104.8k based on a Turnover of £373.8k and 0.28x industry multiple (adjusted for size and gross margin).
origin earth limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EARTH LIMITED at £184 based on an EBITDA of £56 and a 3.29x industry multiple (adjusted for size and gross margin).
origin earth limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGIN EARTH LIMITED at £21.8k based on Net Assets of £7.9k and 2.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Origin Earth Limited Overview
Origin Earth Limited is a live company located in hertfordshire, EN5 5JG with a Companies House number of 08473247. It operates in the non-specialised wholesale trade sector, SIC Code 46900. Founded in April 2013, it's largest shareholder is tasos micheal papson papadopoulos with a 90% stake. Origin Earth Limited is a established, micro sized company, Pomanda has estimated its turnover at £373.8k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Origin Earth Limited Health Check
Pomanda's financial health check has awarded Origin Earth Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £373.8k, make it smaller than the average company (£15.4m)
- Origin Earth Limited
£15.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (6.3%)
- Origin Earth Limited
6.3% - Industry AVG
Production
with a gross margin of 18%, this company has a higher cost of product (27.3%)
- Origin Earth Limited
27.3% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (5.3%)
- Origin Earth Limited
5.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (38)
- Origin Earth Limited
38 - Industry AVG
Pay Structure
on an average salary of £42.7k, the company has an equivalent pay structure (£42.7k)
- Origin Earth Limited
£42.7k - Industry AVG
Efficiency
resulting in sales per employee of £373.8k, this is equally as efficient (£372.2k)
- Origin Earth Limited
£372.2k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is later than average (52 days)
- Origin Earth Limited
52 days - Industry AVG
Creditor Days
its suppliers are paid after 85 days, this is slower than average (33 days)
- Origin Earth Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Origin Earth Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Origin Earth Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 90.1%, this is a higher level of debt than the average (47.1%)
90.1% - Origin Earth Limited
47.1% - Industry AVG
ORIGIN EARTH LIMITED financials
Origin Earth Limited's latest turnover from October 2023 is estimated at £373.8 thousand and the company has net assets of £7.9 thousand. According to their latest financial statements, we estimate that Origin Earth Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 524 | 699 | 884 | 814 | 275 | 116 | 154 | 206 | 275 | |
| Intangible Assets | ||||||||||
| Investments & Other | ||||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 524 | 699 | 884 | 814 | 275 | 116 | 154 | 206 | 275 | |
| Stock & work in progress | 15,636 | 1,927 | ||||||||
| Trade Debtors | 78,838 | 74,854 | 77,862 | 85,614 | 54,706 | 41,725 | 29,344 | 8,576 | 8,426 | 1,070 |
| Group Debtors | ||||||||||
| Misc Debtors | ||||||||||
| Cash | 12 | 7,018 | 1,387 | |||||||
| misc current assets | ||||||||||
| total current assets | 78,838 | 74,854 | 77,862 | 85,614 | 54,706 | 41,725 | 29,344 | 24,224 | 15,444 | 4,384 |
| total assets | 79,362 | 75,553 | 78,746 | 86,428 | 54,981 | 41,841 | 29,498 | 24,430 | 15,719 | 4,384 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 71,503 | 67,736 | 71,180 | 79,922 | 51,108 | 38,093 | 9,059 | 21,644 | 13,070 | 4,069 |
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | ||||||||||
| total current liabilities | 71,503 | 67,736 | 71,180 | 79,922 | 51,108 | 38,093 | 9,059 | 21,644 | 13,070 | 4,069 |
| loans | ||||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | 16,790 | 41 | 50 | |||||||
| provisions | ||||||||||
| total long term liabilities | 16,790 | 41 | 50 | |||||||
| total liabilities | 71,503 | 67,736 | 71,180 | 79,922 | 51,108 | 38,093 | 25,849 | 21,685 | 13,120 | 4,069 |
| net assets | 7,859 | 7,817 | 7,566 | 6,506 | 3,873 | 3,748 | 3,649 | 2,745 | 2,599 | 315 |
| total shareholders funds | 7,859 | 7,817 | 7,566 | 6,506 | 3,873 | 3,748 | 3,649 | 2,745 | 2,599 | 315 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 69 | 92 | ||||||||
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | -15,636 | 15,636 | -1,927 | 1,927 | ||||||
| Debtors | 3,984 | -3,008 | -7,752 | 30,908 | 12,981 | 12,381 | 20,768 | 150 | 7,356 | 1,070 |
| Creditors | 3,767 | -3,444 | -8,742 | 28,814 | 13,015 | 29,034 | -12,585 | 8,574 | 9,001 | 4,069 |
| Accruals and Deferred Income | ||||||||||
| Deferred Taxes & Provisions | ||||||||||
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | ||||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | ||||||||||
| Other Short Term Loans | ||||||||||
| Long term loans | ||||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | -16,790 | 16,749 | -9 | 50 | ||||||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -12 | -7,006 | 5,631 | 1,387 | ||||||
| overdraft | ||||||||||
| change in cash | -12 | -7,006 | 5,631 | 1,387 |
origin earth limited Credit Report and Business Information
Origin Earth Limited Competitor Analysis
Perform a competitor analysis for origin earth limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in EN5 area or any other competitors across 12 key performance metrics.
origin earth limited Ownership
ORIGIN EARTH LIMITED group structure
Origin Earth Limited has no subsidiary companies.
Ultimate parent company
ORIGIN EARTH LIMITED
08473247
origin earth limited directors
Origin Earth Limited currently has 2 directors. The longest serving directors include Mr Tasos Papson Papadopoulos (Sep 2013) and Mr Tony Van Der Krogt (Sep 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Tasos Papson Papadopoulos | England | 73 years | Sep 2013 | - | Director |
| Mr Tony Van Der Krogt | England | 52 years | Sep 2013 | - | Director |
P&L
October 2023turnover
373.8k
+14%
operating profit
56
0%
gross margin
18.1%
-1.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
7.9k
+0.01%
total assets
79.4k
+0.05%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
origin earth limited company details
company number
08473247
Type
Private limited with Share Capital
industry
46900 - Non-specialised wholesale trade
incorporation date
April 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
October 2023
previous names
N/A
accountant
-
auditor
-
address
rear of 17 plantagenet road, barnet, hertfordshire, EN5 5JG
Bank
-
Legal Advisor
-
origin earth 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 origin earth limited.
origin earth 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 ORIGIN EARTH LIMITED. This can take several minutes, an email will notify you when this has completed.
origin earth limited Companies House Filings - See Documents
| date | description | view/download |
|---|
