savage & king ltd.
savage & king ltd. Company Information
Company Number
08589480
Website
www.savageandking.comRegistered Address
suites b & d azets, burnham yard, beaconsfield, bucks., HP9 2JH
Industry
Advertising agencies
Telephone
-
Next Accounts Due
200 days late
Group Structure
View All
Directors
William King11 Years
Shareholders
william king 50%
tiger savage king 50%
savage & king ltd. Estimated Valuation
Pomanda estimates the enterprise value of SAVAGE & KING LTD. at £135.8k based on a Turnover of £338.4k and 0.4x industry multiple (adjusted for size and gross margin).
savage & king ltd. Estimated Valuation
Pomanda estimates the enterprise value of SAVAGE & KING LTD. at £2.4k based on an EBITDA of £1k and a 2.37x industry multiple (adjusted for size and gross margin).
savage & king ltd. Estimated Valuation
Pomanda estimates the enterprise value of SAVAGE & KING LTD. at £3.4k based on Net Assets of £1.6k and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Savage & King Ltd. Overview
Savage & King Ltd. is a live company located in beaconsfield, HP9 2JH with a Companies House number of 08589480. It operates in the advertising agencies sector, SIC Code 73110. Founded in June 2013, it's largest shareholder is william king with a 50% stake. Savage & King Ltd. is a established, micro sized company, Pomanda has estimated its turnover at £338.4k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Savage & King Ltd. Health Check
Pomanda's financial health check has awarded Savage & King Ltd. a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £338.4k, make it smaller than the average company (£6.5m)
- Savage & King Ltd.
£6.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (-1%)
- Savage & King Ltd.
-1% - Industry AVG
Production
with a gross margin of 25%, this company has a higher cost of product (47.8%)
- Savage & King Ltd.
47.8% - Industry AVG
Profitability
an operating margin of 0.3% make it less profitable than the average company (7.1%)
- Savage & King Ltd.
7.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (37)
2 - Savage & King Ltd.
37 - Industry AVG
Pay Structure
on an average salary of £60.2k, the company has an equivalent pay structure (£60.2k)
- Savage & King Ltd.
£60.2k - Industry AVG
Efficiency
resulting in sales per employee of £169.2k, this is equally as efficient (£162.4k)
- Savage & King Ltd.
£162.4k - Industry AVG
Debtor Days
it gets paid by customers after 144 days, this is later than average (65 days)
- Savage & King Ltd.
65 days - Industry AVG
Creditor Days
its suppliers are paid after 164 days, this is slower than average (47 days)
- Savage & King Ltd.
47 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Savage & King Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Savage & King Ltd.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98.8%, this is a higher level of debt than the average (69.1%)
98.8% - Savage & King Ltd.
69.1% - Industry AVG
SAVAGE & KING LTD. financials
Savage & King Ltd.'s latest turnover from June 2022 is estimated at £338.4 thousand and the company has net assets of £1.6 thousand. According to their latest financial statements, Savage & King Ltd. has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 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 | 2 | 2 | 2 | 2 | 2 | 2 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,959 | 19,808 | 27,490 | 33,170 | 24,537 | 3,209 | 2,387 | 1,382 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 3,959 | 19,808 | 27,490 | 33,170 | 24,537 | 3,209 | 2,387 | 1,382 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 134,184 | 83,084 | 74,223 | 26,317 | 82,212 | 104,169 | 34,030 | 30,505 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 35,873 | 12,636 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 134,184 | 83,084 | 74,223 | 26,317 | 82,212 | 104,169 | 69,903 | 43,141 | 0 |
| total assets | 138,143 | 102,892 | 101,713 | 59,487 | 106,749 | 107,378 | 72,290 | 44,523 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 114,588 | 73,693 | 51,160 | 33,808 | 70,656 | 97,962 | 52,643 | 44,179 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 114,588 | 73,693 | 51,160 | 33,808 | 70,656 | 97,962 | 52,643 | 44,179 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 21,931 | 28,396 | 49,765 | 24,877 | 35,265 | 8,778 | 18,852 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 21,931 | 28,396 | 49,765 | 24,877 | 35,265 | 8,778 | 18,852 | 0 | 0 |
| total liabilities | 136,519 | 102,089 | 100,925 | 58,685 | 105,921 | 106,740 | 71,495 | 44,179 | 0 |
| net assets | 1,624 | 803 | 788 | 802 | 828 | 638 | 795 | 344 | 0 |
| total shareholders funds | 1,624 | 803 | 788 | 802 | 828 | 638 | 795 | 344 | 0 |
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 1,539 | 690 | |||||||
| Amortisation | 0 | 0 | |||||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 51,100 | 8,861 | 47,906 | -55,895 | -21,957 | 70,139 | 3,525 | 30,505 | 0 |
| Creditors | 40,895 | 22,533 | 17,352 | -36,848 | -27,306 | 45,319 | 8,464 | 44,179 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -6,465 | -21,369 | 24,888 | -10,388 | 26,487 | -10,074 | 18,852 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | -35,873 | 23,237 | 12,636 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | -35,873 | 23,237 | 12,636 | 0 |
savage & king ltd. Credit Report and Business Information
Savage & King Ltd. Competitor Analysis
Perform a competitor analysis for savage & king ltd. by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in HP9 area or any other competitors across 12 key performance metrics.
savage & king ltd. Ownership
SAVAGE & KING LTD. group structure
Savage & King Ltd. has no subsidiary companies.
Ultimate parent company
SAVAGE & KING LTD.
08589480
savage & king ltd. directors
Savage & King Ltd. currently has 1 director, Mr William King serving since Jun 2013.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr William King | England | 59 years | Jun 2013 | - | Director |
P&L
June 2022turnover
338.4k
+57%
operating profit
1k
0%
gross margin
25%
+7.13%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2022net assets
1.6k
+1.02%
total assets
138.1k
+0.34%
cash
0
0%
net assets
Total assets minus all liabilities
savage & king ltd. company details
company number
08589480
Type
Private limited with Share Capital
industry
73110 - Advertising agencies
incorporation date
June 2013
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2022
previous names
N/A
accountant
-
auditor
-
address
suites b & d azets, burnham yard, beaconsfield, bucks., HP9 2JH
Bank
-
Legal Advisor
-
savage & king 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 savage & king ltd..
savage & king ltd. Companies House Filings - See Documents
| date | description | view/download |
|---|
