pigsty cargo limited
pigsty cargo limited Company Information
Company Number
09083133
Next Accounts
Jun 2025
Industry
Licensed restaurants
Shareholders
pigsty restaurants limited
Group Structure
View All
Contact
Registered Address
the jolly hog, hog hq,, museum street, bristol, BS1 6ZA
Website
www.pigstyuk.compigsty cargo limited Estimated Valuation
Pomanda estimates the enterprise value of PIGSTY CARGO LIMITED at £275k based on a Turnover of £388.4k and 0.71x industry multiple (adjusted for size and gross margin).
pigsty cargo limited Estimated Valuation
Pomanda estimates the enterprise value of PIGSTY CARGO LIMITED at £28k based on an EBITDA of £6k and a 4.69x industry multiple (adjusted for size and gross margin).
pigsty cargo limited Estimated Valuation
Pomanda estimates the enterprise value of PIGSTY CARGO LIMITED at £0 based on Net Assets of £-12.4k and 2.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pigsty Cargo Limited Overview
Pigsty Cargo Limited is a live company located in bristol, BS1 6ZA with a Companies House number of 09083133. It operates in the licenced restaurants sector, SIC Code 56101. Founded in June 2014, it's largest shareholder is pigsty restaurants limited with a 100% stake. Pigsty Cargo Limited is a established, micro sized company, Pomanda has estimated its turnover at £388.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pigsty Cargo Limited Health Check
Pomanda's financial health check has awarded Pigsty Cargo Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
8 Weak
Size
annual sales of £388.4k, make it smaller than the average company (£2.6m)
- Pigsty Cargo Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (6.1%)
- Pigsty Cargo Limited
6.1% - Industry AVG
Production
with a gross margin of 56.3%, this company has a comparable cost of product (56.3%)
- Pigsty Cargo Limited
56.3% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (2.2%)
- Pigsty Cargo Limited
2.2% - Industry AVG
Employees
with 11 employees, this is below the industry average (47)
11 - Pigsty Cargo Limited
47 - Industry AVG
Pay Structure
on an average salary of £19.1k, the company has an equivalent pay structure (£19.1k)
- Pigsty Cargo Limited
£19.1k - Industry AVG
Efficiency
resulting in sales per employee of £35.3k, this is less efficient (£52.7k)
- Pigsty Cargo Limited
£52.7k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (5 days)
- Pigsty Cargo Limited
5 days - Industry AVG
Creditor Days
its suppliers are paid after 15 days, this is quicker than average (47 days)
- Pigsty Cargo Limited
47 days - Industry AVG
Stock Days
it holds stock equivalent to 13 days, this is in line with average (12 days)
- Pigsty Cargo Limited
12 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (11 weeks)
0 weeks - Pigsty Cargo Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 112.4%, this is a higher level of debt than the average (89.4%)
112.4% - Pigsty Cargo Limited
89.4% - Industry AVG
PIGSTY CARGO LIMITED financials
Pigsty Cargo Limited's latest turnover from September 2023 is estimated at £388.4 thousand and the company has net assets of -£12.4 thousand. According to their latest financial statements, Pigsty Cargo Limited has 11 employees and maintains cash reserves of £1.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 11 | 10 | 10 | 13 | 12 | 10 | 12 | 3 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 18,712 | 25,433 | 32,160 | 33,104 | 23,218 | 26,845 | 30,252 | 0 | 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 | 18,712 | 25,433 | 32,160 | 33,104 | 23,218 | 26,845 | 30,252 | 0 | 0 |
| Stock & work in progress | 6,119 | 7,092 | 5,049 | 4,464 | 7,933 | 2,902 | 1,114 | 0 | 0 |
| Trade Debtors | 4,249 | 536 | 509 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 67,504 | 67,188 | 29,477 | 232 | 80 | 80 | 1,000 | 0 | 0 |
| Misc Debtors | 2,152 | 2,020 | 13,463 | 6,360 | 1,200 | 9,606 | 8,042 | 60 | 0 |
| Cash | 1,656 | 1,880 | 15,151 | 37,708 | 6,264 | 7,373 | 25,949 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 81,680 | 78,716 | 63,649 | 48,764 | 15,477 | 19,961 | 36,105 | 60 | 0 |
| total assets | 100,392 | 104,149 | 95,809 | 81,868 | 38,695 | 46,806 | 66,357 | 60 | 0 |
| Bank overdraft | 7,840 | 2,379 | 0 | 0 | 5,666 | 7,807 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 7,119 | 9,627 | 13,550 | 7,696 | 12,314 | 7,421 | 20,058 | 0 | 0 |
| Group/Directors Accounts | 78,613 | 75,241 | 54,132 | 89,216 | 31,223 | 6,122 | 2,630 | 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 | 14,728 | 22,147 | 13,669 | 6,200 | 13,032 | 10,673 | 15,603 | 0 | 0 |
| total current liabilities | 108,300 | 109,394 | 81,351 | 103,112 | 62,235 | 32,023 | 38,291 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 4,496 | 5,925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 4,496 | 5,925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 112,796 | 115,319 | 81,351 | 103,112 | 62,235 | 32,023 | 38,291 | 0 | 0 |
| net assets | -12,404 | -11,170 | 14,458 | -21,244 | -23,540 | 14,783 | 28,066 | 60 | 0 |
| total shareholders funds | -12,404 | -11,170 | 14,458 | -21,244 | -23,540 | 14,783 | 28,066 | 60 | 0 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 6,721 | 7,148 | 10,447 | 8,122 | 6,365 | 6,185 | 0 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | |||||||||
| Stock | -973 | 2,043 | 585 | -3,469 | 5,031 | 1,788 | 1,114 | 0 | 0 |
| Debtors | 4,161 | 26,295 | 36,857 | 5,312 | -8,406 | 644 | 8,982 | 60 | 0 |
| Creditors | -2,508 | -3,923 | 5,854 | -4,618 | 4,893 | -12,637 | 20,058 | 0 | 0 |
| Accruals and Deferred Income | -7,419 | 8,478 | 7,469 | -6,832 | 2,359 | -4,930 | 15,603 | 0 | 0 |
| Deferred Taxes & Provisions | -1,429 | 5,925 | 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 | 3,372 | 21,109 | -35,084 | 57,993 | 25,101 | 3,492 | 2,630 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -224 | -13,271 | -22,557 | 31,444 | -1,109 | -18,576 | 25,949 | 0 | 0 |
| overdraft | 5,461 | 2,379 | 0 | -5,666 | -2,141 | 7,807 | 0 | 0 | 0 |
| change in cash | -5,685 | -15,650 | -22,557 | 37,110 | 1,032 | -26,383 | 25,949 | 0 | 0 |
pigsty cargo limited Credit Report and Business Information
Pigsty Cargo Limited Competitor Analysis
Perform a competitor analysis for pigsty cargo limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in BS1 area or any other competitors across 12 key performance metrics.
pigsty cargo limited Ownership
PIGSTY CARGO LIMITED group structure
Pigsty Cargo Limited has no subsidiary companies.
Ultimate parent company
2 parents
PIGSTY CARGO LIMITED
09083133
pigsty cargo limited directors
Pigsty Cargo Limited currently has 3 directors. The longest serving directors include Mr Joshua Kohn (Jun 2014) and Mr Oliver Kohn (Jun 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Joshua Kohn | England | 38 years | Jun 2014 | - | Director |
| Mr Oliver Kohn | Wales | 43 years | Jun 2014 | - | Director |
| Mr Maxim Kohn | England | 40 years | Jun 2014 | - | Director |
P&L
September 2023turnover
388.4k
+48%
operating profit
-752
0%
gross margin
56.4%
+3.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
-12.4k
+0.11%
total assets
100.4k
-0.04%
cash
1.7k
-0.12%
net assets
Total assets minus all liabilities
pigsty cargo limited company details
company number
09083133
Type
Private limited with Share Capital
industry
56101 - Licensed restaurants
incorporation date
June 2014
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
3bf limited (September 2017)
accountant
-
auditor
-
address
the jolly hog, hog hq,, museum street, bristol, BS1 6ZA
Bank
-
Legal Advisor
-
pigsty cargo 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 pigsty cargo limited.
pigsty cargo 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 PIGSTY CARGO LIMITED. This can take several minutes, an email will notify you when this has completed.
pigsty cargo limited Companies House Filings - See Documents
| date | description | view/download |
|---|
