two little pigs limited

two little pigs limited Company Information

Share TWO LITTLE PIGS LIMITED
Live 
EstablishedSmallRapid

Company Number

09333016

Industry

Public houses and bars

 

Licensed restaurants

 

Shareholders

nicholas beardsley

christophe coquoin

Group Structure

View All

Contact

Registered Address

grigshot house bath road, stroud, gloucestershire, GL5 5NB

Website

-

two little pigs limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of TWO LITTLE PIGS LIMITED at £1.5m based on a Turnover of £2.2m and 0.68x industry multiple (adjusted for size and gross margin).

two little pigs limited Estimated Valuation

£661k

Pomanda estimates the enterprise value of TWO LITTLE PIGS LIMITED at £661k based on an EBITDA of £150.9k and a 4.38x industry multiple (adjusted for size and gross margin).

two little pigs limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of TWO LITTLE PIGS LIMITED at £1.2m based on Net Assets of £496.5k and 2.4x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Two Little Pigs Limited Overview

Two Little Pigs Limited is a live company located in gloucestershire, GL5 5NB with a Companies House number of 09333016. It operates in the licenced restaurants sector, SIC Code 56101. Founded in November 2014, it's largest shareholder is nicholas beardsley with a 50% stake. Two Little Pigs Limited is a established, small sized company, Pomanda has estimated its turnover at £2.2m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Two Little Pigs Limited Health Check

Pomanda's financial health check has awarded Two Little Pigs Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 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

4 Weak

size

Size

annual sales of £2.2m, make it larger than the average company (£1.3m)

£2.2m - Two Little Pigs Limited

£1.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 43%, show it is growing at a faster rate (19.5%)

43% - Two Little Pigs Limited

19.5% - Industry AVG

production

Production

with a gross margin of 57.6%, this company has a comparable cost of product (57.6%)

57.6% - Two Little Pigs Limited

57.6% - Industry AVG

profitability

Profitability

an operating margin of 5.2% make it more profitable than the average company (4.3%)

5.2% - Two Little Pigs Limited

4.3% - Industry AVG

employees

Employees

with 50 employees, this is above the industry average (27)

50 - Two Little Pigs Limited

27 - Industry AVG

paystructure

Pay Structure

on an average salary of £17.6k, the company has an equivalent pay structure (£17.6k)

£17.6k - Two Little Pigs Limited

£17.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £43.9k, this is less efficient (£53.5k)

£43.9k - Two Little Pigs Limited

£53.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 8 days, this is later than average (7 days)

8 days - Two Little Pigs Limited

7 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 34 days, this is quicker than average (44 days)

34 days - Two Little Pigs Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 9 days, this is less than average (13 days)

9 days - Two Little Pigs Limited

13 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (13 weeks)

4 weeks - Two Little Pigs Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 53.8%, this is a lower level of debt than the average (79.8%)

53.8% - Two Little Pigs Limited

79.8% - Industry AVG

TWO LITTLE PIGS LIMITED financials

EXPORTms excel logo

Two Little Pigs Limited's latest turnover from March 2024 is estimated at £2.2 million and the company has net assets of £496.5 thousand. According to their latest financial statements, Two Little Pigs Limited has 50 employees and maintains cash reserves of £39.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Turnover2,194,6391,854,1721,232,720748,7471,454,4962,576,1833,041,7863,407,643334,576
Other Income Or Grants000000000
Cost Of Sales930,502763,753501,180301,538577,8671,039,8051,206,6081,350,478136,352
Gross Profit1,264,1371,090,420731,541447,210876,6291,536,3781,835,1782,057,165198,224
Admin Expenses1,150,123887,270515,147448,391775,6321,529,9971,835,0222,005,759234,598
Operating Profit114,014203,150216,394-1,181100,9976,38115651,406-36,374
Interest Payable10,05012,30010,3285,18500000
Interest Receivable2,5008,7282,017963442619593125
Pre-Tax Profit106,464199,578208,084-6,270101,0316,80735251,499-36,249
Tax-26,616-37,920-39,5360-19,196-1,293-67-10,3000
Profit After Tax79,848161,658168,548-6,27081,8355,51428541,199-36,249
Dividends Paid000000000
Retained Profit79,848161,658168,548-6,27081,8355,51428541,199-36,249
Employee Costs881,166939,109961,807604,955874,4671,171,6471,820,0622,059,683123,139
Number Of Employees5055604054701101318
EBITDA*150,899224,607227,4389,541114,00221,31711,83562,050-24,090

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Tangible Assets180,82887,07342,61237,20940,28852,00054,95845,75623,865
Intangible Assets000000000
Investments & Other000000000
Debtors (Due After 1 year)000000000
Total Fixed Assets180,82887,07342,61237,20940,28852,00054,95845,75623,865
Stock & work in progress25,10328,38920,90613,17126,00029,55435,35335,35335,353
Trade Debtors53,63029,1044,1771,1041,83805,7034,0964,427
Group Debtors623,375690,012262,466171,824256,049233,322250,45081,4980
Misc Debtors151,18831,16226,1926,5643,0716,92132,36571,174176,085
Cash39,23355,989354,751183,1388,46259,79653,82624,33549,846
misc current assets000000000
total current assets892,529834,656668,492375,801295,420329,593377,697216,456265,711
total assets1,073,357921,729711,104413,010335,708381,593432,655262,212289,576
Bank overdraft32,00032,00032,000000000
Bank loan000000000
Trade Creditors 87,19459,42460,6163,59280,007125,861152,249112,122147,729
Group/Directors Accounts196,474146,77384,93340,5009,84200032,650
other short term finances00010,00000000
hp & lease commitments000000000
other current liabilities181,246182,777166,497105,434145,520235,003275,071145,040145,346
total current liabilities496,914420,974344,046159,526235,369360,864427,320257,162325,725
loans42,66772,000104,000160,00000000
hp & lease commitments000000000
Accruals and Deferred Income000000000
other liabilities000000000
provisions37,30812,1358,0967,0707,6559,880000
total long term liabilities79,97584,135112,096167,0707,6559,880000
total liabilities576,889505,109456,142326,596243,024370,744427,320257,162325,725
net assets496,468416,620254,96286,41492,68410,8495,3355,050-36,149
total shareholders funds496,468416,620254,96286,41492,68410,8495,3355,050-36,149
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Operating Activities
Operating Profit114,014203,150216,394-1,181100,9976,38115651,406-36,374
Depreciation36,88521,45711,04410,72213,00514,93611,67910,64412,284
Amortisation000000000
Tax-26,616-37,920-39,5360-19,196-1,293-67-10,3000
Stock-3,2867,4837,735-12,829-3,554-5,7990035,353
Debtors77,915457,443113,343-81,46620,715-48,275131,750-23,744180,512
Creditors27,770-1,19257,024-76,415-45,854-26,38840,127-35,607147,729
Accruals and Deferred Income-1,53116,28061,063-40,086-89,483-40,068130,031-306145,346
Deferred Taxes & Provisions25,1734,0391,026-585-2,2259,880000
Cash flow from operations101,066-259,112185,937-13,250-59,91717,52250,17639,58153,120
Investing Activities
capital expenditure-130,640-65,918-16,447-7,643-1,293-11,978-20,881-32,535-36,149
Change in Investments000000000
cash flow from investments-130,640-65,918-16,447-7,643-1,293-11,978-20,881-32,535-36,149
Financing Activities
Bank loans000000000
Group/Directors Accounts49,70161,84044,43330,6589,84200-32,65032,650
Other Short Term Loans 00-10,00010,00000000
Long term loans-29,333-32,000-56,000160,00000000
Hire Purchase and Lease Commitments000000000
other long term liabilities000000000
share issue00000000100
interest-7,550-3,572-8,311-5,0893442619593125
cash flow from financing12,81826,268-29,878195,5699,876426195-32,55732,875
cash and cash equivalents
cash-16,756-298,762171,613174,676-51,3345,97029,491-25,51149,846
overdraft0032,000000000
change in cash-16,756-298,762139,613174,676-51,3345,97029,491-25,51149,846

two little pigs 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 two little pigs limited. Get real-time insights into two little pigs 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

Two Little Pigs Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for two little pigs limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in GL5 area or any other competitors across 12 key performance metrics.

two little pigs limited Ownership

TWO LITTLE PIGS LIMITED group structure

Two Little Pigs Limited has no subsidiary companies.

Ultimate parent company

TWO LITTLE PIGS LIMITED

09333016

TWO LITTLE PIGS LIMITED Shareholders

nicholas beardsley 50%
christophe coquoin 50%

two little pigs limited directors

Two Little Pigs Limited currently has 2 directors. The longest serving directors include Mr Christophe Coquoin (Nov 2014) and Mr Nicholas Beardsley (Aug 2017).

officercountryagestartendrole
Mr Christophe CoquoinUnited Kingdom53 years Nov 2014- Director
Mr Nicholas BeardsleyEngland61 years Aug 2017- Director

P&L

March 2024

turnover

2.2m

+18%

operating profit

114k

0%

gross margin

57.7%

-2.05%

turnover

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

Balance Sheet

March 2024

net assets

496.5k

+0.19%

total assets

1.1m

+0.16%

cash

39.2k

-0.3%

net assets

Total assets minus all liabilities

two little pigs limited company details

company number

09333016

Type

Private limited with Share Capital

industry

56302 - Public houses and bars

56101 - Licensed restaurants

incorporation date

November 2014

age

11

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

BROOKLYN CONSULTANCY LIMITED

auditor

-

address

grigshot house bath road, stroud, gloucestershire, GL5 5NB

Bank

-

Legal Advisor

-

two little pigs 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 2 charges/mortgages relating to two little pigs limited. Currently there are 2 open charges and 0 have been satisfied in the past.

two little pigs 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 TWO LITTLE PIGS LIMITED. This can take several minutes, an email will notify you when this has completed.

two little pigs limited Companies House Filings - See Documents

datedescriptionview/download