munch @ the log cabin limited
munch @ the log cabin limited Company Information
Company Number
09390550
Next Accounts
Dec 2025
Shareholders
jane rees
ian hopgood
Group Structure
View All
Industry
Take away food shops and mobile food stands
Registered Address
2 cherry tree close, southmoor, abingdon, oxfordshire, OX13 5BB
Website
-munch @ the log cabin limited Estimated Valuation
Pomanda estimates the enterprise value of MUNCH @ THE LOG CABIN LIMITED at £60k based on a Turnover of £102.5k and 0.59x industry multiple (adjusted for size and gross margin).
munch @ the log cabin limited Estimated Valuation
Pomanda estimates the enterprise value of MUNCH @ THE LOG CABIN LIMITED at £63.6k based on an EBITDA of £18.5k and a 3.44x industry multiple (adjusted for size and gross margin).
munch @ the log cabin limited Estimated Valuation
Pomanda estimates the enterprise value of MUNCH @ THE LOG CABIN LIMITED at £0 based on Net Assets of £-12.9k and 2.65x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Munch @ The Log Cabin Limited Overview
Munch @ The Log Cabin Limited is a live company located in abingdon, OX13 5BB with a Companies House number of 09390550. It operates in the take-away food shops and mobile food stands sector, SIC Code 56103. Founded in January 2015, it's largest shareholder is jane rees with a 60% stake. Munch @ The Log Cabin Limited is a established, micro sized company, Pomanda has estimated its turnover at £102.5k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Munch @ The Log Cabin Limited Health Check
Pomanda's financial health check has awarded Munch @ The Log Cabin Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £102.5k, make it smaller than the average company (£139k)
- Munch @ The Log Cabin Limited
£139k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7.9%)
- Munch @ The Log Cabin Limited
7.9% - Industry AVG
Production
with a gross margin of 28.9%, this company has a higher cost of product (52.2%)
- Munch @ The Log Cabin Limited
52.2% - Industry AVG
Profitability
an operating margin of 18% make it more profitable than the average company (2.7%)
- Munch @ The Log Cabin Limited
2.7% - Industry AVG
Employees
with 6 employees, this is above the industry average (4)
6 - Munch @ The Log Cabin Limited
4 - Industry AVG
Pay Structure
on an average salary of £11.1k, the company has an equivalent pay structure (£11.1k)
- Munch @ The Log Cabin Limited
£11.1k - Industry AVG
Efficiency
resulting in sales per employee of £17.1k, this is less efficient (£39.8k)
- Munch @ The Log Cabin Limited
£39.8k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (20 days)
- Munch @ The Log Cabin Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 69 days, this is slower than average (19 days)
- Munch @ The Log Cabin Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Munch @ The Log Cabin Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Munch @ The Log Cabin Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 365%, this is a higher level of debt than the average (81.9%)
365% - Munch @ The Log Cabin Limited
81.9% - Industry AVG
MUNCH @ THE LOG CABIN LIMITED financials
Munch @ The Log Cabin Limited's latest turnover from March 2024 is estimated at £102.5 thousand and the company has net assets of -£12.9 thousand. According to their latest financial statements, Munch @ The Log Cabin Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 6 | 7 | 6 | 6 | 8 | 7 | 6 | 7 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,391 | 2,989 | 3,734 | 3,935 | 2,727 | 3,411 | 4,264 | 5,328 | 5,849 |
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 2,391 | 2,989 | 3,734 | 3,935 | 2,727 | 3,411 | 4,264 | 5,328 | 5,849 |
| Stock & work in progress | 968 | 1,367 | 1,419 | 4,318 | 4,447 | 3,852 | 3,564 | ||
| Trade Debtors | 2,461 | 2,939 | 2,541 | 525 | 942 | 779 | |||
| Group Debtors | |||||||||
| Misc Debtors | |||||||||
| Cash | 8,472 | 21,130 | 742 | 1,806 | 1,457 | ||||
| misc current assets | |||||||||
| total current assets | 2,461 | 2,939 | 11,981 | 23,022 | 2,161 | 6,124 | 5,904 | 4,794 | 4,343 |
| total assets | 4,852 | 5,928 | 15,715 | 26,957 | 4,888 | 9,535 | 10,168 | 10,122 | 10,192 |
| Bank overdraft | 3,000 | ||||||||
| Bank loan | |||||||||
| Trade Creditors | 13,903 | 25,641 | |||||||
| Group/Directors Accounts | |||||||||
| other short term finances | |||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 16,829 | 25,972 | 29,306 | 22,302 | 21,738 | 10,485 | 7,013 | ||
| total current liabilities | 13,903 | 25,641 | 19,829 | 25,972 | 29,306 | 22,302 | 21,738 | 10,485 | 7,013 |
| loans | 9,500 | 15,000 | |||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | 3,805 | 7,000 | |||||||
| provisions | |||||||||
| total long term liabilities | 3,805 | 7,000 | 9,500 | 15,000 | |||||
| total liabilities | 17,708 | 32,641 | 29,329 | 40,972 | 29,306 | 22,302 | 21,738 | 10,485 | 7,013 |
| net assets | -12,856 | -26,713 | -13,614 | -14,015 | -24,418 | -12,767 | -11,570 | -363 | 3,179 |
| total shareholders funds | -12,856 | -26,713 | -13,614 | -14,015 | -24,418 | -12,767 | -11,570 | -363 | 3,179 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 745 | 908 | 914 | 684 | 853 | 1,064 | 1,258 | 1,294 | |
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | -968 | -399 | -52 | -2,899 | -129 | 595 | 288 | 3,564 | |
| Debtors | -478 | 398 | 2,016 | 525 | -942 | 163 | 779 | ||
| Creditors | -11,738 | 25,641 | |||||||
| Accruals and Deferred Income | -16,829 | -9,143 | -3,334 | 7,004 | 564 | 11,253 | 3,472 | 7,013 | |
| 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 | -9,500 | -5,500 | 15,000 | ||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | -3,195 | 7,000 | |||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -8,472 | -12,658 | 20,388 | -1,064 | 349 | 1,457 | |||
| overdraft | -3,000 | 3,000 | |||||||
| change in cash | -5,472 | -15,658 | 20,388 | -1,064 | 349 | 1,457 |
munch @ the log cabin limited Credit Report and Business Information
Munch @ The Log Cabin Limited Competitor Analysis
Perform a competitor analysis for munch @ the log cabin limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in OX13 area or any other competitors across 12 key performance metrics.
munch @ the log cabin limited Ownership
MUNCH @ THE LOG CABIN LIMITED group structure
Munch @ The Log Cabin Limited has no subsidiary companies.
Ultimate parent company
MUNCH @ THE LOG CABIN LIMITED
09390550
munch @ the log cabin limited directors
Munch @ The Log Cabin Limited currently has 2 directors. The longest serving directors include Mr Ian Hopgood (Jan 2015) and Miss Jane Rees (Jan 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ian Hopgood | 60 years | Jan 2015 | - | Director | |
| Miss Jane Rees | England | 55 years | Jan 2015 | - | Director |
P&L
March 2024turnover
102.5k
-18%
operating profit
18.5k
0%
gross margin
28.9%
-8.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-12.9k
-0.52%
total assets
4.9k
-0.18%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
munch @ the log cabin limited company details
company number
09390550
Type
Private limited with Share Capital
industry
56103 - Take away food shops and mobile food stands
incorporation date
January 2015
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
GENIUS ACCOUNTANCY LTD
auditor
-
address
2 cherry tree close, southmoor, abingdon, oxfordshire, OX13 5BB
Bank
-
Legal Advisor
-
munch @ the log cabin 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 munch @ the log cabin limited.
munch @ the log cabin 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 MUNCH @ THE LOG CABIN LIMITED. This can take several minutes, an email will notify you when this has completed.
munch @ the log cabin limited Companies House Filings - See Documents
| date | description | view/download |
|---|
