house of vapour limited
house of vapour limited Company Information
Company Number
09407135
Next Accounts
Oct 2025
Industry
Retail sale of tobacco products in specialised stores
Directors
Shareholders
barry richardson
kenneth richardson
Group Structure
View All
Contact
Registered Address
26 cheviot close, hemsworth, pontefract, west yorkshire, WF9 4SS
Website
houseofvapour.nethouse of vapour limited Estimated Valuation
Pomanda estimates the enterprise value of HOUSE OF VAPOUR LIMITED at £11.8k based on a Turnover of £38.7k and 0.3x industry multiple (adjusted for size and gross margin).
house of vapour limited Estimated Valuation
Pomanda estimates the enterprise value of HOUSE OF VAPOUR LIMITED at £18.6k based on an EBITDA of £5k and a 3.74x industry multiple (adjusted for size and gross margin).
house of vapour limited Estimated Valuation
Pomanda estimates the enterprise value of HOUSE OF VAPOUR LIMITED at £26.8k based on Net Assets of £10.1k and 2.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
House Of Vapour Limited Overview
House Of Vapour Limited is a live company located in pontefract, WF9 4SS with a Companies House number of 09407135. It operates in the retail sale of tobacco products in specialised stores sector, SIC Code 47260. Founded in January 2015, it's largest shareholder is barry richardson with a 50% stake. House Of Vapour Limited is a young, micro sized company, Pomanda has estimated its turnover at £38.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
House Of Vapour Limited Health Check
Pomanda's financial health check has awarded House Of Vapour Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £38.7k, make it smaller than the average company (£239.5k)
- House Of Vapour Limited
£239.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (8.6%)
- House Of Vapour Limited
8.6% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (36.6%)
- House Of Vapour Limited
36.6% - Industry AVG
Profitability
an operating margin of 12.9% make it more profitable than the average company (-0.7%)
- House Of Vapour Limited
-0.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - House Of Vapour Limited
4 - Industry AVG
Pay Structure
on an average salary of £11.5k, the company has an equivalent pay structure (£11.5k)
- House Of Vapour Limited
£11.5k - Industry AVG
Efficiency
resulting in sales per employee of £38.7k, this is less efficient (£66k)
- House Of Vapour Limited
£66k - Industry AVG
Debtor Days
it gets paid by customers after 110 days, this is later than average (20 days)
- House Of Vapour Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (67 days)
- House Of Vapour Limited
67 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- House Of Vapour Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - House Of Vapour Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14%, this is a lower level of debt than the average (22.5%)
14% - House Of Vapour Limited
22.5% - Industry AVG
HOUSE OF VAPOUR LIMITED financials
House Of Vapour Limited's latest turnover from January 2024 is estimated at £38.7 thousand and the company has net assets of £10.1 thousand. According to their latest financial statements, House Of Vapour Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 45,138 | 60,552 | |||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | 0 | 0 | |||||||
| Interest Receivable | 0 | 0 | |||||||
| Pre-Tax Profit | 1,291 | 1,619 | |||||||
| Tax | -245 | -365 | |||||||
| Profit After Tax | 1,046 | 1,254 | |||||||
| Dividends Paid | 0 | 0 | |||||||
| Retained Profit | 1,046 | 1,254 | |||||||
| Employee Costs | 16,499 | 13,672 | |||||||
| Number Of Employees | 1 | 1 | 1 | 1 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 304 | 608 | 912 | 1,216 |
| 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 | 0 | 0 | 0 | 0 | 0 | 304 | 608 | 912 | 1,216 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 11,690 | 7,301 | 4,783 | 5,473 | 3,055 | 1,790 | 12,797 | 11,232 | 9,487 |
| 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 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 11,690 | 7,301 | 4,783 | 5,473 | 3,055 | 1,790 | 12,797 | 11,232 | 9,487 |
| total assets | 11,690 | 7,301 | 4,783 | 5,473 | 3,055 | 2,094 | 13,405 | 12,144 | 10,703 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,636 | 984 | 1,687 | 2,992 | 1,620 | 1,912 | 0 | 0 | 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 | 1,636 | 984 | 1,687 | 2,992 | 1,620 | 1,912 | 0 | 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 | 12,858 | 15,817 | 15,357 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 12,858 | 15,817 | 15,357 |
| total liabilities | 1,636 | 984 | 1,687 | 2,992 | 1,620 | 1,912 | 12,858 | 15,817 | 15,357 |
| net assets | 10,054 | 6,317 | 3,096 | 2,481 | 1,435 | 182 | 547 | -3,673 | -4,654 |
| total shareholders funds | 10,054 | 6,317 | 3,096 | 2,481 | 1,435 | 182 | 547 | -3,673 | -4,654 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 304 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | -245 | -365 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 4,389 | 2,518 | -690 | 2,418 | 1,265 | -11,007 | 1,565 | 1,745 | 9,487 |
| Creditors | 652 | -703 | -1,305 | 1,372 | -292 | 1,912 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -12,858 | -2,959 | 460 | 15,357 |
| share issue | |||||||||
| interest | 0 | 0 | |||||||
| cash flow from financing | 0 | -1 | |||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
house of vapour limited Credit Report and Business Information
House Of Vapour Limited Competitor Analysis
Perform a competitor analysis for house of vapour 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 WF9 area or any other competitors across 12 key performance metrics.
house of vapour limited Ownership
HOUSE OF VAPOUR LIMITED group structure
House Of Vapour Limited has no subsidiary companies.
Ultimate parent company
HOUSE OF VAPOUR LIMITED
09407135
house of vapour limited directors
House Of Vapour Limited currently has 1 director, Mr Barry Richardson serving since Jan 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Barry Richardson | England | 64 years | Jan 2015 | - | Director |
P&L
January 2024turnover
38.7k
+17%
operating profit
5k
0%
gross margin
23.3%
+16.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
10.1k
+0.59%
total assets
11.7k
+0.6%
cash
0
0%
net assets
Total assets minus all liabilities
house of vapour limited company details
company number
09407135
Type
Private limited with Share Capital
industry
47260 - Retail sale of tobacco products in specialised stores
incorporation date
January 2015
age
9
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
26 cheviot close, hemsworth, pontefract, west yorkshire, WF9 4SS
Bank
-
Legal Advisor
-
house of vapour 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 house of vapour limited.
house of vapour limited Companies House Filings - See Documents
| date | description | view/download |
|---|
