hog productions limited
hog productions limited Company Information
Company Number
09440534
Registered Address
c/o farrow accounting & tax limi, unit t13, tideway yard, london, SW14 8SN
Industry
Artistic creation
Telephone
-
Next Accounts Due
November 2024
Group Structure
View All
Shareholders
jonny sweet 50%
sophie wu 50%
hog productions limited Estimated Valuation
Pomanda estimates the enterprise value of HOG PRODUCTIONS LIMITED at £119.8k based on a Turnover of £373.1k and 0.32x industry multiple (adjusted for size and gross margin).
hog productions limited Estimated Valuation
Pomanda estimates the enterprise value of HOG PRODUCTIONS LIMITED at £60.9k based on an EBITDA of £39.1k and a 1.56x industry multiple (adjusted for size and gross margin).
hog productions limited Estimated Valuation
Pomanda estimates the enterprise value of HOG PRODUCTIONS LIMITED at £53.7k based on Net Assets of £81.7k and 0.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hog Productions Limited Overview
Hog Productions Limited is a live company located in london, SW14 8SN with a Companies House number of 09440534. It operates in the artistic creation sector, SIC Code 90030. Founded in February 2015, it's largest shareholder is jonny sweet with a 50% stake. Hog Productions Limited is a young, micro sized company, Pomanda has estimated its turnover at £373.1k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hog Productions Limited Health Check
Pomanda's financial health check has awarded Hog Productions Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £373.1k, make it larger than the average company (£272.1k)
- Hog Productions Limited
£272.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (4.9%)
- Hog Productions Limited
4.9% - Industry AVG
Production
with a gross margin of 26.1%, this company has a higher cost of product (49.8%)
- Hog Productions Limited
49.8% - Industry AVG
Profitability
an operating margin of 10.5% make it more profitable than the average company (8.3%)
- Hog Productions Limited
8.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Hog Productions Limited
5 - Industry AVG
Pay Structure
on an average salary of £25.8k, the company has an equivalent pay structure (£25.8k)
- Hog Productions Limited
£25.8k - Industry AVG
Efficiency
resulting in sales per employee of £186.5k, this is more efficient (£78.7k)
- Hog Productions Limited
£78.7k - Industry AVG
Debtor Days
it gets paid by customers after 107 days, this is later than average (17 days)
- Hog Productions Limited
17 days - Industry AVG
Creditor Days
its suppliers are paid after 66 days, this is slower than average (34 days)
- Hog Productions Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Hog Productions Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hog Productions Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 40.2%, this is a higher level of debt than the average (30%)
40.2% - Hog Productions Limited
30% - Industry AVG
HOG PRODUCTIONS LIMITED financials
Hog Productions Limited's latest turnover from February 2023 is estimated at £373.1 thousand and the company has net assets of £81.7 thousand. According to their latest financial statements, Hog Productions Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 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 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 823 | 0 | 0 | 0 | 199 | 399 | 599 | 799 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 823 | 0 | 0 | 0 | 199 | 399 | 599 | 799 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 110,267 | 32,586 | 3,416 | 70,151 | 68,069 | 76,039 | 72,826 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 25,444 | 70,502 | 6,085 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,451 |
| misc current assets | 0 | 0 | 0 | 0 | 2,500 | 0 | 17,883 | 0 |
| total current assets | 135,711 | 103,088 | 9,501 | 70,151 | 70,569 | 76,039 | 90,709 | 15,451 |
| total assets | 136,534 | 103,088 | 9,501 | 70,151 | 70,768 | 76,438 | 91,308 | 16,250 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 50,285 | 40,794 | 6,961 | 33,693 | 25,956 | 20,684 | 29,074 | 14,002 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 50,285 | 40,794 | 6,961 | 33,693 | 25,956 | 20,684 | 29,074 | 14,002 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 4,535 | 12,227 | 2,017 | 1,350 | 1,450 | 1,200 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 4,535 | 12,227 | 2,017 | 1,350 | 1,450 | 1,200 | 0 | 0 |
| total liabilities | 54,820 | 53,021 | 8,978 | 35,043 | 27,406 | 21,884 | 29,074 | 14,002 |
| net assets | 81,714 | 50,067 | 523 | 35,108 | 43,362 | 54,554 | 62,234 | 2,248 |
| total shareholders funds | 81,714 | 50,067 | 523 | 35,108 | 43,362 | 54,554 | 62,234 | 2,248 |
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 200 | ||||
| Amortisation | 0 | 0 | 0 | 0 | ||||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 32,623 | 93,587 | -60,650 | 2,082 | -7,970 | 3,213 | 72,826 | 0 |
| Creditors | 9,491 | 33,833 | -26,732 | 7,737 | 5,272 | -8,390 | 15,072 | 14,002 |
| Accruals and Deferred Income | -7,692 | 10,210 | 667 | -100 | 250 | 1,200 | 0 | 0 |
| Deferred Taxes & Provisions | 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 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -15,451 | 15,451 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -15,451 | 15,451 |
hog productions limited Credit Report and Business Information
Hog Productions Limited Competitor Analysis
Perform a competitor analysis for hog productions limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SW14 area or any other competitors across 12 key performance metrics.
hog productions limited Ownership
HOG PRODUCTIONS LIMITED group structure
Hog Productions Limited has no subsidiary companies.
Ultimate parent company
HOG PRODUCTIONS LIMITED
09440534
hog productions limited directors
Hog Productions Limited currently has 2 directors. The longest serving directors include Mr Jonny Sweet (Feb 2015) and Ms Sophie Wu (Mar 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonny Sweet | England | 39 years | Feb 2015 | - | Director |
| Ms Sophie Wu | England | 40 years | Mar 2017 | - | Director |
P&L
February 2023turnover
373.1k
+188%
operating profit
39.1k
0%
gross margin
26.2%
+2.44%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2023net assets
81.7k
+0.63%
total assets
136.5k
+0.32%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
hog productions limited company details
company number
09440534
Type
Private limited with Share Capital
industry
90030 - Artistic creation
incorporation date
February 2015
age
9
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
February 2023
address
c/o farrow accounting & tax limi, unit t13, tideway yard, london, SW14 8SN
accountant
-
auditor
-
hog productions 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 hog productions limited.
hog productions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
