3 little pigs (international) ltdEstimated Valuation
£47.4k
Pomanda estimates the enterprise value of 3 LITTLE PIGS (INTERNATIONAL) LTD at £47.4k based on a Turnover of £159.8k and 0.3x industry multiple (adjusted for size and gross margin).
3 little pigs (international) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of 3 LITTLE PIGS (INTERNATIONAL) LTD at £0 based on an EBITDA of £-302 and a 3.39x industry multiple (adjusted for size and gross margin).
3 little pigs (international) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of 3 LITTLE PIGS (INTERNATIONAL) LTD at £0 based on Net Assets of £-137 and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
3 Little Pigs (international) LtdOverview
3 Little Pigs (international) Ltd is a live company located in kent, ME16 0BZ with a Companies House number of 10502957. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in November 2016, it's largest shareholder is
runmei lu
with a 90% stake. 3 Little Pigs (international) Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£159.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded 3 Little Pigs (International) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
5 Weak
Size
annual sales of £159.8k, make it smaller than the average company (£302.4k)
£159.8k - 3 Little Pigs (international) Ltd
£302.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.4%)
-5% - 3 Little Pigs (international) Ltd
3.4% - Industry AVG
Production
with a gross margin of 36.2%, this company has a comparable cost of product (36.2%)
36.2% - 3 Little Pigs (international) Ltd
36.2% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (2.7%)
-0.2% - 3 Little Pigs (international) Ltd
2.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - 3 Little Pigs (international) Ltd
4 - Industry AVG
Pay Structure
on an average salary of £28.7k, the company has an equivalent pay structure (£28.7k)
£28.7k - 3 Little Pigs (international) Ltd
£28.7k - Industry AVG
Efficiency
resulting in sales per employee of £159.8k, this is equally as efficient (£159.8k)
£159.8k - 3 Little Pigs (international) Ltd
£159.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - 3 Little Pigs (international) Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - 3 Little Pigs (international) Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 3 Little Pigs (international) Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 49 weeks, this is more cash available to meet short term requirements (19 weeks)
49 weeks - 3 Little Pigs (international) Ltd
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 105.5%, this is a higher level of debt than the average (72.6%)
105.5% - 3 Little Pigs (international) Ltd
72.6% - Industry AVG
3 LITTLE PIGS (INTERNATIONAL) LTD financials
EXPORT
3 Little Pigs (International) Ltd's latest turnover from March 2024 is estimated at £159.8 thousand and the company has net assets of -£137. According to their latest financial statements, 3 Little Pigs (International) Ltd has 1 employee and maintains cash reserves of £2.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Turnover
159,764
174,654
187,489
342,878
142,492
163,663
152,449
Other Income Or Grants
Cost Of Sales
101,981
110,238
116,597
226,272
87,264
103,095
93,270
Gross Profit
57,784
64,416
70,893
116,606
55,228
60,568
59,178
Admin Expenses
58,086
58,413
71,423
116,004
55,220
60,827
58,842
Operating Profit
-302
6,003
-530
602
8
-259
336
Interest Payable
Interest Receivable
65
88
1
1
9
11
5
Pre-Tax Profit
-237
6,091
-529
604
17
-248
341
Tax
-1,157
-115
-3
-65
Profit After Tax
-237
4,934
-529
489
14
-248
276
Dividends Paid
Retained Profit
-237
4,934
-529
489
14
-248
276
Employee Costs
28,669
26,639
27,164
51,197
53,467
59,403
56,451
Number Of Employees
1
1
1
2
2
2
2
EBITDA*
-302
6,003
-530
602
8
-259
336
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
1,556
1,556
841
Group Debtors
Misc Debtors
3,693
1,749
1,714
1,270
358
1,174
Cash
2,489
4,781
1,087
1,444
1,410
1,021
2,013
misc current assets
87
87
166
total current assets
2,489
8,561
2,923
3,324
4,236
2,935
4,028
total assets
2,489
8,561
2,923
3,324
4,236
2,935
4,028
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2,626
3,525
2,821
2,693
4,094
2,807
3,652
total current liabilities
2,626
3,525
2,821
2,693
4,094
2,807
3,652
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,626
3,525
2,821
2,693
4,094
2,807
3,652
net assets
-137
5,036
102
631
142
128
376
total shareholders funds
-137
5,036
102
631
142
128
376
Mar 2024
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Operating Activities
Operating Profit
-302
6,003
-530
602
8
-259
336
Depreciation
Amortisation
Tax
-1,157
-115
-3
-65
Stock
Debtors
1,944
35
-1,112
912
-101
2,015
Creditors
Accruals and Deferred Income
2,626
704
128
-1,401
1,287
-845
3,652
Deferred Taxes & Provisions
Cash flow from operations
2,324
3,606
-437
198
380
-1,003
1,908
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
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
100
interest
65
88
1
1
9
11
5
cash flow from financing
165
88
1
1
9
11
105
cash and cash equivalents
cash
2,489
3,694
-357
34
389
-992
2,013
overdraft
change in cash
2,489
3,694
-357
34
389
-992
2,013
3 little pigs (international) ltd 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 3 little pigs (international) ltd. Get real-time insights into 3 little pigs (international) ltd's credit score, group structure and payment trends.
3 Little Pigs (international) Ltd Competitor Analysis
Perform a competitor analysis for 3 little pigs (international) ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in ME16 area or any other competitors across 12 key performance metrics.
3 little pigs (international) ltd Ownership
3 LITTLE PIGS (INTERNATIONAL) LTD group structure
3 Little Pigs (International) Ltd has no subsidiary companies.
Ultimate parent company
3 LITTLE PIGS (INTERNATIONAL) LTD
10502957
3 LITTLE PIGS (INTERNATIONAL) LTD Shareholders
The largest shareholders in 3 Little Pigs (International) Ltd include Runmei Lu and Michael Rothon.
runmei lu
90%
michael rothon
10%
3 little pigs (international) ltd directors
3 Little Pigs (International) Ltd currently has 2 directors.
The longest serving directors include
Mr Michael Rothon (Nov 2016) and
Mrs Runmei Lu (Nov 2016).
47910 - Retail sale via mail order houses or via Internet
incorporation date
November 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
4 rosslyn green, maidstone, kent, ME16 0BZ
Bank
-
Legal Advisor
-
3 little pigs (international) ltd 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 3 little pigs (international) ltd.
3 little pigs (international) ltd 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 3 LITTLE PIGS (INTERNATIONAL) LTD. This can take several minutes, an email will notify you when this has completed.
3 little pigs (international) ltdCompanies House Filings - See Documents
