Pomanda estimates the enterprise value of THE MESS TIN LIMITED at £1.5k based on a Turnover of £2.6k and 0.57x industry multiple (adjusted for size and gross margin).
the mess tin limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of THE MESS TIN LIMITED at £0 based on an EBITDA of £0 and a 3.59x industry multiple (adjusted for size and gross margin).
the mess tin limitedEstimated Valuation
£3.5k
Pomanda estimates the enterprise value of THE MESS TIN LIMITED at £3.5k based on Net Assets of £1.4k and 2.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Mess Tin LimitedOverview
The Mess Tin Limited is a live company located in wrexham, LL13 0NL with a Companies House number of 10705453. It operates in the take-away food shops and mobile food stands sector, SIC Code 56103. Founded in April 2017, it's largest shareholder is
stacey poole
with a 50% stake. The Mess Tin Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£2.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded The Mess Tin Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £2.6k, make it smaller than the average company (£134.6k)
£2.6k - The Mess Tin Limited
£134.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (7.5%)
-17% - The Mess Tin Limited
7.5% - Industry AVG
Production
with a gross margin of 28.7%, this company has a higher cost of product (54.7%)
28.7% - The Mess Tin Limited
54.7% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - The Mess Tin Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - The Mess Tin Limited
4 - Industry AVG
Pay Structure
on an average salary of £11.4k, the company has an equivalent pay structure (£11.4k)
£11.4k - The Mess Tin Limited
£11.4k - Industry AVG
Efficiency
resulting in sales per employee of £2.6k, this is less efficient (£40.2k)
£2.6k - The Mess Tin Limited
£40.2k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (19 days)
1 days - The Mess Tin Limited
19 days - Industry AVG
Creditor Days
its suppliers are paid after 272 days, this is slower than average (19 days)
272 days - The Mess Tin Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Mess Tin Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Mess Tin Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 50.1%, this is a lower level of debt than the average (78.2%)
50.1% - The Mess Tin Limited
78.2% - Industry AVG
THE MESS TIN LIMITED financials
EXPORT
The Mess Tin Limited's latest turnover from April 2024 is estimated at £2.6 thousand and the company has net assets of £1.4 thousand. According to their latest financial statements, we estimate that The Mess Tin Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Turnover
2,647
2,481
4,692
4,565
16,016
8,504
8,524
Other Income Or Grants
Cost Of Sales
1,887
1,708
3,074
2,945
10,648
5,622
5,637
Gross Profit
759
773
1,618
1,620
5,368
2,882
2,887
Admin Expenses
759
757
-499
1,358
5,637
2,854
3,555
Operating Profit
16
2,117
262
-269
28
-668
Interest Payable
Interest Receivable
Pre-Tax Profit
16
2,117
262
-269
28
-668
Tax
-4
-402
-50
-5
Profit After Tax
12
1,715
212
-269
23
-668
Dividends Paid
Retained Profit
12
1,715
212
-269
23
-668
Employee Costs
11,421
11,356
11,242
10,557
10,319
11,013
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
16
2,117
262
-269
28
32
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
2,800
2,800
2,800
2,800
2,800
2,800
2,800
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,800
2,800
2,800
2,800
2,800
2,800
2,800
Stock & work in progress
Trade Debtors
12
12
262
1,898
1,488
1,894
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
12
12
262
1,898
1,488
1,894
total assets
2,812
2,812
2,800
3,062
4,698
4,288
4,694
Bank overdraft
Bank loan
Trade Creditors
1,408
1,408
1,408
3,385
5,233
354
783
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,408
1,408
1,408
3,385
5,233
354
783
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
4,200
4,200
provisions
total long term liabilities
4,200
4,200
total liabilities
1,408
1,408
1,408
3,385
5,233
4,554
4,983
net assets
1,404
1,404
1,392
-323
-535
-266
-289
total shareholders funds
1,404
1,404
1,392
-323
-535
-266
-289
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
16
2,117
262
-269
28
-668
Depreciation
700
Amortisation
Tax
-4
-402
-50
-5
Stock
Debtors
12
-262
-1,636
410
-406
1,894
Creditors
-1,977
-1,848
4,879
-429
783
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
4,200
-1,079
Investing Activities
capital expenditure
-3,500
Change in Investments
cash flow from investments
-3,500
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-4,200
4,200
share issue
379
interest
cash flow from financing
-4,200
4,579
cash and cash equivalents
cash
overdraft
change in cash
the mess tin 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 the mess tin limited. Get real-time insights into the mess tin limited's credit score, group structure and payment trends.
Perform a competitor analysis for the mess tin limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in LL13 area or any other competitors across 12 key performance metrics.
the mess tin limited Ownership
THE MESS TIN LIMITED group structure
The Mess Tin Limited has no subsidiary companies.
Ultimate parent company
THE MESS TIN LIMITED
10705453
THE MESS TIN LIMITED Shareholders
The largest shareholders in The Mess Tin Limited include Stacey Poole and Gareth Holmes.
stacey poole
50%
gareth holmes
50%
the mess tin limited directors
The Mess Tin Limited currently has 1 director, Mr Gareth Holmes serving since Apr 2017.
56103 - Take away food shops and mobile food stands
incorporation date
April 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
21 hill crest, penley, wrexham, LL13 0NL
Bank
-
Legal Advisor
-
the mess tin 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 the mess tin limited.
the mess tin 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 THE MESS TIN LIMITED. This can take several minutes, an email will notify you when this has completed.
the mess tin limitedCompanies House Filings - See Documents
