merryweather productions limited
merryweather productions limited Company Information
Company Number
10986069
Next Accounts
Dec 2025
Industry
Motion picture production activities
Shareholders
banner productions limited
Group Structure
View All
Contact
Registered Address
c/o banner productions limited, 3 queen caroline street, london, W6 9PE
Website
http://disney.co.ukmerryweather productions limited Estimated Valuation
Pomanda estimates the enterprise value of MERRYWEATHER PRODUCTIONS LIMITED at £0 based on a Turnover of £804.8k and -336.92x industry multiple (adjusted for size and gross margin).
merryweather productions limited Estimated Valuation
Pomanda estimates the enterprise value of MERRYWEATHER PRODUCTIONS LIMITED at £283.7m based on an EBITDA of £-176.9k and a -1603.82x industry multiple (adjusted for size and gross margin).
merryweather productions limited Estimated Valuation
Pomanda estimates the enterprise value of MERRYWEATHER PRODUCTIONS LIMITED at £118.1k based on Net Assets of £90.5k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merryweather Productions Limited Overview
Merryweather Productions Limited is a live company located in london, W6 9PE with a Companies House number of 10986069. It operates in the motion picture production activities sector, SIC Code 59111. Founded in September 2017, it's largest shareholder is banner productions limited with a 100% stake. Merryweather Productions Limited is a young, small sized company, Pomanda has estimated its turnover at £804.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Merryweather Productions Limited Health Check
Pomanda's financial health check has awarded Merryweather Productions Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
8 Weak
Size
annual sales of £804.8k, make it smaller than the average company (£1.9m)
£804.8k - Merryweather Productions Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (7.9%)
-23% - Merryweather Productions Limited
7.9% - Industry AVG
Production
with a gross margin of -19.7%, this company has a higher cost of product (-0.8%)
-19.7% - Merryweather Productions Limited
-0.8% - Industry AVG
Profitability
an operating margin of -22% make it less profitable than the average company (-0.7%)
-22% - Merryweather Productions Limited
-0.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (8)
- Merryweather Productions Limited
8 - Industry AVG
Pay Structure
on an average salary of £52.4k, the company has an equivalent pay structure (£52.4k)
- Merryweather Productions Limited
£52.4k - Industry AVG
Efficiency
resulting in sales per employee of £268.3k, this is less efficient (£330.9k)
- Merryweather Productions Limited
£330.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Merryweather Productions Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Merryweather Productions Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Merryweather Productions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (11 weeks)
0 weeks - Merryweather Productions Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.2%, this is a higher level of debt than the average (85.5%)
94.2% - Merryweather Productions Limited
85.5% - Industry AVG
MERRYWEATHER PRODUCTIONS LIMITED financials
Merryweather Productions Limited's latest turnover from March 2024 is £804.8 thousand and the company has net assets of £90.5 thousand. According to their latest financial statements, we estimate that Merryweather Productions Limited has 3 employees and maintains cash reserves of £14.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Sep 2018 | |
|---|---|---|---|---|---|---|
| Turnover | 804,826 | 677,887 | 634,273 | 1,787,254 | 60,882,638 | 97,424,073 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 963,306 | 856,428 | 738,672 | 2,303,473 | 77,258,374 | 121,456,119 |
| Gross Profit | -158,480 | -178,541 | -104,399 | -516,219 | -16,375,736 | -24,032,046 |
| Admin Expenses | 18,433 | -18,173 | -17,778 | |||
| Operating Profit | -176,913 | -160,368 | -86,621 | |||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -176,913 | -160,368 | -86,621 | -465,844 | -16,456,147 | -24,123,483 |
| Tax | 188,848 | 172,811 | 97,596 | 477,312 | 16,476,613 | 24,146,683 |
| Profit After Tax | 11,935 | 12,443 | 10,975 | 11,468 | 20,466 | 23,200 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 11,935 | 12,443 | 10,975 | 11,468 | 20,466 | 23,200 |
| Employee Costs | 0 | 999,973 | 10,747,059 | |||
| Number Of Employees | 13 | 231 | ||||
| EBITDA* | -176,913 | -160,368 | -86,621 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Sep 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 1,172,277 | 1,802,690 | 1,807,074 | 8,306,373 | 9,702,749 | 3,209,800 |
| Misc Debtors | 365,940 | 277,637 | 99,744 | 483,102 | 16,494,469 | 33,445,663 |
| Cash | 14,937 | 23,077 | 530,166 | 16,490,104 | 261,546 | 636,713 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,553,154 | 2,103,404 | 2,436,984 | 25,279,579 | 26,458,764 | 37,292,176 |
| total assets | 1,553,154 | 2,103,404 | 2,436,984 | 25,279,579 | 26,458,764 | 37,292,176 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 18,017 | 12,868 | 0 | 0 | 3,108 |
| Group/Directors Accounts | 0 | 478,819 | 798,512 | 23,579,073 | 22,305,849 | 35,107,721 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,462,665 | 1,528,014 | 1,559,494 | 1,645,371 | 4,109,248 | 2,158,146 |
| total current liabilities | 1,462,665 | 2,024,850 | 2,370,874 | 25,224,444 | 26,415,097 | 37,268,975 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,462,665 | 2,024,850 | 2,370,874 | 25,224,444 | 26,415,097 | 37,268,975 |
| net assets | 90,489 | 78,554 | 66,110 | 55,135 | 43,667 | 23,201 |
| total shareholders funds | 90,489 | 78,554 | 66,110 | 55,135 | 43,667 | 23,201 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Sep 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | -176,913 | -160,368 | -86,621 | |||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 188,848 | 172,811 | 97,596 | 477,312 | 16,476,613 | 24,146,683 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -542,110 | 173,509 | -6,882,657 | -17,407,743 | 26,197,218 | 36,655,463 |
| Creditors | -18,017 | 5,149 | 12,868 | 0 | 0 | 3,108 |
| Accruals and Deferred Income | -65,349 | -31,480 | -85,877 | -2,463,877 | 4,109,248 | 2,158,146 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 470,679 | -187,397 | 6,820,623 | |||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -478,819 | -319,693 | -22,780,561 | 1,273,224 | 22,305,849 | 35,107,721 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from financing | -478,819 | -319,692 | -22,780,561 | 1,273,224 | 22,329,050 | 35,107,722 |
| cash and cash equivalents | ||||||
| cash | -8,140 | -507,089 | -15,959,938 | 16,228,558 | 261,546 | 636,713 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -8,140 | -507,089 | -15,959,938 | 16,228,558 | 261,546 | 636,713 |
merryweather productions limited Credit Report and Business Information
Merryweather Productions Limited Competitor Analysis
Perform a competitor analysis for merryweather productions limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W 6 area or any other competitors across 12 key performance metrics.
merryweather productions limited Ownership
MERRYWEATHER PRODUCTIONS LIMITED group structure
Merryweather Productions Limited has no subsidiary companies.
Ultimate parent company
THE WALT DISNEY CO
#0005784
2 parents
MERRYWEATHER PRODUCTIONS LIMITED
10986069
merryweather productions limited directors
Merryweather Productions Limited currently has 4 directors. The longest serving directors include Mr Paul Steinke (Sep 2017) and Ms Tracy Bermingham (Jun 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Steinke | United Kingdom | 68 years | Sep 2017 | - | Director |
| Ms Tracy Bermingham | United Kingdom | 45 years | Jun 2021 | - | Director |
| Mr Nicholas Rush | United Kingdom | 54 years | Jun 2021 | - | Director |
| Ms Chakira Gavazzi | United States | 47 years | Jun 2021 | - | Director |
P&L
March 2024turnover
804.8k
+19%
operating profit
-176.9k
+10%
gross margin
-19.6%
-25.24%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
90.5k
+0.15%
total assets
1.6m
-0.26%
cash
14.9k
-0.35%
net assets
Total assets minus all liabilities
merryweather productions limited company details
company number
10986069
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
September 2017
age
8
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
SAFFERY LLP
address
c/o banner productions limited, 3 queen caroline street, london, W6 9PE
Bank
-
Legal Advisor
-
merryweather 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 merryweather productions limited.
merryweather productions 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 MERRYWEATHER PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
merryweather productions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
