Pomanda estimates the enterprise value of OINK MEDIA LIMITED at £44.7k based on a Turnover of £89.6k and 0.5x industry multiple (adjusted for size and gross margin).
oink media limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of OINK MEDIA LIMITED at £0 based on an EBITDA of £-2.7k and a 3.29x industry multiple (adjusted for size and gross margin).
oink media limitedEstimated Valuation
£47.8k
Pomanda estimates the enterprise value of OINK MEDIA LIMITED at £47.8k based on Net Assets of £24.4k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Oink Media LimitedOverview
Oink Media Limited is a live company located in borehamwood, WD6 3RA with a Companies House number of 11104022. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in December 2017, it's largest shareholder is
sharvi mehta
with a 100% stake. Oink Media Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£89.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Oink Media Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £89.6k, make it smaller than the average company (£1.2m)
£89.6k - Oink Media Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (8%)
-9% - Oink Media Limited
8% - Industry AVG
Production
with a gross margin of 20.6%, this company has a higher cost of product (42%)
20.6% - Oink Media Limited
42% - Industry AVG
Profitability
an operating margin of -3% make it less profitable than the average company (6.4%)
-3% - Oink Media Limited
6.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - Oink Media Limited
15 - Industry AVG
Pay Structure
on an average salary of £34.5k, the company has an equivalent pay structure (£34.5k)
£34.5k - Oink Media Limited
£34.5k - Industry AVG
Efficiency
resulting in sales per employee of £89.6k, this is equally as efficient (£104.2k)
£89.6k - Oink Media Limited
£104.2k - Industry AVG
Debtor Days
it gets paid by customers after 103 days, this is later than average (31 days)
103 days - Oink Media Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (41 days)
3 days - Oink Media Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Oink Media Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Oink Media Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.4%, this is a lower level of debt than the average (48.1%)
4.4% - Oink Media Limited
48.1% - Industry AVG
OINK MEDIA LIMITED financials
EXPORT
Oink Media Limited's latest turnover from December 2023 is estimated at £89.6 thousand and the company has net assets of £24.4 thousand. According to their latest financial statements, we estimate that Oink Media Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Turnover
89,594
90,858
110,610
120,298
122,467
154,958
Other Income Or Grants
Cost Of Sales
71,132
72,746
90,051
98,471
99,209
125,544
Gross Profit
18,461
18,111
20,560
21,828
23,259
29,414
Admin Expenses
21,133
21,039
21,332
22,636
24,331
-10,839
Operating Profit
-2,672
-2,928
-772
-808
-1,072
40,253
Interest Payable
Interest Receivable
Pre-Tax Profit
-2,672
-2,928
-772
-808
-1,072
40,253
Tax
-7,648
Profit After Tax
-2,672
-2,928
-772
-808
-1,072
32,605
Dividends Paid
Retained Profit
-2,672
-2,928
-772
-808
-1,072
32,605
Employee Costs
34,495
32,896
31,282
29,687
29,603
28,461
Number Of Employees
1
1
1
1
1
1
EBITDA*
-2,672
-2,928
-772
-808
-1,072
40,253
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Tangible Assets
250
500
750
1,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
250
500
750
1,000
Stock & work in progress
Trade Debtors
25,463
27,823
34,163
34,967
34,967
42,595
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
25,463
27,823
34,163
34,967
34,967
42,595
total assets
25,463
27,823
34,413
35,467
35,717
43,595
Bank overdraft
Bank loan
Trade Creditors
630
318
4,100
3,782
3,464
10,630
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
630
318
4,100
3,782
3,464
10,630
loans
hp & lease commitments
Accruals and Deferred Income
480
480
360
960
720
360
other liabilities
provisions
total long term liabilities
480
480
360
960
720
360
total liabilities
1,110
798
4,460
4,742
4,184
10,990
net assets
24,353
27,025
29,953
30,725
31,533
32,605
total shareholders funds
24,353
27,025
29,953
30,725
31,533
32,605
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Operating Activities
Operating Profit
-2,672
-2,928
-772
-808
-1,072
40,253
Depreciation
Amortisation
Tax
-7,648
Stock
Debtors
-2,360
-6,340
-804
-7,628
42,595
Creditors
312
-3,782
318
318
-7,166
10,630
Accruals and Deferred Income
120
-600
240
360
360
Deferred Taxes & Provisions
Cash flow from operations
-250
-250
-250
-250
1,000
Investing Activities
capital expenditure
250
250
250
250
-1,000
Change in Investments
cash flow from investments
250
250
250
250
-1,000
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
oink media 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 oink media limited. Get real-time insights into oink media limited's credit score, group structure and payment trends.
Perform a competitor analysis for oink media limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in WD6 area or any other competitors across 12 key performance metrics.
oink media limited Ownership
OINK MEDIA LIMITED group structure
Oink Media Limited has no subsidiary companies.
Ultimate parent company
OINK MEDIA LIMITED
11104022
OINK MEDIA LIMITED Shareholders
The sole shareholder of Oink Media Limited is Sharvi Mehta.
sharvi mehta
100%
oink media limited directors
Oink Media Limited currently has 1 director, Mrs Ishita Mehta serving since Jan 2025.
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 oink media limited.
oink media 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 OINK MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
oink media limitedCompanies House Filings - See Documents
