manchester originals limited
manchester originals limited Company Information
Company Number
11989075
Next Accounts
Oct 2025
Shareholders
england and wales cricket board limited
Group Structure
View All
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Registered Address
lords cricket ground, st. johns wood, london, NW8 8QZ
Website
https://www.ecb.co.ukmanchester originals limited Estimated Valuation
Pomanda estimates the enterprise value of MANCHESTER ORIGINALS LIMITED at £1.1m based on a Turnover of £2m and 0.55x industry multiple (adjusted for size and gross margin).
manchester originals limited Estimated Valuation
Pomanda estimates the enterprise value of MANCHESTER ORIGINALS LIMITED at £123.7k based on an EBITDA of £49.9k and a 2.48x industry multiple (adjusted for size and gross margin).
manchester originals limited Estimated Valuation
Pomanda estimates the enterprise value of MANCHESTER ORIGINALS LIMITED at £241.3k based on Net Assets of £118.1k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manchester Originals Limited Overview
Manchester Originals Limited is a live company located in london, NW8 8QZ with a Companies House number of 11989075. It operates in the other sports activities sector, SIC Code 93199. Founded in May 2019, it's largest shareholder is england and wales cricket board limited with a 100% stake. Manchester Originals Limited is a young, small sized company, Pomanda has estimated its turnover at £2m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Manchester Originals Limited Health Check
Pomanda's financial health check has awarded Manchester Originals Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
4 Weak
Size
annual sales of £2m, make it larger than the average company (£582.7k)
£2m - Manchester Originals Limited
£582.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 111%, show it is growing at a faster rate (11.4%)
111% - Manchester Originals Limited
11.4% - Industry AVG
Production
with a gross margin of 3%, this company has a higher cost of product (43.8%)
3% - Manchester Originals Limited
43.8% - Industry AVG
Profitability
an operating margin of 2.4% make it as profitable than the average company (2.1%)
2.4% - Manchester Originals Limited
2.1% - Industry AVG
Employees
with 12 employees, this is similar to the industry average (13)
12 - Manchester Originals Limited
13 - Industry AVG
Pay Structure
on an average salary of £149.1k, the company has a higher pay structure (£27k)
£149.1k - Manchester Originals Limited
£27k - Industry AVG
Efficiency
resulting in sales per employee of £170.4k, this is more efficient (£65.5k)
£170.4k - Manchester Originals Limited
£65.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Manchester Originals Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Manchester Originals Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manchester Originals Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (63 weeks)
4 weeks - Manchester Originals Limited
63 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 78.2%, this is a higher level of debt than the average (40.8%)
78.2% - Manchester Originals Limited
40.8% - Industry AVG
MANCHESTER ORIGINALS LIMITED financials
Manchester Originals Limited's latest turnover from January 2024 is £2 million and the company has net assets of £118.1 thousand. According to their latest financial statements, Manchester Originals Limited has 12 employees and maintains cash reserves of £34.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | |
|---|---|---|---|---|---|
| Turnover | 2,044,639 | 1,965,385 | 1,431,719 | 216,616 | 48,548 |
| Other Income Or Grants | |||||
| Cost Of Sales | 1,983,501 | 1,904,424 | 1,386,005 | 205,172 | 47,364 |
| Gross Profit | 61,138 | 60,961 | 45,714 | 11,444 | 1,184 |
| Admin Expenses | 11,269 | 13,025 | 10,788 | 6,161 | |
| Operating Profit | 49,869 | 47,936 | 34,926 | 5,283 | 1,184 |
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | 49,869 | 47,936 | 34,926 | 5,283 | 1,184 |
| Tax | -21,091 | ||||
| Profit After Tax | 28,778 | 47,936 | 34,926 | 5,283 | 1,184 |
| Dividends Paid | |||||
| Retained Profit | 28,778 | 47,936 | 34,926 | 5,283 | 1,184 |
| Employee Costs | 1,788,612 | 1,918,442 | 1,243,815 | 160,015 | 25,550 |
| Number Of Employees | 12 | 10 | 10 | 3 | 4 |
| EBITDA* | 49,869 | 47,936 | 34,926 | 5,283 | 1,184 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | |
|---|---|---|---|---|---|
| Tangible Assets | |||||
| Intangible Assets | |||||
| Investments & Other | |||||
| Debtors (Due After 1 year) | |||||
| Total Fixed Assets | |||||
| Stock & work in progress | |||||
| Trade Debtors | |||||
| Group Debtors | 507,101 | 461,303 | 315,143 | ||
| Misc Debtors | 151 | 7,967 | 15,604 | 45,468 | |
| Cash | 34,416 | 24,474 | 51,738 | 18,753 | |
| misc current assets | |||||
| total current assets | 541,668 | 493,744 | 330,747 | 51,738 | 64,221 |
| total assets | 541,668 | 493,744 | 330,747 | 51,738 | 64,221 |
| Bank overdraft | |||||
| Bank loan | |||||
| Trade Creditors | |||||
| Group/Directors Accounts | 1,074 | 25,160 | |||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | 423,560 | 404,414 | 289,353 | 44,196 | 37,876 |
| total current liabilities | 423,560 | 404,414 | 289,353 | 45,270 | 63,036 |
| loans | |||||
| hp & lease commitments | |||||
| Accruals and Deferred Income | |||||
| other liabilities | |||||
| provisions | |||||
| total long term liabilities | |||||
| total liabilities | 423,560 | 404,414 | 289,353 | 45,270 | 63,036 |
| net assets | 118,108 | 89,330 | 41,394 | 6,468 | 1,185 |
| total shareholders funds | 118,108 | 89,330 | 41,394 | 6,468 | 1,185 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | 49,869 | 47,936 | 34,926 | 5,283 | 1,184 |
| Depreciation | |||||
| Amortisation | |||||
| Tax | -21,091 | ||||
| Stock | |||||
| Debtors | 37,982 | 138,523 | 330,747 | -45,468 | 45,468 |
| Creditors | |||||
| Accruals and Deferred Income | 19,146 | 115,061 | 245,157 | 6,320 | 37,876 |
| Deferred Taxes & Provisions | |||||
| Cash flow from operations | 9,942 | 24,474 | -50,664 | 57,071 | -6,408 |
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | |||||
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | |||||
| Group/Directors Accounts | -1,074 | -24,086 | 25,160 | ||
| Other Short Term Loans | |||||
| Long term loans | |||||
| Hire Purchase and Lease Commitments | |||||
| other long term liabilities | |||||
| share issue | |||||
| interest | |||||
| cash flow from financing | -1,074 | -24,086 | 25,161 | ||
| cash and cash equivalents | |||||
| cash | 9,942 | 24,474 | -51,738 | 32,985 | 18,753 |
| overdraft | |||||
| change in cash | 9,942 | 24,474 | -51,738 | 32,985 | 18,753 |
manchester originals limited Credit Report and Business Information
Manchester Originals Limited Competitor Analysis
Perform a competitor analysis for manchester originals limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in NW8 area or any other competitors across 12 key performance metrics.
manchester originals limited Ownership
MANCHESTER ORIGINALS LIMITED group structure
Manchester Originals Limited has no subsidiary companies.
Ultimate parent company
MANCHESTER ORIGINALS LIMITED
11989075
manchester originals limited directors
Manchester Originals Limited currently has 2 directors. The longest serving directors include Mr Andrew Chapman (Sep 2019) and Mr James Sheridan (Feb 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Chapman | 51 years | Sep 2019 | - | Director | |
| Mr James Sheridan | England | 54 years | Feb 2020 | - | Director |
P&L
January 2024turnover
2m
+4%
operating profit
49.9k
+4%
gross margin
3%
-3.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
118.1k
+0.32%
total assets
541.7k
+0.1%
cash
34.4k
+0.41%
net assets
Total assets minus all liabilities
manchester originals limited company details
company number
11989075
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
May 2019
age
6
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
January 2024
previous names
teamco c limited (October 2019)
accountant
-
auditor
KPMG LLP
address
lords cricket ground, st. johns wood, london, NW8 8QZ
Bank
-
Legal Advisor
-
manchester originals 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 manchester originals limited.
manchester originals 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 MANCHESTER ORIGINALS LIMITED. This can take several minutes, an email will notify you when this has completed.
manchester originals limited Companies House Filings - See Documents
| date | description | view/download |
|---|
