pie & mash media limited

pie & mash media limited Company Information

Share PIE & MASH MEDIA LIMITED
Live 
StartupMicro

Company Number

12747031

Industry

Motion picture, video and television programme post-production activities

 

Shareholders

henry james redknapp

mark redknapp

Group Structure

View All

Contact

Registered Address

82 st john street, london, EC1M 4JN

pie & mash media limited Estimated Valuation

£53k

Pomanda estimates the enterprise value of PIE & MASH MEDIA LIMITED at £53k based on a Turnover of £143.6k and 0.37x industry multiple (adjusted for size and gross margin).

pie & mash media limited Estimated Valuation

£0

Pomanda estimates the enterprise value of PIE & MASH MEDIA LIMITED at £0 based on an EBITDA of £-1.2k and a 1.91x industry multiple (adjusted for size and gross margin).

pie & mash media limited Estimated Valuation

£37.9k

Pomanda estimates the enterprise value of PIE & MASH MEDIA LIMITED at £37.9k based on Net Assets of £28.1k and 1.35x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Pie & Mash Media Limited Overview

Pie & Mash Media Limited is a live company located in london, EC1M 4JN with a Companies House number of 12747031. It operates in the motion picture, video and television programme post-production activities sector, SIC Code 59120. Founded in July 2020, it's largest shareholder is henry james redknapp with a 66.7% stake. Pie & Mash Media Limited is a startup, micro sized company, Pomanda has estimated its turnover at £143.6k with unknown growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Pie & Mash Media Limited Health Check

Pomanda's financial health check has awarded Pie & Mash Media Limited a 1.5 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 Check Image
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £143.6k, make it smaller than the average company (£3.1m)

£143.6k - Pie & Mash Media Limited

£3.1m - Industry AVG

growth

Growth

There is insufficient data available for this Key Performance Indicator!

- - Pie & Mash Media Limited

- - Industry AVG

production

Production

with a gross margin of 41%, this company has a comparable cost of product (41%)

41% - Pie & Mash Media Limited

41% - Industry AVG

profitability

Profitability

an operating margin of -0.9% make it less profitable than the average company (7.6%)

-0.9% - Pie & Mash Media Limited

7.6% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (41)

2 - Pie & Mash Media Limited

41 - Industry AVG

paystructure

Pay Structure

on an average salary of £50.8k, the company has an equivalent pay structure (£50.8k)

£50.8k - Pie & Mash Media Limited

£50.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £71.8k, this is less efficient (£98.6k)

£71.8k - Pie & Mash Media Limited

£98.6k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Pie & Mash Media Limited

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 6 days, this is quicker than average (26 days)

6 days - Pie & Mash Media Limited

26 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Pie & Mash Media Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Pie & Mash Media Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 13.5%, this is a lower level of debt than the average (79.6%)

13.5% - Pie & Mash Media Limited

79.6% - Industry AVG

PIE & MASH MEDIA LIMITED financials

EXPORTms excel logo

Pie & Mash Media Limited's latest turnover from July 2023 is estimated at £143.6 thousand and the company has net assets of £28.1 thousand. According to their latest financial statements, Pie & Mash Media Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2023Jul 2022Jul 2021
Turnover143,565177,935149,795
Other Income Or Grants000
Cost Of Sales84,76395,11483,936
Gross Profit58,80282,82165,859
Admin Expenses60,04267,95944,770
Operating Profit-1,24014,86221,089
Interest Payable000
Interest Receivable013211
Pre-Tax Profit-1,24014,99421,100
Tax0-2,849-4,009
Profit After Tax-1,24012,14517,091
Dividends Paid000
Retained Profit-1,24012,14517,091
Employee Costs101,64493,12577,891
Number Of Employees222
EBITDA*-1,24014,86221,089

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2023Jul 2022Jul 2021
Tangible Assets000
Intangible Assets000
Investments & Other000
Debtors (Due After 1 year)000
Total Fixed Assets000
Stock & work in progress000
Trade Debtors000
Group Debtors000
Misc Debtors32,46732,17690
Cash0021,100
misc current assets000
total current assets32,46732,17621,190
total assets32,46732,17621,190
Bank overdraft000
Bank loan000
Trade Creditors 1,50000
Group/Directors Accounts000
other short term finances000
hp & lease commitments000
other current liabilities2,8812,8504,009
total current liabilities4,3812,8504,009
loans000
hp & lease commitments000
Accruals and Deferred Income000
other liabilities000
provisions000
total long term liabilities000
total liabilities4,3812,8504,009
net assets28,08629,32617,181
total shareholders funds28,08629,32617,181
Jul 2023Jul 2022Jul 2021
Operating Activities
Operating Profit-1,24014,86221,089
Depreciation000
Amortisation000
Tax0-2,849-4,009
Stock000
Debtors29132,08690
Creditors1,50000
Accruals and Deferred Income31-1,1594,009
Deferred Taxes & Provisions000
Cash flow from operations0-21,23220,999
Investing Activities
capital expenditure000
Change in Investments000
cash flow from investments000
Financing Activities
Bank loans000
Group/Directors Accounts000
Other Short Term Loans 000
Long term loans000
Hire Purchase and Lease Commitments000
other long term liabilities000
share issue0090
interest013211
cash flow from financing0132101
cash and cash equivalents
cash0-21,10021,100
overdraft000
change in cash0-21,10021,100

pie & mash 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 pie & mash media limited. Get real-time insights into pie & mash media limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Pie & Mash Media Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for pie & mash media limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in EC1M area or any other competitors across 12 key performance metrics.

pie & mash media limited Ownership

PIE & MASH MEDIA LIMITED group structure

Pie & Mash Media Limited has no subsidiary companies.

Ultimate parent company

PIE & MASH MEDIA LIMITED

12747031

PIE & MASH MEDIA LIMITED Shareholders

henry james redknapp 66.67%
mark redknapp 33.33%

pie & mash media limited directors

Pie & Mash Media Limited currently has 3 directors. The longest serving directors include Mr Matthew Wilkinson (Jul 2020) and Mr Mark Redknapp (Nov 2020).

officercountryagestartendrole
Mr Matthew WilkinsonEngland48 years Jul 2020- Director
Mr Mark RedknappEngland54 years Nov 2020- Director
Mr Henry RedknappEngland77 years Nov 2020- Director

P&L

July 2023

turnover

143.6k

-19%

operating profit

-1.2k

0%

gross margin

41%

-12%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

July 2023

net assets

28.1k

-0.04%

total assets

32.5k

+0.01%

cash

0

0%

net assets

Total assets minus all liabilities

Similar Companies

Similar companies unavailable for this selection

pie & mash media limited company details

company number

12747031

Type

Private limited with Share Capital

industry

59120 - Motion picture, video and television programme post-production activities

incorporation date

July 2020

age

4

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

July 2023

previous names

N/A

accountant

-

auditor

-

address

82 st john street, london, EC1M 4JN

Bank

-

Legal Advisor

-

pie & mash media 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 pie & mash media limited.

pie & mash 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 PIE & MASH MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.

pie & mash media limited Companies House Filings - See Documents

datedescriptionview/download