red & white films limited
red & white films limited Company Information
Company Number
08337189
Website
-Registered Address
cambridge house 16 high street, saffron walden, essex, CB10 1AX
Industry
Motion picture production activities
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
emily jane beddard 50%
ben thomas whitehouse 50%
red & white films limited Estimated Valuation
Pomanda estimates the enterprise value of RED & WHITE FILMS LIMITED at £267.7k based on a Turnover of £357.6k and 0.75x industry multiple (adjusted for size and gross margin).
red & white films limited Estimated Valuation
Pomanda estimates the enterprise value of RED & WHITE FILMS LIMITED at £114.6k based on an EBITDA of £32k and a 3.58x industry multiple (adjusted for size and gross margin).
red & white films limited Estimated Valuation
Pomanda estimates the enterprise value of RED & WHITE FILMS LIMITED at £42.1k based on Net Assets of £29.8k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Red & White Films Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Red & White Films Limited Overview
Red & White Films Limited is a live company located in essex, CB10 1AX with a Companies House number of 08337189. It operates in the motion picture production activities sector, SIC Code 59111. Founded in December 2012, it's largest shareholder is emily jane beddard with a 50% stake. Red & White Films Limited is a established, micro sized company, Pomanda has estimated its turnover at £357.6k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Red & White Films Limited Health Check
Pomanda's financial health check has awarded Red & White Films Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £357.6k, make it smaller than the average company (£2.3m)
- Red & White Films Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 58%, show it is growing at a faster rate (2.2%)
- Red & White Films Limited
2.2% - Industry AVG
Production
with a gross margin of -20.3%, this company has a higher cost of product (-0.1%)
- Red & White Films Limited
-0.1% - Industry AVG
Profitability
an operating margin of 9% make it more profitable than the average company (-0.3%)
- Red & White Films Limited
-0.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (10)
1 - Red & White Films Limited
10 - Industry AVG
Pay Structure
on an average salary of £52.5k, the company has an equivalent pay structure (£52.5k)
- Red & White Films Limited
£52.5k - Industry AVG
Efficiency
resulting in sales per employee of £357.6k, this is more efficient (£292.4k)
- Red & White Films Limited
£292.4k - Industry AVG
Debtor Days
it gets paid by customers after 82 days, this is later than average (29 days)
- Red & White Films Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 43 days, this is slower than average (11 days)
- Red & White Films Limited
11 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Red & White Films Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Red & White Films Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.4%, this is a lower level of debt than the average (94.1%)
63.4% - Red & White Films Limited
94.1% - Industry AVG
red & white films limited Credit Report and Business Information
Red & White Films Limited Competitor Analysis
Perform a competitor analysis for red & white films limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
red & white films limited Ownership
RED & WHITE FILMS LIMITED group structure
Red & White Films Limited has no subsidiary companies.
Ultimate parent company
RED & WHITE FILMS LIMITED
08337189
red & white films limited directors
Red & White Films Limited currently has 2 directors. The longest serving directors include Mr Ben Whitehouse (Dec 2012) and Ms Emily Beddard (Jul 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ben Whitehouse | England | 47 years | Dec 2012 | - | Director |
| Ms Emily Beddard | England | 40 years | Jul 2013 | - | Director |
RED & WHITE FILMS LIMITED financials
Red & White Films Limited's latest turnover from December 2022 is estimated at £357.6 thousand and the company has net assets of £29.8 thousand. According to their latest financial statements, Red & White Films Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 1 | 1 | 1 | 2 | 3 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 786 | 1,047 | 1,396 | 1,862 | 2,483 | 3,311 | 4,083 | 5,445 | 7,259 | 2,186 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 786 | 1,047 | 1,396 | 1,862 | 2,483 | 3,311 | 4,083 | 5,445 | 7,259 | 2,186 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 1,665 | 4,045 |
| Trade Debtors | 80,743 | 43,318 | 2,639 | 8,372 | 270,727 | 192,493 | 59,709 | 70,996 | 1,341 | 925 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,452 | 38,909 | 26,196 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 80,743 | 43,318 | 2,639 | 8,372 | 270,727 | 192,493 | 59,709 | 117,948 | 41,915 | 31,166 |
| total assets | 81,529 | 44,365 | 4,035 | 10,234 | 273,210 | 195,804 | 63,792 | 123,393 | 49,174 | 33,352 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 51,699 | 40,452 | 3,822 | 9,760 | 223,335 | 195,648 | 63,782 | 121,573 | 34,550 | 29,031 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 51,699 | 40,452 | 3,822 | 9,760 | 223,335 | 195,648 | 63,782 | 121,573 | 34,550 | 29,031 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,089 | 1,452 | 437 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,089 | 1,452 | 437 |
| total liabilities | 51,699 | 40,452 | 3,822 | 9,760 | 223,335 | 195,648 | 63,782 | 122,662 | 36,002 | 29,468 |
| net assets | 29,830 | 3,913 | 213 | 474 | 49,875 | 156 | 10 | 731 | 13,172 | 3,884 |
| total shareholders funds | 29,830 | 3,913 | 213 | 474 | 49,875 | 156 | 10 | 731 | 13,172 | 3,884 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 0 | 1,814 | 2,420 | 729 | ||||||
| Amortisation | 0 | 0 | 0 | 0 | ||||||
| Tax | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | -1,500 | -165 | -2,380 | 4,045 |
| Debtors | 37,425 | 40,679 | -5,733 | -262,355 | 78,234 | 132,784 | -11,287 | 69,655 | 416 | 925 |
| Creditors | 11,247 | 36,630 | -5,938 | -213,575 | 27,687 | 131,866 | -57,791 | 87,023 | 5,519 | 29,031 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -1,089 | -363 | 1,015 | 437 |
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -45,452 | 6,543 | 12,713 | 26,196 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -45,452 | 6,543 | 12,713 | 26,196 |
P&L
December 2022turnover
357.6k
+63%
operating profit
32k
0%
gross margin
-20.2%
+7.45%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
29.8k
+6.62%
total assets
81.5k
+0.84%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
red & white films limited company details
company number
08337189
Type
Private limited with Share Capital
industry
59111 - Motion picture production activities
incorporation date
December 2012
age
12
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
cambridge house 16 high street, saffron walden, essex, CB10 1AX
last accounts submitted
December 2022
red & white films 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 red & white films limited.
red & white films limited Companies House Filings - See Documents
| date | description | view/download |
|---|
