adeptus care limited Company Information
Company Number
05210860
Website
http://kiddidays.co.ukRegistered Address
the copper room, deva city office park, salford, manchester, M3 7BG
Industry
Child day-care activities
Telephone
-
Next Accounts Due
2104 days late
Group Structure
View All
Directors
Shabir Ahmed6 Years
Shareholders
shabir ahmed 100%
adeptus care limited Estimated Valuation
Pomanda estimates the enterprise value of ADEPTUS CARE LIMITED at £111.7k based on a Turnover of £145.2k and 0.77x industry multiple (adjusted for size and gross margin).
adeptus care limited Estimated Valuation
Pomanda estimates the enterprise value of ADEPTUS CARE LIMITED at £37k based on an EBITDA of £5.6k and a 6.57x industry multiple (adjusted for size and gross margin).
adeptus care limited Estimated Valuation
Pomanda estimates the enterprise value of ADEPTUS CARE LIMITED at £0 based on Net Assets of £-127.9k and 4.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Adeptus Care 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.
Adeptus Care Limited Overview
Adeptus Care Limited is a live company located in salford, M3 7BG with a Companies House number of 05210860. It operates in the child day-care activities sector, SIC Code 88910. Founded in August 2004, it's largest shareholder is shabir ahmed with a 100% stake. Adeptus Care Limited is a mature, micro sized company, Pomanda has estimated its turnover at £145.2k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Adeptus Care Limited Health Check
Pomanda's financial health check has awarded Adeptus Care Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £145.2k, make it smaller than the average company (£281.4k)
- Adeptus Care Limited
£281.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 206%, show it is growing at a faster rate (6.5%)
- Adeptus Care Limited
6.5% - Industry AVG
Production
with a gross margin of 33.3%, this company has a higher cost of product (54.7%)
- Adeptus Care Limited
54.7% - Industry AVG
Profitability
an operating margin of -1.3% make it less profitable than the average company (9%)
- Adeptus Care Limited
9% - Industry AVG
Employees
with 7 employees, this is below the industry average (19)
- Adeptus Care Limited
19 - Industry AVG
Pay Structure
on an average salary of £12.2k, the company has an equivalent pay structure (£12.2k)
- Adeptus Care Limited
£12.2k - Industry AVG
Efficiency
resulting in sales per employee of £20.7k, this is equally as efficient (£18.2k)
- Adeptus Care Limited
£18.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Adeptus Care Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 466 days, this is slower than average (32 days)
- Adeptus Care Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Adeptus Care Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 42 weeks, this is less cash available to meet short term requirements (146 weeks)
42 weeks - Adeptus Care Limited
146 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 175.1%, this is a higher level of debt than the average (21.9%)
175.1% - Adeptus Care Limited
21.9% - Industry AVG
adeptus care limited Credit Report and Business Information
Adeptus Care Limited Competitor Analysis
Perform a competitor analysis for adeptus care limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
adeptus care limited Ownership
ADEPTUS CARE LIMITED group structure
Adeptus Care Limited has no subsidiary companies.
Ultimate parent company
ADEPTUS CARE LIMITED
05210860
adeptus care limited directors
Adeptus Care Limited currently has 1 director, Mr Shabir Ahmed serving since May 2018.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Shabir Ahmed | England | 68 years | May 2018 | - | Director |
ADEPTUS CARE LIMITED financials
Adeptus Care Limited's latest turnover from November 2016 is estimated at £145.2 thousand and the company has net assets of -£127.9 thousand. According to their latest financial statements, we estimate that Adeptus Care Limited has 7 employees and maintains cash reserves of £102.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Nov 2016 | Nov 2015 | Nov 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
---|---|---|---|---|---|---|---|---|
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 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2016 | Nov 2015 | Nov 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
---|---|---|---|---|---|---|---|---|
Tangible Assets | 67,829 | 75,366 | 83,740 | 93,044 | 103,382 | 53,928 | 63,445 | 66,745 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 67,829 | 75,366 | 83,740 | 93,044 | 103,382 | 53,928 | 63,445 | 66,745 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 102,432 | 36,289 | 18,035 | 37,314 | 11,461 | 81,496 | 39,157 | 7,440 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 102,432 | 36,289 | 18,035 | 37,314 | 11,461 | 81,496 | 39,157 | 7,440 |
total assets | 170,261 | 111,655 | 101,775 | 130,358 | 114,843 | 135,424 | 102,602 | 74,185 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 123,963 | 91,719 | 101,489 | 14,023 | 7,103 | 141,282 | 78,147 | 60,689 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 123,963 | 91,719 | 101,489 | 14,023 | 7,103 | 141,282 | 78,147 | 60,689 |
loans | 170,403 | 114,220 | 99,256 | 91,663 | 84,303 | 0 | 5,836 | 15,834 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 3,806 | 22,998 | 9,558 | 1,055 | 4,436 | 25,836 | 30,000 | 30,000 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 174,209 | 137,218 | 108,814 | 92,718 | 88,739 | 25,836 | 35,836 | 45,834 |
total liabilities | 298,172 | 228,937 | 210,303 | 106,741 | 95,842 | 167,118 | 113,983 | 106,523 |
net assets | -127,911 | -117,282 | -108,528 | 23,617 | 19,001 | -31,694 | -11,381 | -32,338 |
total shareholders funds | -127,911 | -117,282 | -108,528 | 23,617 | 19,001 | -31,694 | -11,381 | -32,338 |
Nov 2016 | Nov 2015 | Nov 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||
Operating Profit | ||||||||
Depreciation | 7,537 | 9,304 | 10,338 | 1,690 | 9,517 | 11,195 | 11,779 | |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Creditors | 32,244 | -9,770 | 87,466 | 6,920 | -134,179 | 63,135 | 17,458 | 60,689 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||
Investing Activities | ||||||||
capital expenditure | ||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||
Financing Activities | ||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 56,183 | 14,964 | 7,593 | 7,360 | 84,303 | -5,836 | -9,998 | 15,834 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | -19,192 | 13,440 | 8,503 | -3,381 | -21,400 | -4,164 | 0 | 30,000 |
share issue | ||||||||
interest | ||||||||
cash flow from financing | ||||||||
cash and cash equivalents | ||||||||
cash | 66,143 | 18,254 | -19,279 | 25,853 | -70,035 | 42,339 | 31,717 | 7,440 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 66,143 | 18,254 | -19,279 | 25,853 | -70,035 | 42,339 | 31,717 | 7,440 |
P&L
November 2016turnover
145.2k
-69%
operating profit
-1.9k
0%
gross margin
33.3%
+7.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2016net assets
-127.9k
+0.09%
total assets
170.3k
+0.52%
cash
102.4k
+1.82%
net assets
Total assets minus all liabilities
Similar Companies
adeptus care limited company details
company number
05210860
Type
Private limited with Share Capital
industry
88910 - Child day-care activities
incorporation date
August 2004
age
20
accounts
Total Exemption Small
ultimate parent company
previous names
kiddi days limited (October 2016)
incorporated
UK
address
the copper room, deva city office park, salford, manchester, M3 7BG
last accounts submitted
November 2016
adeptus care 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 found 1 charges/mortgages relating to adeptus care limited. Currently there are 1 open charges and 0 have been satisfied in the past.
adeptus care limited Companies House Filings - See Documents
date | description | view/download |
---|