Pomanda estimates the enterprise value of AXIOM MARKETING SERVICES LIMITED at £579.3k based on a Turnover of £1.9m and 0.31x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of AXIOM MARKETING SERVICES LIMITED at £0 based on an EBITDA of £-430.5k and a 3.02x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of AXIOM MARKETING SERVICES LIMITED at £0 based on Net Assets of £-1.2m and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Axiom Marketing Services LimitedOverview
Axiom Marketing Services Limited is a dissolved company that was located in milton keynes, MK9 1FF with a Companies House number of 00544939. It operated in the manufacture of office and shop furniture sector, SIC Code 31010. Founded in February 1955, it's largest shareholder was
axiom pop ltd
with a 100% stake. The last turnover for Axiom Marketing Services Limited was estimated at £1.9m.
Pomanda's financial health check has awarded Axiom Marketing Services Limited a 2.5 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
Health Rating2.5out of 5
2 Strong
4 Regular
6 Weak
Size
annual sales of £1.9m, make it smaller than the average company (£12.1m)
£1.9m - Axiom Marketing Services Limited
£12.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a faster rate (-2.3%)
2% - Axiom Marketing Services Limited
-2.3% - Industry AVG
Production
with a gross margin of 28.8%, this company has a comparable cost of product (28.8%)
28.8% - Axiom Marketing Services Limited
28.8% - Industry AVG
Profitability
an operating margin of -24.7% make it less profitable than the average company (4%)
-24.7% - Axiom Marketing Services Limited
4% - Industry AVG
Employees
with 13 employees, this is below the industry average (91)
13 - Axiom Marketing Services Limited
91 - Industry AVG
Pay Structure
on an average salary of £38.7k, the company has an equivalent pay structure (£38.7k)
£38.7k - Axiom Marketing Services Limited
£38.7k - Industry AVG
Efficiency
resulting in sales per employee of £142.7k, this is equally as efficient (£148k)
£142.7k - Axiom Marketing Services Limited
£148k - Industry AVG
Debtor Days
it gets paid by customers after 84 days, this is later than average (61 days)
84 days - Axiom Marketing Services Limited
61 days - Industry AVG
Creditor Days
its suppliers are paid after 80 days, this is slower than average (52 days)
80 days - Axiom Marketing Services Limited
52 days - Industry AVG
Stock Days
it holds stock equivalent to 65 days, this is in line with average (64 days)
65 days - Axiom Marketing Services Limited
64 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (25 weeks)
0 weeks - Axiom Marketing Services Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 235.2%, this is a higher level of debt than the average (45.7%)
235.2% - Axiom Marketing Services Limited
45.7% - Industry AVG
AXIOM MARKETING SERVICES LIMITED financials
EXPORT
Axiom Marketing Services Limited's latest turnover from March 2022 is estimated at £1.9 million and the company has net assets of -£1.2 million. According to their latest financial statements, we estimate that Axiom Marketing Services Limited has 13 employees and maintains cash reserves of £5.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2022
Mar 2021
Dec 2019
Dec 2018
Dec 2017
Mar 2017
Mar 2016
Mar 2015
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
1,855,683
1,677,269
1,758,026
1,764,098
140,000
5,090,107
5,246,977
5,321,979
5,360,235
5,176,766
Other Income Or Grants
Cost Of Sales
1,322,069
1,203,884
1,165,743
1,168,940
92,840
3,461,405
3,565,718
3,569,182
3,612,763
3,520,435
Gross Profit
533,614
473,385
592,283
595,158
47,160
1,628,702
1,681,259
1,752,797
1,747,472
1,656,331
Admin Expenses
991,400
1,201,525
777,566
664,526
5,218
3,669
57,099
-256,852
1,245,478
1,095,821
1,111,285
1,135,826
1,058,482
Operating Profit
-457,786
-728,140
-185,283
-69,368
-5,218
-3,669
-9,939
256,852
383,224
585,438
641,512
611,646
597,849
Interest Payable
1,843
885
2,583
6,012
7,889
13,241
10,090
12,253
19,137
18,773
Interest Receivable
114
12
233
123
4,868
4,415
415
502
3,667
Pre-Tax Profit
-459,515
-729,012
-187,633
-69,245
-5,218
-3,669
534,049
248,963
374,851
579,763
631,174
596,894
582,743
Tax
22,862
51,412
-81,051
-124,748
-157,630
-159,877
-172,407
Profit After Tax
-459,515
-729,012
-187,633
-69,245
-5,218
-3,669
556,911
300,375
293,800
455,015
473,544
437,017
410,336
Dividends Paid
1,534,000
195,113
322,077
330,596
354,867
375,948
Retained Profit
-459,515
-729,012
-187,633
-69,245
-5,218
-3,669
-977,089
300,375
98,687
132,938
142,948
82,150
34,388
Employee Costs
503,132
474,293
421,768
453,133
7,500
120,572
1,744,046
1,625,357
1,628,260
1,636,200
1,561,913
Number Of Employees
13
13
12
13
1
1
77
65
67
67
65
EBITDA*
-430,507
-694,129
-158,171
-44,088
-5,218
-3,669
77,152
378,425
499,372
690,912
749,040
722,834
719,834
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2022
Mar 2021
Dec 2019
Dec 2018
Dec 2017
Mar 2017
Mar 2016
Mar 2015
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
66,374
83,021
98,063
100,888
368,901
1,110,826
1,214,465
1,068,200
1,148,315
1,213,851
Intangible Assets
6,000
14,000
24,000
32,000
Investments & Other
100
100
100
100
Debtors (Due After 1 year)
3,441
3,441
3,441
1,168,500
Total Fixed Assets
72,374
97,021
122,063
132,888
3,541
3,541
3,541
1,537,501
1,110,826
1,214,465
1,068,200
1,148,315
1,213,851
Stock & work in progress
238,195
207,394
204,919
143,896
272,672
181,277
166,200
163,816
118,770
Trade Debtors
430,776
247,614
337,898
470,929
800
818,361
888,946
713,591
654,821
769,539
Group Debtors
28,359
Misc Debtors
103,520
106,201
50,043
56,833
65,788
48,770
42,514
41,842
Cash
5,932
24,481
29,191
32,914
949,973
1,144,740
1,162,559
1,040,107
1,176,407
misc current assets
total current assets
778,423
614,049
709,221
697,782
800
2,097,839
2,280,751
2,091,120
1,901,258
2,106,558
total assets
850,797
711,070
831,284
830,670
3,541
3,541
3,541
1,538,301
3,208,665
3,495,216
3,159,320
3,049,573
3,320,409
Bank overdraft
9
Bank loan
5,800
3,383
Trade Creditors
290,967
311,430
224,680
75,762
48
760,490
955,885
852,270
694,790
872,329
Group/Directors Accounts
47,566
2,063
1,859
373,391
65,287
209,534
205,175
206,250
154,887
other short term finances
76,532
hp & lease commitments
7,215
26,532
47,600
47,600
61,027
23,016
23,016
48,592
other current liabilities
1,636,774
1,054,037
733,987
3,155
1,810
13,848
531,821
504,909
616,033
770,709
950,055
total current liabilities
1,981,107
1,376,065
1,047,801
836,281
5,218
3,669
434,896
1,405,198
1,731,355
1,696,494
1,694,765
2,025,863
loans
19,817
25,617
hp & lease commitments
29,711
75,367
138,833
186,433
13,427
36,443
59,459
Accruals and Deferred Income
other liabilities
provisions
47,407
49,090
60,571
65,482
77,396
76,268
total long term liabilities
19,817
25,617
6,438
29,711
122,774
187,923
247,004
78,909
113,839
135,727
total liabilities
2,000,924
1,401,682
1,054,239
865,992
5,218
3,669
557,670
1,593,121
1,978,359
1,775,403
1,808,604
2,161,590
net assets
-1,150,127
-690,612
-222,955
-35,322
-1,677
-128
3,541
980,631
1,615,544
1,516,857
1,383,917
1,240,969
1,158,819
total shareholders funds
-1,150,127
-690,612
-222,955
-35,322
-1,677
-128
3,541
980,631
1,615,544
1,516,857
1,383,917
1,240,969
1,158,819
Mar 2022
Mar 2021
Dec 2019
Dec 2018
Dec 2017
Mar 2017
Mar 2016
Mar 2015
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
-457,786
-728,140
-185,283
-69,368
-5,218
-3,669
-9,939
256,852
383,224
585,438
641,512
611,646
597,849
Depreciation
19,279
24,011
27,112
17,280
87,091
121,573
116,148
105,474
107,528
111,188
121,985
Amortisation
8,000
10,000
8,000
Tax
22,862
51,412
-81,051
-124,748
-157,630
-159,877
-172,407
Stock
30,801
207,394
61,023
143,896
91,395
15,077
2,384
45,046
118,770
Debtors
152,122
382,174
-183,074
517,531
-1,165,859
1,169,300
-79,540
192,373
65,026
-114,046
811,381
Creditors
-20,463
311,430
148,918
75,762
-48
48
-195,395
103,615
157,480
-177,539
872,329
Accruals and Deferred Income
582,737
1,054,037
-733,987
730,832
3,155
1,810
-13,848
13,848
26,912
-111,124
-154,676
-179,346
950,055
Deferred Taxes & Provisions
-47,407
47,407
-11,481
-4,911
-11,914
1,128
76,268
Cash flow from operations
-51,156
81,770
-621,189
101,079
-2,063
-1,859
1,204,570
-678,160
226,502
346,294
514,890
276,200
1,515,928
Investing Activities
capital expenditure
-2,632
-131,032
-16,287
-158,168
281,810
-490,474
-12,509
-250,238
-25,913
-45,652
-18,169
Change in Investments
-100
100
cash flow from investments
-2,632
-131,032
-16,287
-158,068
281,810
-490,574
-12,509
-250,238
-25,913
-45,652
-18,169
Financing Activities
Bank loans
2,417
3,383
Group/Directors Accounts
47,566
-2,063
2,063
1,859
-373,391
373,391
-144,247
4,359
-1,075
51,363
154,887
Other Short Term Loans
76,532
Long term loans
-5,800
25,617
Hire Purchase and Lease Commitments
-7,215
7,215
-56,243
56,243
-122,967
122,967
-61,027
211,017
-23,016
-48,592
108,051
other long term liabilities
share issue
38,400
35,600
-1
680,256
2
1,124,431
interest
-1,729
-873
-2,350
123
-6,012
-7,889
-8,373
-5,675
-11,838
-18,635
-15,106
cash flow from financing
35,239
73,742
17,939
89,903
2,063
1,859
-502,371
1,168,725
-213,647
209,703
-35,929
-15,864
1,372,263
cash and cash equivalents
cash
-18,549
24,481
-3,723
32,914
-194,767
-17,819
122,452
-136,300
1,176,407
overdraft
-9
9
change in cash
-18,549
24,481
-3,723
32,914
9
-9
-194,767
-17,819
122,452
-136,300
1,176,407
axiom marketing services 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 axiom marketing services limited. Get real-time insights into axiom marketing services limited's credit score, group structure and payment trends.
Perform a competitor analysis for axiom marketing services limited by selecting its closest rivals, whether from the MANUFACTURING sector, other undefined companies, companies in MK9 area or any other competitors across 12 key performance metrics.
axiom marketing services limited Ownership
AXIOM MARKETING SERVICES LIMITED group structure
Axiom Marketing Services Limited has 1 subsidiary company.
The sole shareholder of Axiom Marketing Services Limited is Axiom Pop Ltd.
axiom pop ltd
100%
axiom marketing services limited directors
Axiom Marketing Services Limited currently has 2 directors.
The longest serving directors include
Mr Stephen Taylorson (Dec 2013) and
Mr Christopher Barratt (Nov 2017).
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 5 charges/mortgages relating to axiom marketing services limited. Currently there are 1 open charges and 4 have been satisfied in the past.
axiom marketing services 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 AXIOM MARKETING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
axiom marketing services limitedCompanies House Filings - See Documents
