Pomanda estimates the enterprise value of ATLAS PACKAGING LIMITED at £0 based on a Turnover of £0 and 0.37x industry multiple (adjusted for size and gross margin).
atlas packaging limitedEstimated Valuation
£4.3m
Pomanda estimates the enterprise value of ATLAS PACKAGING LIMITED at £4.3m based on an EBITDA of £1.4m and a 3x industry multiple (adjusted for size and gross margin).
atlas packaging limitedEstimated Valuation
£10.6m
Pomanda estimates the enterprise value of ATLAS PACKAGING LIMITED at £10.6m based on Net Assets of £7.2m and 1.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Atlas Packaging LimitedOverview
Atlas Packaging Limited is a live company located in liverpool, L3 1SF with a Companies House number of 01742817. It operates in the manufacture of corrugated paper and paperboard, sacks and bags sector, SIC Code 17211. Founded in July 1983, it's largest shareholder is
west country packaging ltd
with a 100% stake. Atlas Packaging Limited is a mature,
unknown sized company, Pomanda has estimated its turnover at
£0 with
declining
growth in recent years.
There is insufficient data available to calculate a health check for Atlas Packaging Limited. Company Health Check FAQs
Health Rating0out of 5
0 Strong
0 Regular
2 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Growth
3 year (CAGR) sales growth of -100%, show it is growing at a slower rate (11.3%)
- - Atlas Packaging Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (123)
- - Atlas Packaging Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Atlas Packaging Limited
- - Industry AVG
ATLAS PACKAGING LIMITED financials
EXPORT
Atlas Packaging Limited's latest turnover from December 2023 is 0 and the company has net assets of £7.2 million. According to their latest financial statements, we estimate that Atlas Packaging Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
21,963,071
23,543,412
19,330,433
18,093,890
17,980,523
17,005,684
15,679,007
15,626,477
16,457,068
15,203,350
14,537,034
13,844,461
11,701,771
10,237,617
Other Income Or Grants
Cost Of Sales
16,133,114
17,866,811
14,603,320
13,919,545
14,007,842
12,931,598
12,255,007
12,018,035
13,022,358
12,090,074
11,042,374
10,923,147
9,091,496
7,676,934
Gross Profit
5,829,957
5,676,601
4,727,113
4,174,345
3,972,681
4,074,086
3,424,000
3,608,442
3,434,710
3,113,276
3,494,660
2,921,314
2,610,275
2,560,683
Admin Expenses
-1,449,000
4,557,014
4,130,051
3,597,808
3,317,486
3,177,212
3,395,003
2,677,690
2,724,817
2,411,014
2,609,575
2,512,066
2,520,706
2,164,147
2,178,061
Operating Profit
1,449,000
1,272,943
1,546,550
1,129,305
856,859
795,469
679,083
746,310
883,625
1,023,696
503,701
982,594
400,608
446,128
382,622
Interest Payable
110,462
192,596
228,574
253,181
221,839
204,142
199,000
198,485
211,544
224,419
154,633
150,646
159,370
104,955
Interest Receivable
9
Pre-Tax Profit
1,449,000
1,162,481
1,353,954
900,731
603,678
573,630
474,941
547,310
685,140
812,152
279,282
947,970
301,461
278,935
280,672
Tax
426,747
-505,027
-209,720
-146,843
31,742
-94,803
-109,382
-141,338
-104,304
602
-240,380
-48,072
-80,845
-86,658
Profit After Tax
1,449,000
1,589,228
848,927
691,011
456,835
605,372
380,138
437,928
543,802
707,848
279,884
707,590
253,389
198,090
194,014
Dividends Paid
104,469
273,756
285,444
311,800
290,820
265,711
205,187
178,721
220,000
295,000
570,000
Retained Profit
1,449,000
1,484,759
575,171
405,567
145,035
314,552
114,427
232,741
365,081
487,848
-15,116
137,590
253,389
198,090
194,014
Employee Costs
4,743,766
4,369,935
3,836,760
3,483,879
3,323,290
3,235,392
3,000,030
2,864,145
2,834,127
2,572,872
2,294,648
2,077,822
2,165,546
2,134,719
Number Of Employees
1
155
167
146
140
142
137
125
124
122
107
101
98
87
81
EBITDA*
1,449,000
1,809,551
2,032,818
1,584,633
1,280,870
1,207,373
1,095,066
1,138,568
1,255,231
1,404,626
921,599
1,303,672
687,650
680,339
749,290
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
5,577,607
5,993,260
6,134,022
5,795,824
6,048,891
5,583,583
5,707,665
4,472,695
4,640,484
4,638,152
4,683,311
2,851,687
2,626,563
2,343,469
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5,577,607
5,993,260
6,134,022
5,795,824
6,048,891
5,583,583
5,707,665
4,472,695
4,640,484
4,638,152
4,683,311
2,851,687
2,626,563
2,343,469
Stock & work in progress
766,621
1,017,634
760,985
729,118
747,288
794,042
740,757
664,324
640,389
650,775
495,692
482,950
416,371
450,688
Trade Debtors
3,662,551
4,190,637
4,024,886
3,307,333
3,929,041
3,908,421
3,306,522
2,957,334
3,217,686
3,168,799
2,843,620
2,663,164
2,844,391
2,288,222
Group Debtors
7,246,000
2,622,417
2,622,417
2,622,417
2,610,475
2,519,558
2,482,827
1,968,570
1,938,837
1,581,699
1,072,716
956,579
1,129,416
703,651
634,040
Misc Debtors
167,205
585,093
365,754
301,818
313,105
294,554
437,378
162,832
226,119
356,123
442,384
275,797
290,857
198,572
Cash
2,100,168
397
1,124
661
620
972
1,673
1,644
327
1,033
28,284
4,387
243
406
misc current assets
total current assets
7,246,000
9,318,962
8,416,178
7,775,166
6,949,405
7,509,612
7,480,816
6,454,900
5,724,971
5,666,220
5,249,446
4,766,559
4,555,714
4,255,513
3,571,928
total assets
7,246,000
14,896,569
14,409,438
13,909,188
12,745,229
13,558,503
13,064,399
12,162,565
10,197,666
10,306,704
9,887,598
9,449,870
7,407,401
6,882,076
5,915,397
Bank overdraft
3,153,693
2,375,283
2,929,896
3,669,661
3,457,018
3,011,993
2,727,874
2,722,277
3,044,378
2,568,101
2,258,025
2,215,825
1,623,512
Bank loan
Trade Creditors
2,230,240
3,142,741
3,205,583
2,498,429
3,066,859
2,957,279
2,761,097
2,397,368
2,691,129
2,514,991
2,113,237
2,100,038
1,893,754
1,682,459
Group/Directors Accounts
4,325,693
90,000
other short term finances
283,217
261,448
239,680
217,911
hp & lease commitments
292,410
411,145
649,280
513,307
549,551
697,871
558,177
389,412
327,381
531,074
562,259
372,110
302,881
254,222
other current liabilities
735,596
823,983
877,867
492,416
497,274
502,339
458,205
456,587
396,446
344,332
345,852
293,753
293,967
342,567
total current liabilities
7,867,156
7,793,010
7,347,693
6,651,959
7,783,345
7,614,507
6,789,472
5,971,241
6,137,233
6,434,775
5,589,449
5,023,926
4,706,427
3,992,760
loans
124,432
407,650
917,281
908,777
375,000
464,180
194,963
342,549
482,686
hp & lease commitments
205,473
497,882
840,941
948,582
1,374,536
1,211,130
1,556,188
783,544
1,038,482
1,213,459
1,605,452
713,707
846,675
872,598
Accruals and Deferred Income
other liabilities
provisions
902,795
1,398,942
1,066,490
904,695
839,441
902,953
864,740
575,871
488,924
631,297
631,786
184,175
96,770
15,925
total long term liabilities
1,232,700
2,304,474
2,824,712
2,762,054
2,588,977
2,578,263
2,615,891
1,701,964
2,010,092
1,844,756
2,237,238
897,882
943,445
888,523
total liabilities
9,099,856
10,097,484
10,172,405
9,414,013
10,372,322
10,192,770
9,405,363
7,673,205
8,147,325
8,279,531
7,826,687
5,921,808
5,649,872
4,881,283
net assets
7,246,000
5,796,713
4,311,954
3,736,783
3,331,216
3,186,181
2,871,629
2,757,202
2,524,461
2,159,379
1,608,067
1,623,183
1,485,593
1,232,204
1,034,114
total shareholders funds
7,246,000
5,796,713
4,311,954
3,736,783
3,331,216
3,186,181
2,871,629
2,757,202
2,524,461
2,159,379
1,608,067
1,623,183
1,485,593
1,232,204
1,034,114
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
1,449,000
1,272,943
1,546,550
1,129,305
856,859
795,469
679,083
746,310
883,625
1,023,696
503,701
982,594
400,608
446,128
382,622
Depreciation
536,608
486,268
455,328
424,011
411,904
415,983
392,258
371,606
360,921
398,431
321,078
287,042
234,211
366,668
Amortisation
20,009
19,467
Tax
426,747
-505,027
-209,720
-146,843
31,742
-94,803
-109,382
-141,338
-104,304
602
-240,380
-48,072
-80,845
-86,658
Stock
-766,621
-251,013
256,649
31,867
-18,170
-46,754
53,285
76,433
23,935
-10,386
155,083
12,742
66,579
-34,317
450,688
Debtors
793,827
-945,974
385,090
793,431
-542,078
75,902
973,332
653,467
33,499
427,866
355,055
174,206
229,478
718,065
3,120,834
Creditors
-2,230,240
-912,501
-62,842
707,154
-568,430
109,580
196,182
363,729
-293,761
176,138
401,754
13,199
206,284
211,295
1,682,459
Accruals and Deferred Income
-735,596
-88,387
-53,884
385,451
-4,858
-5,065
44,134
1,618
60,141
52,114
-1,520
52,099
-214
-48,600
342,567
Deferred Taxes & Provisions
-902,795
-496,147
332,452
161,795
65,254
-63,512
38,213
288,869
86,947
-142,373
-489
447,611
87,405
80,845
15,925
Cash flow from operations
-2,446,837
1,936,250
1,101,778
1,804,015
1,186,241
1,250,970
252,175
953,502
909,786
968,721
811,808
1,389,253
636,996
159,286
-867,939
Investing Activities
capital expenditure
5,577,607
-120,955
-345,506
-793,526
-170,944
-877,212
-291,901
-1,627,228
-203,817
-383,262
-372,739
-2,152,702
-512,166
-517,305
-2,710,137
Change in Investments
cash flow from investments
5,577,607
-120,955
-345,506
-793,526
-170,944
-877,212
-291,901
-1,627,228
-203,817
-383,262
-372,739
-2,152,702
-512,166
-517,305
-2,710,137
Financing Activities
Bank loans
Group/Directors Accounts
-4,325,693
4,325,693
-90,000
90,000
Other Short Term Loans
-283,217
21,769
21,768
21,769
217,911
Long term loans
-124,432
-283,218
-509,631
8,504
533,777
-89,180
269,217
-147,586
-140,137
482,686
Hire Purchase and Lease Commitments
-497,883
-411,144
-581,194
28,332
-462,198
15,086
-205,364
941,409
-192,907
-378,670
-423,178
1,081,894
-63,739
22,736
1,126,820
other long term liabilities
share issue
287
1
63,464
840,100
interest
-110,462
-192,596
-228,574
-253,181
-221,839
-204,142
-199,000
-198,485
-211,544
-224,419
-154,624
-150,646
-159,370
-104,955
cash flow from financing
-5,230,938
3,542,638
-1,261,653
-169,969
36,309
-295,933
-140,289
594,823
-531,528
-44,064
-647,597
927,270
-214,385
-226,634
1,951,965
cash and cash equivalents
cash
-2,100,168
2,099,771
-727
463
41
-352
-701
29
1,317
-706
-27,251
23,897
4,144
-163
406
overdraft
-3,153,693
778,410
-554,613
-739,765
212,643
445,025
284,119
5,597
-322,101
476,277
310,076
42,200
592,313
1,623,512
change in cash
-2,100,168
5,253,464
-779,137
555,076
739,806
-212,995
-445,726
-284,090
-4,280
321,395
-503,528
-286,179
-38,056
-592,476
-1,623,106
atlas packaging 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 atlas packaging limited. Get real-time insights into atlas packaging limited's credit score, group structure and payment trends.
Perform a competitor analysis for atlas packaging limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mature companies, companies in L 3 area or any other competitors across 12 key performance metrics.
atlas packaging limited Ownership
ATLAS PACKAGING LIMITED group structure
Atlas Packaging Limited has no subsidiary companies.
17211 - Manufacture of corrugated paper and paperboard; manufacture of sacks and bags of paper
incorporation date
July 1983
age
42
incorporated
UK
ultimate parent company
SMURFIT KAPPA EUROPE BV
accounts
Full Accounts
last accounts submitted
December 2023
previous names
mainspace limited (October 1983)
accountant
-
auditor
OLD MILL AUDIT LIMITED
address
cunard buildings water street, liverpool, L3 1SF
Bank
SANTANDER UK PLC
Legal Advisor
-
atlas packaging 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 26 charges/mortgages relating to atlas packaging limited. Currently there are 0 open charges and 26 have been satisfied in the past.
atlas packaging 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 ATLAS PACKAGING LIMITED. This can take several minutes, an email will notify you when this has completed.
atlas packaging limitedCompanies House Filings - See Documents
