Pomanda estimates the enterprise value of GOODE INTERNATIONAL LIMITED at £536.1k based on a Turnover of £220.9k and 2.43x industry multiple (adjusted for size and gross margin).
goode international limitedEstimated Valuation
£74.9k
Pomanda estimates the enterprise value of GOODE INTERNATIONAL LIMITED at £74.9k based on an EBITDA of £15.8k and a 4.74x industry multiple (adjusted for size and gross margin).
goode international limitedEstimated Valuation
£476.5k
Pomanda estimates the enterprise value of GOODE INTERNATIONAL LIMITED at £476.5k based on Net Assets of £272.9k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Goode International LimitedOverview
Goode International Limited is a live company located in london, N13 4BS with a Companies House number of 02329252. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 1988, it's largest shareholder is
trw ventures ltd
with a 100% stake. Goode International Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£220.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Goode International 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
2 Regular
6 Weak
Size
annual sales of £220.9k, make it smaller than the average company (£953.3k)
£220.9k - Goode International Limited
£953.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (5.6%)
31% - Goode International Limited
5.6% - Industry AVG
Production
with a gross margin of 31.4%, this company has a higher cost of product (73%)
31.4% - Goode International Limited
73% - Industry AVG
Profitability
an operating margin of 7.2% make it less profitable than the average company (28.7%)
7.2% - Goode International Limited
28.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Goode International Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.6k, the company has an equivalent pay structure (£33.6k)
£33.6k - Goode International Limited
£33.6k - Industry AVG
Efficiency
resulting in sales per employee of £220.9k, this is more efficient (£191.7k)
£220.9k - Goode International Limited
£191.7k - Industry AVG
Debtor Days
it gets paid by customers after 92 days, this is later than average (31 days)
92 days - Goode International Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is quicker than average (38 days)
16 days - Goode International Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Goode International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Goode International Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.2%, this is a similar level of debt than the average (69.5%)
69.2% - Goode International Limited
69.5% - Industry AVG
GOODE INTERNATIONAL LIMITED financials
EXPORT
Goode International Limited's latest turnover from June 2024 is estimated at £220.9 thousand and the company has net assets of £272.9 thousand. According to their latest financial statements, we estimate that Goode International Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
220,903
173,410
129,864
98,064
106,277
116,694
90,068
305,639
145,077
32,557
82,268
597,895
772,744
967,258
747,722
Other Income Or Grants
Cost Of Sales
151,482
121,313
92,036
70,765
74,816
82,257
62,045
204,418
97,931
23,268
59,773
444,413
563,146
701,528
522,352
Gross Profit
69,421
52,097
37,827
27,299
31,461
34,438
28,022
101,221
47,146
9,289
22,495
153,482
209,597
265,730
225,370
Admin Expenses
53,626
39,021
6,732
30,646
31,829
27,403
3,063
79,814
-39,002
-6,403
58,867
131,152
267,051
201,962
42,187
Operating Profit
15,795
13,076
31,095
-3,347
-368
7,035
24,959
21,407
86,148
15,692
-36,372
22,330
-57,454
63,768
183,183
Interest Payable
Interest Receivable
75
181
280
432
592
756
558
210
Pre-Tax Profit
15,795
13,076
31,095
-3,347
-368
7,035
24,959
21,481
86,329
15,971
-35,940
22,922
-56,698
64,326
183,393
Tax
-3,949
-3,269
-5,908
-1,337
-4,742
-4,081
-17,266
-3,194
-5,272
-16,725
-51,350
Profit After Tax
11,846
9,807
25,187
-3,347
-368
5,698
20,217
17,400
69,063
12,777
-35,940
17,650
-56,698
47,601
132,043
Dividends Paid
Retained Profit
11,846
9,807
25,187
-3,347
-368
5,698
20,217
17,400
69,063
12,777
-35,940
17,650
-56,698
47,601
132,043
Employee Costs
33,617
31,195
30,378
27,657
28,144
28,228
26,810
51,509
26,400
26,356
25,141
48,352
72,887
70,591
73,198
Number Of Employees
1
1
1
1
1
1
1
2
1
1
1
2
3
3
3
EBITDA*
15,795
13,076
31,095
-3,347
-368
7,035
24,959
21,407
86,148
15,692
-36,372
27,464
-49,715
74,365
193,183
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
831,268
831,268
831,268
481,268
481,268
481,268
481,268
481,268
12,427
16,667
32,589
28,803
Intangible Assets
36,155
36,155
Investments & Other
481,268
136,436
204
204
Debtors (Due After 1 year)
Total Fixed Assets
831,268
831,268
831,268
481,268
481,268
481,268
481,268
481,268
481,268
136,436
48,582
52,822
32,793
29,007
Stock & work in progress
594
24,299
16,127
3,250
Trade Debtors
55,765
48,950
36,428
14,025
18,234
19,807
15,852
65,506
5,538
18,951
142,150
178,562
238,539
185,381
Group Debtors
Misc Debtors
2,086
Cash
59,948
12,533
99,342
73,562
163,217
139,233
84,006
misc current assets
1,987
total current assets
55,765
48,950
36,428
14,025
18,234
19,807
15,852
65,506
59,948
18,071
120,379
216,306
366,078
393,899
274,624
total assets
887,033
880,218
867,696
495,293
499,502
501,075
497,120
546,774
541,216
154,507
120,379
264,888
418,900
426,692
303,631
Bank overdraft
Bank loan
Trade Creditors
6,824
10,012
8,961
172,245
100,059
101,264
102,657
162,878
174,720
27,074
5,723
114,292
285,954
237,048
161,588
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
6,824
10,012
8,961
172,245
100,059
101,264
102,657
162,878
174,720
27,074
5,723
114,292
285,954
237,048
161,588
loans
hp & lease commitments
Accruals and Deferred Income
350
other liabilities
607,273
609,116
607,452
96,952
170,000
170,000
170,000
170,000
170,000
provisions
total long term liabilities
607,273
609,116
607,452
96,952
170,000
170,000
170,350
170,000
170,000
total liabilities
614,097
619,128
616,413
269,197
270,059
271,264
273,007
332,878
344,720
27,074
5,723
114,292
285,954
237,048
161,588
net assets
272,936
261,090
251,283
226,096
229,443
229,811
224,113
213,896
196,496
127,433
114,656
150,596
132,946
189,644
142,043
total shareholders funds
272,936
261,090
251,283
226,096
229,443
229,811
224,113
213,896
196,496
127,433
114,656
150,596
132,946
189,644
142,043
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
15,795
13,076
31,095
-3,347
-368
7,035
24,959
21,407
86,148
15,692
-36,372
22,330
-57,454
63,768
183,183
Depreciation
5,134
7,739
10,597
10,000
Amortisation
Tax
-3,949
-3,269
-5,908
-1,337
-4,742
-4,081
-17,266
-3,194
-5,272
-16,725
-51,350
Stock
-594
-23,705
8,172
12,877
3,250
Debtors
6,815
12,522
22,403
-4,209
-1,573
3,955
-49,654
65,506
-5,538
-15,499
-121,113
-36,412
-59,977
53,158
185,381
Creditors
-3,188
1,051
-163,284
72,186
-1,205
-1,393
-60,221
-11,842
147,646
21,351
-108,569
-171,662
48,906
75,460
161,588
Accruals and Deferred Income
-350
350
Deferred Taxes & Provisions
Cash flow from operations
1,843
-1,664
-160,500
73,048
10,000
-60,022
222,066
49,348
-23,234
-89,353
50,996
67,065
114,790
Investing Activities
capital expenditure
-350,000
-481,268
48,582
-894
-27,972
-14,383
-38,803
Change in Investments
-481,268
344,832
136,436
-204
204
cash flow from investments
-350,000
-344,832
-136,436
48,582
-894
-27,768
-14,383
-39,007
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,843
1,664
510,500
-73,048
170,000
share issue
-10,000
10,000
interest
75
181
280
432
592
756
558
210
cash flow from financing
-1,843
1,664
510,500
-73,048
-10,000
75
170,181
280
432
592
756
558
10,210
cash and cash equivalents
cash
-59,948
47,415
-86,809
25,780
-89,655
23,984
55,227
84,006
overdraft
change in cash
-59,948
47,415
-86,809
25,780
-89,655
23,984
55,227
84,006
goode international 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 goode international limited. Get real-time insights into goode international limited's credit score, group structure and payment trends.
Perform a competitor analysis for goode international limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N13 area or any other competitors across 12 key performance metrics.
goode international limited Ownership
GOODE INTERNATIONAL LIMITED group structure
Goode International Limited has no subsidiary companies.
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 4 charges/mortgages relating to goode international limited. Currently there are 1 open charges and 3 have been satisfied in the past.
goode international 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 GOODE INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
goode international limitedCompanies House Filings - See Documents
