Pomanda estimates the enterprise value of SPORTING INDEX LIMITED at £28.4m based on a Turnover of £18.5m and 1.53x industry multiple (adjusted for size and gross margin).
sporting index limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SPORTING INDEX LIMITED at £0 based on an EBITDA of £-15.9m and a 5.57x industry multiple (adjusted for size and gross margin).
sporting index limitedEstimated Valuation
£33.2m
Pomanda estimates the enterprise value of SPORTING INDEX LIMITED at £33.2m based on Net Assets of £10.4m and 3.19x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sporting Index LimitedOverview
Sporting Index Limited is a live company located in st. albans, AL1 3UU with a Companies House number of 02636842. It operates in the gambling and betting activities sector, SIC Code 92000. Founded in August 1991, it's largest shareholder is
spreadex limited
with a 100% stake. Sporting Index Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£18.5m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Sporting Index Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £18.5m, make it larger than the average company (£12.1m)
£18.5m - Sporting Index Limited
£12.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a slower rate (16.3%)
9% - Sporting Index Limited
16.3% - Industry AVG
Production
with a gross margin of 80.4%, this company has a comparable cost of product (71.9%)
80.4% - Sporting Index Limited
71.9% - Industry AVG
Profitability
an operating margin of -93.1% make it less profitable than the average company (9.2%)
-93.1% - Sporting Index Limited
9.2% - Industry AVG
Employees
with 135 employees, this is above the industry average (98)
135 - Sporting Index Limited
98 - Industry AVG
Pay Structure
on an average salary of £25.7k, the company has an equivalent pay structure (£29.6k)
£25.7k - Sporting Index Limited
£29.6k - Industry AVG
Efficiency
resulting in sales per employee of £137.4k, this is equally as efficient (£121.8k)
£137.4k - Sporting Index Limited
£121.8k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is later than average (2 days)
20 days - Sporting Index Limited
2 days - Industry AVG
Creditor Days
its suppliers are paid after 26 days, this is slower than average (22 days)
26 days - Sporting Index Limited
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sporting Index Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 117 weeks, this is more cash available to meet short term requirements (32 weeks)
117 weeks - Sporting Index Limited
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.7%, this is a lower level of debt than the average (51.4%)
24.7% - Sporting Index Limited
51.4% - Industry AVG
SPORTING INDEX LIMITED financials
EXPORT
Sporting Index Limited's latest turnover from May 2024 is £18.5 million and the company has net assets of £10.4 million. According to their latest financial statements, Sporting Index Limited has 135 employees and maintains cash reserves of £7.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
18,544,131
9,781,000
14,323,000
15,576,000
17,951,000
22,173,000
13,438,000
22,453,000
17,640,000
21,636,000
18,937,000
27,978,000
23,977,000
27,518,000
21,762,000
Other Income Or Grants
Cost Of Sales
3,639,725
1,702,000
2,118,000
2,451,000
2,648,000
3,437,000
2,084,000
3,875,000
2,167,000
2,405,000
2,532,000
3,923,000
2,596,000
4,267,000
2,588,000
Gross Profit
14,904,406
8,079,000
12,205,000
13,125,000
15,303,000
18,736,000
11,354,000
18,578,000
15,473,000
19,231,000
16,405,000
24,055,000
21,381,000
23,251,000
19,174,000
Admin Expenses
32,164,664
16,175,000
14,608,000
14,833,000
17,101,000
13,278,000
7,310,000
12,675,000
17,166,000
17,248,000
16,631,000
15,368,000
17,994,000
14,702,000
11,102,000
Operating Profit
-17,260,258
-8,096,000
-2,403,000
-1,708,000
-1,798,000
5,458,000
4,044,000
5,903,000
-1,693,000
1,983,000
-226,000
8,687,000
3,387,000
8,549,000
8,072,000
Interest Payable
229,076
139,000
102,000
94,000
119,000
146,000
68,000
99,000
98,000
75,000
74,000
82,000
85,000
80,000
78,000
Interest Receivable
242,299
1,000
6,000
7,000
13,000
17,000
16,000
37,000
33,000
Pre-Tax Profit
-17,247,035
-8,235,000
-2,505,000
-1,802,000
-1,917,000
5,312,000
3,976,000
5,805,000
-1,785,000
1,915,000
-287,000
8,622,000
3,318,000
8,506,000
8,027,000
Tax
4,015,138
-54,000
34,000
9,000
-288,000
-288,000
138,000
-148,000
142,000
495,000
234,000
-211,000
32,000
-70,000
662,000
Profit After Tax
-13,231,897
-8,289,000
-2,471,000
-1,793,000
-2,205,000
5,024,000
4,114,000
5,657,000
-1,643,000
2,410,000
-53,000
8,411,000
3,350,000
8,436,000
8,689,000
Dividends Paid
8,414,000
11,250,000
2,000,000
2,600,000
4,780,000
Retained Profit
-13,231,897
-8,289,000
-2,471,000
-10,207,000
-2,205,000
5,024,000
4,114,000
5,657,000
-1,643,000
2,410,000
-11,303,000
6,411,000
3,350,000
5,836,000
3,909,000
Employee Costs
3,471,799
16,005,000
14,580,000
12,618,000
12,814,000
13,925,000
7,925,000
13,354,000
12,053,000
12,997,000
12,393,000
11,549,000
10,205,000
8,602,000
6,626,000
Number Of Employees
135
266
268
238
233
257
264
242
223
222
216
197
178
156
126
EBITDA*
-15,907,540
-5,692,000
-274,000
249,000
-401,000
6,807,000
4,899,000
7,383,000
29,000
3,653,000
1,610,000
10,472,000
5,549,000
10,154,000
9,234,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
373,000
506,000
688,000
1,209,000
1,361,000
1,909,000
1,090,000
963,000
822,000
2,537,000
3,365,000
3,721,000
3,476,000
2,010,000
Intangible Assets
1,231,000
3,360,000
2,533,000
1,612,000
1,089,000
1,204,000
1,330,000
1,727,000
1,600,000
Investments & Other
Debtors (Due After 1 year)
4,595,714
580,000
667,000
656,000
647,000
935,000
1,223,000
1,085,000
1,233,000
1,092,000
Total Fixed Assets
4,595,714
2,184,000
4,533,000
3,877,000
3,468,000
3,385,000
4,336,000
3,505,000
3,923,000
3,514,000
2,537,000
3,365,000
3,721,000
3,476,000
2,010,000
Stock & work in progress
Trade Debtors
1,043,075
1,301,000
1,523,000
2,164,000
3,297,000
3,414,000
4,084,000
3,622,000
3,212,000
3,619,000
3,438,000
4,670,000
3,828,000
3,919,000
3,510,000
Group Debtors
17,769,000
22,761,000
24,497,000
37,136,000
38,925,000
32,879,000
29,342,000
21,382,000
22,215,000
22,738,000
35,491,000
28,815,000
25,509,000
19,576,000
Misc Debtors
466,118
1,171,000
946,000
1,131,000
1,421,000
1,233,000
947,000
1,081,000
1,047,000
1,084,000
1,595,000
1,764,000
1,867,000
1,970,000
1,810,000
Cash
7,753,773
7,591,000
8,526,000
8,873,000
5,766,000
5,602,000
5,500,000
6,548,000
8,883,000
11,348,000
6,561,000
5,666,000
5,871,000
7,261,000
7,798,000
misc current assets
total current assets
9,262,966
27,832,000
33,756,000
36,665,000
47,620,000
49,174,000
43,410,000
40,593,000
34,524,000
38,266,000
34,332,000
47,591,000
40,381,000
38,659,000
32,694,000
total assets
13,858,680
30,016,000
38,289,000
40,542,000
51,088,000
52,559,000
47,746,000
44,098,000
38,447,000
41,780,000
36,869,000
50,956,000
44,102,000
42,135,000
34,704,000
Bank overdraft
Bank loan
Trade Creditors
261,098
4,381,000
4,128,000
3,500,000
3,650,000
3,238,000
3,195,000
3,608,000
3,665,000
4,144,000
3,347,000
3,338,000
3,822,000
4,343,000
4,024,000
Group/Directors Accounts
1,691,995
other short term finances
hp & lease commitments
62,000
80,000
131,000
203,000
203,000
296,000
other current liabilities
1,473,026
1,969,000
1,660,000
1,988,000
2,540,000
2,035,000
2,139,000
2,494,000
2,739,000
3,950,000
2,199,000
4,992,000
4,065,000
4,927,000
3,651,000
total current liabilities
3,426,119
6,350,000
5,850,000
5,568,000
6,321,000
5,476,000
5,537,000
6,398,000
6,404,000
8,094,000
5,546,000
8,330,000
7,887,000
9,270,000
7,675,000
loans
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
hp & lease commitments
64,000
134,000
245,000
395,000
Accruals and Deferred Income
other liabilities
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
provisions
484,000
484,000
total long term liabilities
5,000,000
5,484,000
5,548,000
5,134,000
5,245,000
5,395,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
total liabilities
3,426,119
11,350,000
11,334,000
11,116,000
11,455,000
10,721,000
10,932,000
11,398,000
11,404,000
13,094,000
10,546,000
13,330,000
12,887,000
14,270,000
12,675,000
net assets
10,432,561
18,666,000
26,955,000
29,426,000
39,633,000
41,838,000
36,814,000
32,700,000
27,043,000
28,686,000
26,323,000
37,626,000
31,215,000
27,865,000
22,029,000
total shareholders funds
10,432,561
18,666,000
26,955,000
29,426,000
39,633,000
41,838,000
36,814,000
32,700,000
27,043,000
28,686,000
26,323,000
37,626,000
31,215,000
27,865,000
22,029,000
May 2024
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
-17,260,258
-8,096,000
-2,403,000
-1,708,000
-1,798,000
5,458,000
4,044,000
5,903,000
-1,693,000
1,983,000
-226,000
8,687,000
3,387,000
8,549,000
8,072,000
Depreciation
204,250
376,000
371,000
792,000
589,000
486,000
313,000
362,000
594,000
586,000
1,836,000
1,785,000
2,162,000
1,605,000
1,162,000
Amortisation
1,148,468
2,028,000
1,758,000
1,165,000
808,000
863,000
542,000
1,118,000
1,128,000
1,084,000
Tax
4,015,138
-54,000
34,000
9,000
-288,000
-288,000
138,000
-148,000
142,000
495,000
234,000
-211,000
32,000
-70,000
662,000
Stock
Debtors
6,104,907
-5,076,000
-2,551,000
-14,053,000
-2,006,000
5,374,000
12,259,000
8,256,000
-1,136,000
239,000
-14,154,000
7,415,000
3,112,000
6,502,000
24,896,000
Creditors
261,098
253,000
628,000
-150,000
412,000
43,000
-470,000
-57,000
-479,000
797,000
9,000
-484,000
-521,000
319,000
4,024,000
Accruals and Deferred Income
1,473,026
309,000
-328,000
-552,000
505,000
-104,000
-600,000
-245,000
-1,211,000
1,751,000
-2,793,000
927,000
-862,000
1,276,000
3,651,000
Deferred Taxes & Provisions
-484,000
484,000
Cash flow from operations
-16,263,185
-592,000
2,611,000
14,093,000
2,234,000
1,084,000
-8,292,000
-1,323,000
-383,000
6,457,000
13,214,000
3,289,000
1,086,000
5,177,000
-7,325,000
Investing Activities
capital expenditure
-1,352,718
-142,000
-2,774,000
-2,357,000
-1,768,000
-686,000
-1,278,000
-1,210,000
-1,990,000
-1,555,000
-1,008,000
-1,429,000
-2,407,000
-3,071,000
-3,172,000
Change in Investments
cash flow from investments
-1,352,718
-142,000
-2,774,000
-2,357,000
-1,768,000
-686,000
-1,278,000
-1,210,000
-1,990,000
-1,555,000
-1,008,000
-1,429,000
-2,407,000
-3,071,000
-3,172,000
Financing Activities
Bank loans
Group/Directors Accounts
1,691,995
Other Short Term Loans
Long term loans
5,000,000
-5,000,000
5,000,000
Hire Purchase and Lease Commitments
-62,000
-82,000
-121,000
-183,000
-150,000
598,000
296,000
other long term liabilities
-5,000,000
5,000,000
share issue
23,664,458
5,657,000
-47,000
18,120,000
interest
13,223
-139,000
-102,000
-94,000
-119,000
-146,000
-68,000
-98,000
-92,000
-68,000
-61,000
-65,000
-69,000
-43,000
-45,000
cash flow from financing
25,369,676
-201,000
-184,000
-215,000
-302,000
-296,000
6,187,000
198,000
-92,000
-115,000
-61,000
-65,000
-69,000
-43,000
23,075,000
cash and cash equivalents
cash
7,753,773
-935,000
-347,000
3,107,000
164,000
102,000
-3,383,000
-2,335,000
-2,465,000
4,787,000
895,000
-205,000
-1,390,000
-537,000
7,798,000
overdraft
change in cash
7,753,773
-935,000
-347,000
3,107,000
164,000
102,000
-3,383,000
-2,335,000
-2,465,000
4,787,000
895,000
-205,000
-1,390,000
-537,000
7,798,000
sporting index 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 sporting index limited. Get real-time insights into sporting index limited's credit score, group structure and payment trends.
Perform a competitor analysis for sporting index limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other mid companies, companies in AL1 area or any other competitors across 12 key performance metrics.
sporting index limited Ownership
SPORTING INDEX LIMITED group structure
Sporting Index Limited has no subsidiary companies.
churchill house, upper marlborough road, st. albans, AL1 3UU
Bank
-
Legal Advisor
-
sporting index 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 6 charges/mortgages relating to sporting index limited. Currently there are 0 open charges and 6 have been satisfied in the past.
sporting index 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 SPORTING INDEX LIMITED. This can take several minutes, an email will notify you when this has completed.
sporting index limitedCompanies House Filings - See Documents
