Pomanda estimates the enterprise value of ECHO (U.K.) LIMITED at £195.7k based on a Turnover of £490.2k and 0.4x industry multiple (adjusted for size and gross margin).
echo (u.k.) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ECHO (U.K.) LIMITED at £0 based on an EBITDA of £-15.7k and a 2.92x industry multiple (adjusted for size and gross margin).
echo (u.k.) limitedEstimated Valuation
£332.3k
Pomanda estimates the enterprise value of ECHO (U.K.) LIMITED at £332.3k based on Net Assets of £155.8k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Echo (u.k.) LimitedOverview
Echo (u.k.) Limited is a live company located in west ealing, W13 9HE with a Companies House number of 02779691. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in January 1993, it's largest shareholder is
t. demeza
with a 60% stake. Echo (u.k.) Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£490.2k with
low
growth in recent years.
Pomanda's financial health check has awarded Echo (U.K.) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £490.2k, make it smaller than the average company (£4.2m)
£490.2k - Echo (u.k.) Limited
£4.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (9%)
3% - Echo (u.k.) Limited
9% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
17.1% - Echo (u.k.) Limited
37.9% - Industry AVG
Profitability
an operating margin of -3.2% make it less profitable than the average company (5.6%)
-3.2% - Echo (u.k.) Limited
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (25)
2 - Echo (u.k.) Limited
25 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Echo (u.k.) Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £245.1k, this is more efficient (£156k)
£245.1k - Echo (u.k.) Limited
£156k - Industry AVG
Debtor Days
it gets paid by customers after 125 days, this is later than average (38 days)
125 days - Echo (u.k.) Limited
38 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (31 days)
13 days - Echo (u.k.) Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Echo (u.k.) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Echo (u.k.) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.1%, this is a lower level of debt than the average (60.2%)
9.1% - Echo (u.k.) Limited
60.2% - Industry AVG
ECHO (U.K.) LIMITED financials
EXPORT
Echo (U.K.) Limited's latest turnover from April 2024 is estimated at £490.2 thousand and the company has net assets of £155.8 thousand. According to their latest financial statements, we estimate that Echo (U.K.) Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
490,179
505,992
537,644
452,431
676,518
690,444
704,989
771,087
516,844
71,947
24,649
24,571
20,445
83,902
17,306
Other Income Or Grants
Cost Of Sales
406,143
416,910
448,719
382,215
560,908
574,073
586,670
635,745
427,223
60,097
20,614
20,458
16,870
68,486
13,911
Gross Profit
84,036
89,082
88,925
70,216
115,610
116,371
118,319
135,342
89,621
11,851
4,035
4,113
3,574
15,416
3,395
Admin Expenses
99,709
106,875
95,946
77,229
135,066
135,700
138,290
190,200
159,731
66,054
29,797
27,745
24,951
25,996
-706,714
Operating Profit
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,858
-70,110
-54,203
-25,762
-23,632
-21,377
-10,580
710,109
Interest Payable
Interest Receivable
221
1,548
2,245
2,338
2,448
1,556
684
378
Pre-Tax Profit
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,637
-68,562
-51,958
-23,424
-21,184
-19,821
-9,896
710,488
Tax
-198,936
Profit After Tax
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,637
-68,562
-51,958
-23,424
-21,184
-19,821
-9,896
511,551
Dividends Paid
Retained Profit
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,637
-68,562
-51,958
-23,424
-21,184
-19,821
-9,896
511,551
Employee Costs
101,330
96,629
91,607
42,878
127,455
124,798
117,600
115,016
76,730
38,128
38,211
37,277
37,221
36,363
35,797
Number Of Employees
2
2
2
1
3
3
3
3
2
1
1
1
1
1
1
EBITDA*
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,858
-70,110
-54,203
-25,762
-23,632
-21,377
-10,433
710,293
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
3,376
3,376
3,470
3,587
3,587
3,587
3,587
3,587
587
587
587
587
587
587
734
Intangible Assets
3,000
3,000
3,000
3,000
3,000
3,000
3,000
Investments & Other
378,066
378,066
Debtors (Due After 1 year)
Total Fixed Assets
3,376
3,376
3,470
3,587
3,587
3,587
3,587
3,587
3,587
3,587
3,587
3,587
3,587
381,653
381,800
Stock & work in progress
Trade Debtors
168,014
183,687
202,936
224,280
239,065
254,924
271,098
288,817
174,247
175
306
416
25
22,338
73
Group Debtors
Misc Debtors
Cash
177,110
441,990
456,020
479,091
499,983
122,568
151,214
misc current assets
total current assets
168,014
183,687
202,936
224,280
239,065
254,924
271,098
288,817
351,357
442,165
456,326
479,507
500,008
144,906
151,287
total assets
171,390
187,063
206,406
227,867
242,652
258,511
274,685
292,404
354,944
445,752
459,913
483,094
503,595
526,559
533,087
Bank overdraft
Bank loan
Trade Creditors
15,577
15,577
17,127
31,567
39,339
35,742
32,587
30,335
33,238
55,484
17,687
17,444
16,761
19,904
16,536
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
15,577
15,577
17,127
31,567
39,339
35,742
32,587
30,335
33,238
55,484
17,687
17,444
16,761
19,904
16,536
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
15,577
15,577
17,127
31,567
39,339
35,742
32,587
30,335
33,238
55,484
17,687
17,444
16,761
19,904
16,536
net assets
155,813
171,486
189,279
196,300
203,313
222,769
242,098
262,069
321,706
390,268
442,226
465,650
486,834
506,655
516,551
total shareholders funds
155,813
171,486
189,279
196,300
203,313
222,769
242,098
262,069
321,706
390,268
442,226
465,650
486,834
506,655
516,551
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-15,673
-17,793
-7,021
-7,013
-19,456
-19,329
-19,971
-54,858
-70,110
-54,203
-25,762
-23,632
-21,377
-10,580
710,109
Depreciation
147
184
Amortisation
Tax
-198,936
Stock
Debtors
-15,673
-19,249
-21,344
-14,785
-15,859
-16,174
-17,719
114,570
174,072
-131
-110
391
-22,313
22,265
73
Creditors
-1,550
-14,440
-7,772
3,597
3,155
2,252
-2,903
-22,246
37,797
243
683
-3,143
3,368
16,536
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-94
-117
-172,331
-266,428
-16,275
-25,409
-23,340
-2,207
-29,330
527,820
Investing Activities
capital expenditure
94
117
-3,918
Change in Investments
-378,066
378,066
cash flow from investments
94
117
378,066
-381,984
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-5,000
5,000
interest
221
1,548
2,245
2,338
2,448
1,556
684
378
cash flow from financing
-4,779
1,548
2,245
2,338
2,448
1,556
684
5,378
cash and cash equivalents
cash
-177,110
-264,880
-14,030
-23,071
-20,892
377,415
-28,646
151,214
overdraft
change in cash
-177,110
-264,880
-14,030
-23,071
-20,892
377,415
-28,646
151,214
echo (u.k.) 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 echo (u.k.) limited. Get real-time insights into echo (u.k.) limited's credit score, group structure and payment trends.
Perform a competitor analysis for echo (u.k.) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in W13 area or any other competitors across 12 key performance metrics.
echo (u.k.) limited Ownership
ECHO (U.K.) LIMITED group structure
Echo (U.K.) Limited has no subsidiary companies.
Ultimate parent company
ECHO (U.K.) LIMITED
02779691
ECHO (U.K.) LIMITED Shareholders
The largest shareholders in Echo (U.K.) Limited include T. Demeza and Paula O'Neil.
t. demeza
60%
paula o'neil
40%
echo (u.k.) limited directors
Echo (U.K.) Limited currently has 1 director, Mr Tarquin Demeza serving since May 1993.
82990 - Other business support service activities n.e.c.
incorporation date
January 1993
age
32
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
17 leeland mansions, leeland road, west ealing, london, W13 9HE
Bank
HSBC BANK PLC
Legal Advisor
-
echo (u.k.) 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 did not find charges/mortgages relating to echo (u.k.) limited.
echo (u.k.) 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 ECHO (U.K.) LIMITED. This can take several minutes, an email will notify you when this has completed.
echo (u.k.) limitedCompanies House Filings - See Documents
