eaton house school limited

Live MatureMidHealthy

eaton house school limited Company Information

Share EATON HOUSE SCHOOL LIMITED

Company Number

02807294

Shareholders

dukes schools ltd

Group Structure

View All

Industry

Primary education

 +1

Registered Address

dukes house 58 buckingham gate, london, SW1E 6AJ

eaton house school limited Estimated Valuation

£13.5m

Pomanda estimates the enterprise value of EATON HOUSE SCHOOL LIMITED at £13.5m based on a Turnover of £14.3m and 0.95x industry multiple (adjusted for size and gross margin).

eaton house school limited Estimated Valuation

£20.9m

Pomanda estimates the enterprise value of EATON HOUSE SCHOOL LIMITED at £20.9m based on an EBITDA of £4.3m and a 4.85x industry multiple (adjusted for size and gross margin).

eaton house school limited Estimated Valuation

£98.4m

Pomanda estimates the enterprise value of EATON HOUSE SCHOOL LIMITED at £98.4m based on Net Assets of £38.1m and 2.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Eaton House School Limited Overview

Eaton House School Limited is a live company located in london, SW1E 6AJ with a Companies House number of 02807294. It operates in the primary education sector, SIC Code 85200. Founded in April 1993, it's largest shareholder is dukes schools ltd with a 100% stake. Eaton House School Limited is a mature, mid sized company, Pomanda has estimated its turnover at £14.3m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Eaton House School Limited Health Check

Pomanda's financial health check has awarded Eaton House School Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £14.3m, make it larger than the average company (£6.4m)

£14.3m - Eaton House School Limited

£6.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (6%)

9% - Eaton House School Limited

6% - Industry AVG

production

Production

with a gross margin of 38.7%, this company has a comparable cost of product (47.9%)

38.7% - Eaton House School Limited

47.9% - Industry AVG

profitability

Profitability

an operating margin of 29% make it more profitable than the average company (5.5%)

29% - Eaton House School Limited

5.5% - Industry AVG

employees

Employees

with 155 employees, this is above the industry average (119)

155 - Eaton House School Limited

119 - Industry AVG

paystructure

Pay Structure

on an average salary of £48k, the company has a higher pay structure (£37.4k)

£48k - Eaton House School Limited

£37.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £92k, this is more efficient (£52.1k)

£92k - Eaton House School Limited

£52.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 102 days, this is later than average (1 days)

102 days - Eaton House School Limited

1 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 14 days, this is quicker than average (20 days)

14 days - Eaton House School Limited

20 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Eaton House School Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (101 weeks)

2 weeks - Eaton House School Limited

101 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 26.6%, this is a higher level of debt than the average (9.9%)

26.6% - Eaton House School Limited

9.9% - Industry AVG

EATON HOUSE SCHOOL LIMITED financials

EXPORTms excel logo

Eaton House School Limited's latest turnover from August 2023 is £14.3 million and the company has net assets of £38.1 million. According to their latest financial statements, Eaton House School Limited has 155 employees and maintains cash reserves of £523.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover14,253,07113,627,07612,028,72711,119,63611,377,00010,538,00010,033,0009,425,0008,431,0007,443,5056,816,5585,897,3875,447,5734,732,8304,101,915
Other Income Or Grants153,136284,494
Cost Of Sales8,736,6178,363,7227,686,0127,491,1168,117,3347,238,1696,809,8676,502,9845,903,6515,227,5914,802,2314,044,1323,538,5283,142,130
Gross Profit5,516,4545,263,3544,495,8513,913,0143,259,6663,299,8313,223,1332,922,0162,527,3492,215,9142,014,3271,853,2551,909,0451,590,700
Admin Expenses1,378,4211,301,5151,759,7422,066,815163,666168,831458,1331,205,016204,349228,276363,750455,930621,673610,512-223,031
Operating Profit4,138,0333,961,8392,736,1091,846,1993,096,0003,131,0002,765,0001,717,0002,323,0001,987,6381,650,5771,397,3251,287,372980,188223,031
Interest Payable6,714604,992554,000726,000760,000226,000312,000317,837339,509367,152364,915361,360374,143
Interest Receivable414351,77762,00041,00033,0004,0005,0006,4112,6012,5164,883
Pre-Tax Profit4,138,0333,962,2532,729,3951,592,9842,604,0002,446,0002,038,0001,495,0002,016,0001,676,2121,313,6691,032,689922,457618,828-146,229
Tax-168,829-80,481-166,035-444,172-632,000-444,000-465,000-479,000-461,000-370,905-334,839-270,997-135,414
Profit After Tax3,969,2043,881,7722,563,3601,148,8121,972,0002,002,0001,573,0001,016,0001,555,0001,305,307978,830761,692787,043618,828-146,229
Dividends Paid
Retained Profit3,969,2043,881,7722,563,3601,148,8121,972,0002,002,0001,573,0001,016,0001,555,0001,305,307978,830761,692787,043618,828-146,229
Employee Costs7,440,9187,195,4386,522,8086,661,3765,723,0005,278,0004,926,0004,898,0004,529,0004,204,7244,000,1843,440,9803,153,8912,761,2832,798,969
Number Of Employees15515214013612612412612510810299111889090
EBITDA*4,312,4474,120,8662,915,8722,437,5773,647,0003,662,0003,175,0002,064,0002,642,0002,177,1601,864,2071,628,4181,506,1041,203,618430,746

* Earnings Before Interest, Tax, Depreciation and Amortisation

Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets38,360,30838,143,91537,384,36919,046,98119,524,00019,804,00020,018,00016,099,00012,861,00011,403,3359,301,4188,298,3468,272,7358,305,5808,391,278
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets38,360,30838,143,91537,384,36919,046,98119,524,00019,804,00020,018,00016,099,00012,861,00011,403,3359,301,4188,298,3468,272,7358,305,5808,391,278
Stock & work in progress
Trade Debtors4,014,59893,78874,05248,10485,00066,00031,0001,0007,1209,15723,10932,85870,76821,037
Group Debtors8,658,4574,858,4578,459,7365,868,5311,879,000593,000219,000155,433339,651636,852487,863293,594158,649
Misc Debtors420,633411,420276,409241,384302,000271,000139,000165,000286,000159,642134,17096,26243,42055,8087,711
Cash523,2946,042428,3551,499,7472,843,0002,483,0001,595,000488,0001,282,000779,5511,281,4781,444,896823,128414,511242,361
misc current assets
total current assets13,616,9825,369,7079,238,5527,657,7665,109,0003,413,0001,984,000653,0001,569,0001,101,7461,764,4562,201,1191,387,269834,681429,758
total assets51,977,29043,513,62246,622,92126,704,74724,633,00023,217,00022,002,00016,752,00014,430,00012,505,08111,065,87410,499,4659,660,0049,140,2618,821,036
Bank overdraft625,000
Bank loan410,448388,513388,513375,988368,1853,865,563
Trade Creditors 355,300432,843103,720188,546151,000259,12218,363127,771102,418116,391
Group/Directors Accounts935,724466,1748,408,5968,824,7888,208,0009,311,00010,313,0006,941,000422,000119,928
other short term finances
hp & lease commitments
other current liabilities7,968,1484,034,5203,698,1712,269,1632,468,0001,891,0001,947,0001,553,0003,322,0002,790,2582,677,3782,591,8782,163,4742,048,5451,762,476
total current liabilities9,259,1724,933,53712,210,48711,282,49710,676,00011,202,00012,260,0008,494,0004,520,0003,579,7563,084,2543,108,1622,641,8802,533,1215,628,039
loans4,470,0004,892,4955,313,8105,702,3236,090,8366,466,8953,671,580
hp & lease commitments
Accruals and Deferred Income
other liabilities2,005,7411,766,0001,821,0001,696,0001,813,000
provisions4,571,3454,402,5164,270,685383,902307,000282,000136,000108,000111,00059,713
total long term liabilities4,571,3454,402,5164,270,6852,389,6432,073,0002,103,0001,832,0001,921,0004,581,0004,952,2085,313,8105,702,3236,090,8366,466,8953,671,580
total liabilities13,830,5179,336,05316,481,17213,672,14012,749,00013,305,00014,092,00010,415,0009,101,0008,531,9648,398,0648,810,4858,732,7169,000,0169,299,619
net assets38,146,77334,177,56930,141,74913,032,60711,884,0009,912,0007,910,0006,337,0005,329,0003,973,1172,667,8101,688,980927,288140,245-478,583
total shareholders funds38,146,77334,177,56930,141,74913,032,60711,884,0009,912,0007,910,0006,337,0005,329,0003,973,1172,667,8101,688,980927,288140,245-478,583
Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit4,138,0333,961,8392,736,1091,846,1993,096,0003,131,0002,765,0001,717,0002,323,0001,987,6381,650,5771,397,3251,287,372980,188223,031
Depreciation174,414159,027179,763591,378551,000531,000410,000347,000319,000189,522213,630231,093218,732223,430207,715
Amortisation
Tax-168,829-80,481-166,035-444,172-632,000-444,000-465,000-479,000-461,000-370,905-334,839-270,997-135,414
Stock
Debtors7,730,023-3,446,5322,652,1783,892,0191,336,000541,000224,000-122,000-35,195-160,783-273,245192,082143,971232,773187,397
Creditors-77,543329,123-84,826188,546-151,000-108,122240,759-109,40825,353-13,973116,391
Accruals and Deferred Income3,933,628336,3491,429,008-198,837577,000-56,000394,000-1,769,000531,742112,88085,500428,404114,929286,0691,762,476
Deferred Taxes & Provisions168,829131,8313,886,78376,90225,000146,00028,000-3,00051,28759,713
Cash flow from operations438,5098,284,2205,328,624-1,832,0032,281,0002,767,0002,908,000-216,0002,691,1022,380,3901,778,7051,619,0961,327,6751,373,3052,005,825
Investing Activities
capital expenditure-390,807-918,573-18,517,151-114,359-271,000-317,000-4,329,000-3,585,000-1,776,665-2,291,439-1,216,702-256,704-185,887-137,732-8,598,993
Change in Investments
cash flow from investments-390,807-918,573-18,517,151-114,359-271,000-317,000-4,329,000-3,585,000-1,776,665-2,291,439-1,216,702-256,704-185,887-137,732-8,598,993
Financing Activities
Bank loans-410,44821,93512,5257,803-3,497,3783,865,563
Group/Directors Accounts469,550-7,942,422-416,192616,788-1,103,000-1,002,0003,372,0006,519,000302,072119,928
Other Short Term Loans
Long term loans-4,470,000-422,495-421,315-388,513-388,513-376,0592,795,3153,671,580
Hire Purchase and Lease Commitments
other long term liabilities-2,005,741239,741-55,000125,000-117,0001,813,000
share issue154,04814,545,782-205-8,000-199,117-332,354
interest414-6,714-253,215-492,000-685,000-727,000-222,000-307,000-311,426-336,908-364,636-364,915-361,360-369,260
cash flow from financing469,550-7,787,96012,117,135603,109-1,650,000-1,562,0002,528,0003,632,000-1,036,988-590,878-725,421-740,624-733,171-1,063,4236,835,529
cash and cash equivalents
cash517,252-422,313-1,071,392-1,343,253360,000888,0001,107,000-794,000502,449-501,927-163,418621,768408,617172,150242,361
overdraft-625,000625,000
change in cash517,252-422,313-1,071,392-1,343,253360,000888,0001,107,000-169,000-122,551-501,927-163,418621,768408,617172,150242,361

eaton house school 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 eaton house school limited. Get real-time insights into eaton house school limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Eaton House School Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for eaton house school limited by selecting its closest rivals, whether from the EDUCATION sector, other mid companies, companies in SW1E area or any other competitors across 12 key performance metrics.

eaton house school limited Ownership

EATON HOUSE SCHOOL LIMITED group structure

Eaton House School Limited has no subsidiary companies.

Ultimate parent company

GROVE EDUCATION PARTNERS FINANCE LTD

#0145331

2 parents

EATON HOUSE SCHOOL LIMITED

02807294

EATON HOUSE SCHOOL LIMITED Shareholders

dukes schools ltd 100%

eaton house school limited directors

Eaton House School Limited currently has 4 directors. The longest serving directors include Mr Alastair Lyons (Oct 2019) and Mr Aatif Hassan (Jun 2021).

officercountryagestartendrole
Mr Alastair LyonsWales71 years Oct 2019- Director
Mr Aatif HassanEngland45 years Jun 2021- Director
Mr Aatif HassanUnited Kingdom45 years Jun 2021- Director
Mr Michael GiffinEngland57 years Mar 2024- Director

P&L

August 2023

turnover

14.3m

+5%

operating profit

4.1m

+4%

gross margin

38.8%

+0.21%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

August 2023

net assets

38.1m

+0.12%

total assets

52m

+0.19%

cash

523.3k

+85.61%

net assets

Total assets minus all liabilities

eaton house school limited company details

company number

02807294

Type

Private limited with Share Capital

industry

85200 - Primary education

85310 - General secondary education

incorporation date

April 1993

age

32

incorporated

UK

ultimate parent company

GROVE EDUCATION PARTNERS FINANCE LTD

accounts

Audit Exemption Subsidiary

last accounts submitted

August 2023

previous names

N/A

accountant

-

auditor

-

address

dukes house 58 buckingham gate, london, SW1E 6AJ

Bank

HSBC BANK PLC

Legal Advisor

-

eaton house school 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 13 charges/mortgages relating to eaton house school limited. Currently there are 4 open charges and 9 have been satisfied in the past.

eaton house school 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 EATON HOUSE SCHOOL LIMITED. This can take several minutes, an email will notify you when this has completed.

eaton house school limited Companies House Filings - See Documents

datedescriptionview/download