Pomanda estimates the enterprise value of THE OLYMPIANS at £135.4k based on a Turnover of £208.3k and 0.65x industry multiple (adjusted for size and gross margin).
the olympiansEstimated Valuation
£0
Pomanda estimates the enterprise value of THE OLYMPIANS at £0 based on an EBITDA of £-1.1k and a 2.42x industry multiple (adjusted for size and gross margin).
the olympiansEstimated Valuation
£50.9k
Pomanda estimates the enterprise value of THE OLYMPIANS at £50.9k based on Net Assets of £27.3k and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The OlympiansOverview
The Olympians is a live company located in london, W1W 6XH with a Companies House number of 02855736. It operates in the other sports activities sector, SIC Code 93199. Founded in September 1993, it's largest shareholder is
unknown.
The Olympians is a mature,
micro sized company, Pomanda has estimated its turnover at
£208.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded The Olympians a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £208.3k, make it smaller than the average company (£534k)
£208.3k - The Olympians
£534k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (11%)
-5% - The Olympians
11% - Industry AVG
Production
with a gross margin of 18.7%, this company has a higher cost of product (45.2%)
18.7% - The Olympians
45.2% - Industry AVG
Profitability
an operating margin of -0.5% make it less profitable than the average company (1.6%)
-0.5% - The Olympians
1.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (13)
2 - The Olympians
13 - Industry AVG
Pay Structure
on an average salary of £26.8k, the company has an equivalent pay structure (£26.8k)
£26.8k - The Olympians
£26.8k - Industry AVG
Efficiency
resulting in sales per employee of £104.2k, this is more efficient (£63.5k)
£104.2k - The Olympians
£63.5k - Industry AVG
Debtor Days
it gets paid by customers after 47 days, this is later than average (16 days)
47 days - The Olympians
16 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Olympians
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Olympians
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Olympians
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - The Olympians
- - Industry AVG
THE OLYMPIANS financials
EXPORT
The Olympians's latest turnover from February 2024 is estimated at £208.3 thousand and the company has net assets of £27.3 thousand. According to their latest financial statements, we estimate that The Olympians has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
208,332
215,587
210,255
243,235
191,577
172,131
139,670
131,202
118,839
23,173
9,137
4,483
6,592
Other Income Or Grants
Cost Of Sales
169,422
168,471
161,873
199,726
152,762
129,506
104,928
99,025
89,203
17,660
7,065
3,523
4,807
Gross Profit
38,909
47,116
48,382
43,509
38,814
42,625
34,742
32,177
29,636
5,513
2,072
960
1,785
Admin Expenses
40,009
41,064
49,860
41,683
37,244
36,731
14,590
32,520
-81
39,132
-20,004
10,139
-2,044
1,183
1,384
Operating Profit
-1,100
6,052
-1,478
1,826
1,570
5,894
20,152
-343
81
-9,496
20,004
-4,626
4,116
-223
401
Interest Payable
Interest Receivable
17
34
27
52
4
4
4
5
Pre-Tax Profit
-1,100
6,052
-1,478
1,826
1,570
5,894
20,152
-326
115
-9,469
20,056
-4,564
3,094
-165
310
Tax
-1,150
-347
-298
-1,120
-3,829
-23
-4,613
Profit After Tax
-1,100
4,902
-1,478
1,479
1,272
4,774
16,323
-326
92
-9,469
15,443
-4,564
3,094
-165
310
Dividends Paid
Retained Profit
-1,100
4,902
-1,478
1,479
1,272
4,774
16,323
-326
92
-9,469
15,443
-4,564
3,094
-165
310
Employee Costs
53,549
52,888
50,932
70,992
45,102
43,828
42,925
43,445
25,337
25,633
24,261
23,600
25,756
Number Of Employees
2
2
2
3
2
2
2
2
1
1
1
1
1
EBITDA*
-1,100
6,052
-1,478
1,826
1,570
5,894
20,152
-343
81
-9,496
20,004
-4,626
4,116
-223
401
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
27,348
28,448
23,546
25,024
23,545
22,273
17,499
14,967
12,289
Group Debtors
Misc Debtors
Cash
13,791
10,879
10,054
14,618
11,524
11,689
misc current assets
total current assets
27,348
28,448
23,546
25,024
23,545
22,273
17,499
14,967
13,791
12,289
10,879
10,054
14,618
11,524
11,689
total assets
27,348
28,448
23,546
25,024
23,545
22,273
17,499
14,967
13,791
12,289
10,879
10,054
14,618
11,524
11,689
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
net assets
27,348
28,448
23,546
25,024
23,545
22,273
17,499
14,967
13,791
12,289
10,879
10,054
14,618
11,524
11,689
total shareholders funds
27,348
28,448
23,546
25,024
23,545
22,273
17,499
14,967
13,791
12,289
10,879
10,054
14,618
11,524
11,689
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
-1,100
6,052
-1,478
1,826
1,570
5,894
20,152
-343
81
-9,496
20,004
-4,626
4,116
-223
401
Depreciation
Amortisation
Tax
-1,150
-347
-298
-1,120
-3,829
-23
-4,613
Stock
Debtors
-1,100
4,902
-1,478
1,479
1,272
4,774
2,532
14,967
-12,289
12,289
Creditors
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
13,791
-15,310
12,347
-21,785
15,391
-4,626
4,116
-223
401
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
-13,791
1,502
1,410
10,879
-14,618
11,379
interest
17
34
27
52
4
4
4
5
cash flow from financing
-13,791
1,519
1,444
10,906
-14,566
4
4
4
11,384
cash and cash equivalents
cash
-13,791
13,791
-10,879
825
-4,564
3,094
-165
11,689
overdraft
change in cash
-13,791
13,791
-10,879
825
-4,564
3,094
-165
11,689
the olympians 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 the olympians. Get real-time insights into the olympians's credit score, group structure and payment trends.
Perform a competitor analysis for the olympians by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in W1W area or any other competitors across 12 key performance metrics.
the olympians Ownership
THE OLYMPIANS group structure
The Olympians has no subsidiary companies.
Ultimate parent company
THE OLYMPIANS
02855736
THE OLYMPIANS Shareholders
The sole shareholder of The Olympians is -.
-
-
the olympians directors
The Olympians currently has 10 directors.
The longest serving directors include
Mr David Long (Dec 2012) and
Ms Katharine Collins (Sep 2013).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
September 1993
age
32
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
the olympians limited (October 1996)
accountant
-
auditor
-
address
101 new cavendish street, london, W1W 6XH
Bank
-
Legal Advisor
-
the olympians 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 the olympians.
the olympians 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 THE OLYMPIANS. This can take several minutes, an email will notify you when this has completed.
the olympiansCompanies House Filings - See Documents
