Pomanda estimates the enterprise value of ETERNITY LIMITED at £767k based on a Turnover of £241.2k and 3.18x industry multiple (adjusted for size and gross margin).
eternity limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ETERNITY LIMITED at £0 based on an EBITDA of £-223.3k and a 6.19x industry multiple (adjusted for size and gross margin).
eternity limitedEstimated Valuation
£2.4m
Pomanda estimates the enterprise value of ETERNITY LIMITED at £2.4m based on Net Assets of £1.4m and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eternity LimitedOverview
Eternity Limited is a live company located in avon, BS23 1NF with a Companies House number of 03101800. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in September 1995, it's largest shareholder is
louis costa macrides
with a 50% stake. Eternity Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£241.2k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Eternity Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £241.2k, make it smaller than the average company (£847k)
£241.2k - Eternity Limited
£847k - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (2.8%)
31% - Eternity Limited
2.8% - Industry AVG
Production
with a gross margin of 72.5%, this company has a comparable cost of product (72.5%)
72.5% - Eternity Limited
72.5% - Industry AVG
Profitability
an operating margin of -92.5% make it less profitable than the average company (27.7%)
-92.5% - Eternity Limited
27.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Eternity Limited
4 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
£31.9k - Eternity Limited
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £120.6k, this is less efficient (£181.4k)
£120.6k - Eternity Limited
£181.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Eternity Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 155 days, this is slower than average (34 days)
155 days - Eternity Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eternity Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 305 weeks, this is more cash available to meet short term requirements (12 weeks)
305 weeks - Eternity Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.6%, this is a lower level of debt than the average (68%)
4.6% - Eternity Limited
68% - Industry AVG
ETERNITY LIMITED financials
EXPORT
Eternity Limited's latest turnover from September 2023 is estimated at £241.2 thousand and the company has net assets of £1.4 million. According to their latest financial statements, Eternity Limited has 2 employees and maintains cash reserves of £384.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
241,241
215,705
188,107
106,622
109,274
99,800
101,628
186,909
284,968
171,805
203,546
263,058
248,005
289,013
Other Income Or Grants
Cost Of Sales
66,415
61,392
57,681
30,625
33,587
27,303
26,380
49,703
96,433
63,434
70,834
89,540
83,244
93,873
Gross Profit
174,826
154,312
130,425
75,997
75,687
72,496
75,248
137,206
188,535
108,371
132,713
173,517
164,761
195,140
Admin Expenses
398,101
-229,830
69,010
53,413
70,699
45,123
-4,269
-566,780
189,958
43,297
206,686
198,749
169,288
235,004
-537,825
Operating Profit
-223,275
384,142
61,415
22,584
4,988
27,373
79,517
703,986
-1,423
65,074
-73,973
-25,232
-4,527
-39,864
537,825
Interest Payable
13,746
4,389
4,389
Interest Receivable
19,260
7,501
290
253
1,808
1,798
756
39
514
421
372
282
235
398
265
Pre-Tax Profit
-204,015
391,643
61,705
22,837
6,796
29,172
80,273
690,279
-909
65,495
-73,601
-29,339
-8,680
-39,466
538,090
Tax
-74,412
-11,724
-4,339
-1,291
-5,543
-15,252
-53,240
-13,754
-150,665
Profit After Tax
-204,015
317,231
49,981
18,498
5,505
23,629
65,021
637,039
-909
51,741
-73,601
-29,339
-8,680
-39,466
387,425
Dividends Paid
Retained Profit
-204,015
317,231
49,981
18,498
5,505
23,629
65,021
637,039
-909
51,741
-73,601
-29,339
-8,680
-39,466
387,425
Employee Costs
63,841
61,431
56,830
55,524
57,291
54,777
51,985
53,200
53,110
50,788
48,366
48,822
47,944
73,339
Number Of Employees
2
2
2
2
2
2
2
2
2
2
2
2
2
3
EBITDA*
-223,275
384,142
61,415
22,584
4,988
27,373
79,517
703,986
6,398
74,275
-63,148
56,961
84,041
54,602
637,481
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
44,320
52,141
61,342
772,657
918,336
952,380
994,304
Intangible Assets
45,000
90,000
135,000
Investments & Other
1,037,500
1,037,500
744,508
744,508
744,508
744,508
737,500
725,000
725,000
1,725,000
1,725,000
225,000
Debtors (Due After 1 year)
Total Fixed Assets
1,037,500
1,037,500
744,508
744,508
744,508
744,508
737,500
725,000
769,320
1,777,141
1,786,342
997,657
963,336
1,042,380
1,129,304
Stock & work in progress
3,225
9,725
8,650
12,935
Trade Debtors
939
580
615
2,416
14,596
3,696
5,162
726
11,002
12,581
19,170
Group Debtors
Misc Debtors
73,044
82,108
86,373
87,026
90,501
79,487
79,141
54,944
Cash
384,068
349,642
317,132
263,434
242,666
239,437
240,068
364,651
114,353
91,283
77,022
71,907
40,939
53,226
106,040
misc current assets
total current assets
457,112
431,750
403,505
351,399
333,747
319,539
321,625
419,595
128,949
94,979
82,184
75,858
61,666
74,457
138,145
total assets
1,494,612
1,469,250
1,148,013
1,095,907
1,078,255
1,064,047
1,059,125
1,144,595
898,269
1,872,120
1,868,526
1,073,515
1,025,002
1,116,837
1,267,449
Bank overdraft
Bank loan
Trade Creditors
28,264
28,108
28,071
28,071
28,413
28,119
31,193
28,107
170,555
141,773
175,833
320,736
207,484
262,819
299,715
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
37,211
28,150
26,321
24,196
24,700
16,291
30,335
195,585
total current liabilities
65,475
56,258
54,392
52,267
53,113
44,410
61,528
223,692
170,555
141,773
175,833
320,736
207,484
262,819
299,715
loans
135,036
hp & lease commitments
Accruals and Deferred Income
other liabilities
442,135
443,683
457,622
339,730
343,200
478,337
550,495
provisions
2,816
2,140
1,589
2,542
2,718
2,866
27,719
29,811
total long term liabilities
2,816
2,140
1,589
444,677
446,401
460,488
339,730
478,236
506,056
580,306
total liabilities
68,291
58,398
54,392
52,267
53,113
44,410
63,117
223,692
615,232
588,174
636,321
660,466
685,720
768,875
880,021
net assets
1,426,321
1,410,852
1,093,621
1,043,640
1,025,142
1,019,637
996,008
920,903
283,037
1,283,946
1,232,205
413,049
339,282
347,962
387,428
total shareholders funds
1,426,321
1,410,852
1,093,621
1,043,640
1,025,142
1,019,637
996,008
920,903
283,037
1,283,946
1,232,205
413,049
339,282
347,962
387,428
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-223,275
384,142
61,415
22,584
4,988
27,373
79,517
703,986
-1,423
65,074
-73,973
-25,232
-4,527
-39,864
537,825
Depreciation
7,821
9,201
10,825
37,193
43,568
49,466
54,656
Amortisation
45,000
45,000
45,000
45,000
Tax
-74,412
-11,724
-4,339
-1,291
-5,543
-15,252
-53,240
-13,754
-150,665
Stock
-3,225
-6,500
1,075
-4,285
12,935
Debtors
-9,064
-4,265
-1,592
-3,116
10,979
-1,455
26,613
40,348
10,900
-1,466
4,436
-10,276
-1,579
-6,589
19,170
Creditors
156
37
-342
294
-3,074
3,086
-142,448
28,782
-34,060
-144,903
113,252
-55,335
-36,896
299,715
Accruals and Deferred Income
9,061
1,829
2,125
-504
8,409
-14,044
-165,250
195,585
Deferred Taxes & Provisions
676
2,140
-1,589
1,589
-2,542
-176
-148
2,866
-27,719
-2,092
29,811
Cash flow from operations
-204,318
318,001
53,408
20,515
1,421
4,578
-122,923
660,993
24,104
27,779
-206,396
186,989
1,491
26,488
784,237
Investing Activities
capital expenditure
44,320
700,490
108,486
-9,524
-7,542
-1,228,960
Change in Investments
292,992
7,008
12,500
-1,000,000
1,500,000
225,000
cash flow from investments
-292,992
-7,008
-12,500
44,320
1,000,000
-799,510
-116,514
-9,524
-7,542
-1,228,960
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-135,036
135,036
Hire Purchase and Lease Commitments
other long term liabilities
-442,135
-1,548
-13,939
117,892
-3,470
-135,137
-72,158
550,495
share issue
219,484
10,084
827
-1,000,000
892,757
103,106
3
interest
19,260
7,501
290
253
1,808
1,798
756
-13,707
514
421
372
-4,107
-4,154
398
265
cash flow from financing
238,744
7,501
290
253
1,808
1,798
10,840
-455,015
-1,001,034
-13,518
1,011,021
-39,507
-4,255
-71,760
550,763
cash and cash equivalents
cash
34,426
32,510
53,698
20,768
3,229
-631
-124,583
250,298
23,070
14,261
5,115
30,968
-12,287
-52,814
106,040
overdraft
change in cash
34,426
32,510
53,698
20,768
3,229
-631
-124,583
250,298
23,070
14,261
5,115
30,968
-12,287
-52,814
106,040
eternity 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 eternity limited. Get real-time insights into eternity limited's credit score, group structure and payment trends.
Perform a competitor analysis for eternity limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BS23 area or any other competitors across 12 key performance metrics.
eternity limited Ownership
ETERNITY LIMITED group structure
Eternity Limited has no subsidiary companies.
Ultimate parent company
ETERNITY LIMITED
03101800
ETERNITY LIMITED Shareholders
The largest shareholders in Eternity Limited include Louis Costa Macrides and Andreas Costa Macrides.
louis costa macrides
50%
andreas costa macrides
50%
eternity limited directors
Eternity Limited currently has 2 directors.
The longest serving directors include
Mr Andreas MacRides (Sep 1995) and
Mr Louis MacRides (Sep 1995).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
September 1995
age
30
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
FOUR FIFTY PARTNERSHIP
auditor
-
address
34 boulevard, weston super mare, avon, BS23 1NF
Bank
-
Legal Advisor
-
eternity 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 7 charges/mortgages relating to eternity limited. Currently there are 6 open charges and 1 have been satisfied in the past.
eternity 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 ETERNITY LIMITED. This can take several minutes, an email will notify you when this has completed.
eternity limitedCompanies House Filings - See Documents
