a k industries limited Company Information
Company Number
03121038
Website
www.aki.co.ukRegistered Address
foxwood court, rotherwas industrial estate, hereford, HR2 6JQ
Industry
Manufacture of other plastic products
Telephone
01432375100
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
a k industries holdings limited 100%
a k industries limited Estimated Valuation
The estimated valuation range for a k industries limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £2.3m to £7.4m
a k industries limited Estimated Valuation
The estimated valuation range for a k industries limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £2.3m to £7.4m
a k industries limited Estimated Valuation
The estimated valuation range for a k industries limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £2.3m to £7.4m
Get a detailed valuation report, edit figures and unlock valuation multiples.
A K Industries Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
A K Industries Limited Overview
A K Industries Limited is a live company located in hereford, HR2 6JQ with a Companies House number of 03121038. It operates in the manufacture of other plastic products sector, SIC Code 22290. Founded in November 1995, it's largest shareholder is a k industries holdings limited with a 100% stake. A K Industries Limited is a mature, mid sized company, Pomanda has estimated its turnover at £6.6m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
A K Industries Limited Health Check
Pomanda's financial health check has awarded A K Industries Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
4 Weak
Size
annual sales of £6.6m, make it smaller than the average company (£15.2m)
£6.6m - A K Industries Limited
£15.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (6.4%)
- A K Industries Limited
6.4% - Industry AVG
Production
with a gross margin of 22.1%, this company has a comparable cost of product (26.7%)
22.1% - A K Industries Limited
26.7% - Industry AVG
Profitability
an operating margin of 6.5% make it as profitable than the average company (6%)
6.5% - A K Industries Limited
6% - Industry AVG
Employees
with 63 employees, this is below the industry average (94)
63 - A K Industries Limited
94 - Industry AVG
Pay Structure
on an average salary of £21.1k, the company has a lower pay structure (£35.9k)
£21.1k - A K Industries Limited
£35.9k - Industry AVG
Efficiency
resulting in sales per employee of £105k, this is less efficient (£163.4k)
£105k - A K Industries Limited
£163.4k - Industry AVG
Debtor Days
it gets paid by customers after 65 days, this is near the average (56 days)
65 days - A K Industries Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 34 days, this is quicker than average (42 days)
34 days - A K Industries Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 38 days, this is less than average (60 days)
38 days - A K Industries Limited
60 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 80 weeks, this is more cash available to meet short term requirements (13 weeks)
80 weeks - A K Industries Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 28.1%, this is a lower level of debt than the average (43.3%)
28.1% - A K Industries Limited
43.3% - Industry AVG
a k industries limited Credit Report and Business Information
A K Industries Limited Competitor Analysis
Perform a competitor analysis for a k industries limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
a k industries limited Ownership
A K INDUSTRIES LIMITED group structure
A K Industries Limited has 1 subsidiary company.
Ultimate parent company
1 parent
A K INDUSTRIES LIMITED
03121038
1 subsidiary
a k industries limited directors
A K Industries Limited currently has 4 directors. The longest serving directors include Mr Allen Green (Feb 1996) and Mr Samuel Green (Feb 2012).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Allen Green | 72 years | Feb 1996 | - | Director | |
Mr Samuel Green | United Kingdom | 40 years | Feb 2012 | - | Director |
Mr Alastair Green | United Kingdom | 41 years | Feb 2012 | - | Director |
Mr Jonathan Reynolds | 54 years | Dec 2015 | - | Director |
A K INDUSTRIES LIMITED financials
A K Industries Limited's latest turnover from March 2023 is £6.6 million and the company has net assets of £4.1 million. According to their latest financial statements, A K Industries Limited has 63 employees and maintains cash reserves of £2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 6,616,965 | 7,355,637 | ||||||||||||
Other Income Or Grants | 0 | 0 | ||||||||||||
Cost Of Sales | 5,153,147 | 5,385,622 | ||||||||||||
Gross Profit | 1,463,818 | 1,970,015 | ||||||||||||
Admin Expenses | 1,036,262 | 938,902 | ||||||||||||
Operating Profit | 427,556 | 1,031,113 | ||||||||||||
Interest Payable | 8,142 | 10,024 | ||||||||||||
Interest Receivable | 3,758 | 3,100 | ||||||||||||
Pre-Tax Profit | 423,172 | 1,024,189 | ||||||||||||
Tax | -45,970 | -74,544 | ||||||||||||
Profit After Tax | 377,202 | 949,645 | ||||||||||||
Dividends Paid | 40,000 | 153,500 | ||||||||||||
Retained Profit | 337,202 | 796,145 | ||||||||||||
Employee Costs | 1,329,375 | 1,358,125 | ||||||||||||
Number Of Employees | 63 | 62 | 55 | 56 | 57 | 54 | 65 | 72 | ||||||
EBITDA* | 730,279 | 1,291,267 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 1,420,054 | 1,160,419 | 854,865 | 787,376 | 602,801 | 507,682 | 406,013 | 515,404 | 508,604 | 462,670 | 349,668 | 421,106 | 438,658 | 442,506 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 3,293 | 3,293 | 3,293 | 3,293 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,423,347 | 1,163,712 | 858,158 | 790,669 | 602,802 | 507,683 | 406,014 | 515,405 | 508,605 | 462,671 | 349,669 | 421,107 | 438,659 | 442,507 |
Stock & work in progress | 548,870 | 634,477 | 710,589 | 605,802 | 618,164 | 455,729 | 388,030 | 450,775 | 387,213 | 485,815 | 430,066 | 665,741 | 636,582 | 566,558 |
Trade Debtors | 1,187,061 | 1,337,966 | 1,076,189 | 864,668 | 1,059,170 | 823,768 | 1,056,860 | 952,296 | 1,469,473 | 1,244,621 | 615,965 | 1,005,965 | 1,382,107 | 1,200,743 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 661,110 | 589,610 | 529,610 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 611,254 | 541,707 | 299,689 | 397,027 | 349,238 | 289,405 | 94,780 | 99,286 | 0 | 0 | 912,758 | 0 | 0 | 0 |
Cash | 1,990,075 | 2,011,726 | 1,531,719 | 969,856 | 684,856 | 671,644 | 702,447 | 424,431 | 469,146 | 545,674 | 441,668 | 619,599 | 520,803 | 589,344 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 4,337,260 | 4,525,876 | 3,618,186 | 2,837,353 | 2,711,428 | 2,901,656 | 2,831,727 | 2,456,398 | 2,325,832 | 2,276,110 | 2,400,457 | 2,291,305 | 2,539,492 | 2,356,645 |
total assets | 5,760,607 | 5,689,588 | 4,476,344 | 3,628,022 | 3,314,230 | 3,409,339 | 3,237,741 | 2,971,803 | 2,834,437 | 2,738,781 | 2,750,126 | 2,712,412 | 2,978,151 | 2,799,152 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 490,457 | 566,020 | 404,799 | 335,032 | 468,237 | 309,934 | 441,051 | 466,113 | 742,133 | 1,017,557 | 633,853 | 685,951 | 1,095,862 | 929,276 |
Group/Directors Accounts | 40,000 | 125,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 50,264 | 76,865 | 84,865 | 70,495 | 75,056 | 82,316 | 55,717 | 54,773 | 37,302 | 20,672 | 22,675 | 0 | 0 | 0 |
other current liabilities | 709,794 | 798,128 | 596,238 | 521,328 | 462,670 | 283,298 | 334,877 | 223,173 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 1,290,515 | 1,566,013 | 1,185,902 | 926,855 | 1,005,963 | 675,548 | 831,645 | 744,059 | 779,435 | 1,038,229 | 656,528 | 685,951 | 1,095,862 | 929,276 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 32,540 | 82,804 | 169,002 | 145,139 | 189,819 | 139,875 | 89,191 | 136,108 | 128,878 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,654 | 43,462 | 0 | 6,189 |
provisions | 296,404 | 236,825 | 113,639 | 74,398 | 42,421 | 19,842 | 50,373 | 57,889 | 66,742 | 54,419 | 16,572 | 24,878 | 21,178 | 13,845 |
total long term liabilities | 328,944 | 319,629 | 282,641 | 219,537 | 232,240 | 159,717 | 139,564 | 193,997 | 195,620 | 54,419 | 37,226 | 68,340 | 21,178 | 20,034 |
total liabilities | 1,619,459 | 1,885,642 | 1,468,543 | 1,146,392 | 1,238,203 | 835,265 | 971,209 | 938,056 | 975,055 | 1,092,648 | 693,754 | 754,291 | 1,117,040 | 949,310 |
net assets | 4,141,148 | 3,803,946 | 3,007,801 | 2,481,630 | 2,076,027 | 2,574,074 | 2,266,532 | 2,033,747 | 1,859,382 | 1,646,133 | 2,056,372 | 1,958,121 | 1,861,111 | 1,849,842 |
total shareholders funds | 4,141,148 | 3,803,946 | 3,007,801 | 2,481,630 | 2,076,027 | 2,574,074 | 2,266,532 | 2,033,747 | 1,859,382 | 1,646,133 | 2,056,372 | 1,958,121 | 1,861,111 | 1,849,842 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 427,556 | 1,031,113 | ||||||||||||
Depreciation | 302,723 | 260,154 | 234,211 | 196,226 | 180,365 | 154,920 | 149,523 | 146,361 | 146,466 | 153,028 | 172,621 | 159,188 | 162,563 | 149,313 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -45,970 | -74,544 | ||||||||||||
Stock | -85,607 | -76,112 | 104,787 | -12,362 | 162,435 | 67,699 | -62,745 | 63,562 | -98,602 | 55,749 | -235,675 | 29,159 | 70,024 | 566,558 |
Debtors | -81,358 | 503,795 | 114,183 | -146,713 | -365,875 | 33,033 | 160,058 | 111,719 | 224,852 | -284,102 | 522,758 | -376,142 | 181,364 | 1,200,743 |
Creditors | -75,563 | 161,221 | 69,767 | -133,205 | 158,303 | -131,117 | -25,062 | -276,020 | -275,424 | 383,704 | -52,098 | -409,911 | 166,586 | 929,276 |
Accruals and Deferred Income | -88,334 | 201,890 | 74,910 | 58,658 | 179,372 | -51,579 | 111,704 | 223,173 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 59,579 | 123,186 | 39,241 | 31,977 | 22,579 | -30,531 | -7,516 | -8,853 | 12,323 | 37,847 | -8,306 | 3,700 | 7,333 | 13,845 |
Cash flow from operations | 746,956 | 1,275,337 | ||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 3,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -85,000 | 25,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | -76,865 | -94,198 | 38,233 | -49,241 | 42,684 | 77,283 | -45,973 | 24,701 | 145,508 | -2,003 | 22,675 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,654 | -22,808 | 43,462 | -6,189 | 6,189 |
share issue | ||||||||||||||
interest | -4,384 | -6,924 | ||||||||||||
cash flow from financing | -166,249 | -76,122 | ||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -21,651 | 480,007 | 561,863 | 285,000 | 13,212 | -30,803 | 278,016 | -44,715 | -76,528 | 104,006 | -177,931 | 98,796 | -68,541 | 589,344 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -21,651 | 480,007 | 561,863 | 285,000 | 13,212 | -30,803 | 278,016 | -44,715 | -76,528 | 104,006 | -177,931 | 98,796 | -68,541 | 589,344 |
P&L
March 2023turnover
6.6m
-10%
operating profit
427.6k
-59%
gross margin
22.2%
-17.4%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
4.1m
+0.09%
total assets
5.8m
+0.01%
cash
2m
-0.01%
net assets
Total assets minus all liabilities
a k industries limited company details
company number
03121038
Type
Private limited with Share Capital
industry
22290 - Manufacture of other plastic products
incorporation date
November 1995
age
29
accounts
Full Accounts
ultimate parent company
previous names
broomco (1017) limited (January 1996)
incorporated
UK
address
foxwood court, rotherwas industrial estate, hereford, HR2 6JQ
last accounts submitted
March 2023
a k industries 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 2 charges/mortgages relating to a k industries limited. Currently there are 1 open charges and 1 have been satisfied in the past.
a k industries limited Companies House Filings - See Documents
date | description | view/download |
---|