the academy of medical royal colleges
the academy of medical royal colleges Company Information
Company Number
03166361
Website
http://aomrc.org.ukRegistered Address
10 dallington street, london, EC1V 0DB
Industry
Specialist medical practice activities
General medical practice activities
Telephone
02074906810
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
-0%
the academy of medical royal colleges Estimated Valuation
Pomanda estimates the enterprise value of THE ACADEMY OF MEDICAL ROYAL COLLEGES at £519.7k based on a Turnover of £1.1m and 0.46x industry multiple (adjusted for size and gross margin).
the academy of medical royal colleges Estimated Valuation
Pomanda estimates the enterprise value of THE ACADEMY OF MEDICAL ROYAL COLLEGES at £0 based on an EBITDA of £-610k and a 3.8x industry multiple (adjusted for size and gross margin).
the academy of medical royal colleges Estimated Valuation
Pomanda estimates the enterprise value of THE ACADEMY OF MEDICAL ROYAL COLLEGES at £8.8m based on Net Assets of £3.5m and 2.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Academy Of Medical Royal Colleges Overview
The Academy Of Medical Royal Colleges is a live company located in london, EC1V 0DB with a Companies House number of 03166361. It operates in the hospital activities sector, SIC Code 86101. Founded in February 1996, it's largest shareholder is unknown. The Academy Of Medical Royal Colleges is a mature, small sized company, Pomanda has estimated its turnover at £1.1m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Academy Of Medical Royal Colleges Health Check
Pomanda's financial health check has awarded The Academy Of Medical Royal Colleges a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£2.4m)
£1.1m - The Academy Of Medical Royal Colleges
£2.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (6.2%)
3% - The Academy Of Medical Royal Colleges
6.2% - Industry AVG
Production
with a gross margin of 42.3%, this company has a comparable cost of product (42.3%)
42.3% - The Academy Of Medical Royal Colleges
42.3% - Industry AVG
Profitability
an operating margin of -58.6% make it less profitable than the average company (8.5%)
-58.6% - The Academy Of Medical Royal Colleges
8.5% - Industry AVG
Employees
with 16 employees, this is below the industry average (29)
16 - The Academy Of Medical Royal Colleges
29 - Industry AVG
Pay Structure
on an average salary of £65.4k, the company has a higher pay structure (£29.8k)
£65.4k - The Academy Of Medical Royal Colleges
£29.8k - Industry AVG
Efficiency
resulting in sales per employee of £70.2k, this is equally as efficient (£71.2k)
£70.2k - The Academy Of Medical Royal Colleges
£71.2k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is earlier than average (31 days)
10 days - The Academy Of Medical Royal Colleges
31 days - Industry AVG
Creditor Days
its suppliers are paid after 26 days, this is quicker than average (34 days)
26 days - The Academy Of Medical Royal Colleges
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Academy Of Medical Royal Colleges
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 237 weeks, this is more cash available to meet short term requirements (60 weeks)
237 weeks - The Academy Of Medical Royal Colleges
60 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.6%, this is a lower level of debt than the average (45.8%)
6.6% - The Academy Of Medical Royal Colleges
45.8% - Industry AVG
THE ACADEMY OF MEDICAL ROYAL COLLEGES financials
The Academy Of Medical Royal Colleges's latest turnover from March 2023 is £1.1 million and the company has net assets of £3.5 million. According to their latest financial statements, The Academy Of Medical Royal Colleges has 16 employees and maintains cash reserves of £1.1 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 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,122,969 | 1,451,085 | 2,181,576 | 1,014,828 | 1,020,055 | 1,368,407 | 1,792,187 | 1,260,297 | 1,511,046 | 1,823,191 | 1,350,007 | 2,344,848 | 4,151,849 | 1,313,909 |
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -604,917 | -126,183 | 1,042,982 | -313,241 | -374,149 | -124,690 | 312,896 | -371,071 | -5,470 | -196,459 | -795,608 | -48,080 | -324,317 | -298,120 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -604,917 | -126,183 | 1,042,982 | -313,241 | -374,149 | -124,690 | 312,896 | -371,071 | -5,470 | -196,459 | -795,608 | -48,080 | -324,317 | -298,120 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -604,917 | -126,183 | 1,042,982 | -313,241 | -374,149 | -124,690 | 312,896 | -371,071 | -5,470 | -196,459 | -795,608 | -48,080 | -324,317 | -298,120 |
| Employee Costs | 1,046,360 | 814,552 | 691,054 | 779,523 | 658,896 | 623,911 | 606,779 | 581,612 | 552,567 | 517,969 | 477,590 | 563,263 | 395,595 | 404,618 |
| Number Of Employees | 16 | 14 | 14 | 15 | 14 | 14 | 14 | 13 | 13 | 10 | 10 | 8 | 8 | 8 |
| EBITDA* |
* 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 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 764,311 | 811,898 | 816,884 | 854,053 | 808,126 | 837,919 | 852,725 | 861,373 | 884,647 | 910,131 | 956,793 | 1,011,562 | 14,368 | 17,572 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 1,784,162 | 1,819,852 | 1,662,723 | 1,460,914 | 1,318,770 | 720,938 | 683,917 | 573,319 | 575,154 | 504,741 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 2,548,473 | 2,631,750 | 2,479,607 | 2,314,967 | 2,126,896 | 1,558,857 | 1,536,642 | 1,434,692 | 1,459,801 | 1,414,872 | 956,793 | 1,011,562 | 14,368 | 17,572 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 32,527 | 280,603 | 223,849 | 321,559 | 34,168 | 120,934 | 485,862 | 167,678 | 287,400 | 227,000 | 7,240 | 94,283 | 33,310 | 12,930 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 23,097 | 16,241 | 45,706 | 25,226 | 32,650 | 18,834 | 44,549 | 24,504 | 45,193 | 207,963 | 40,547 | 38,907 | 23,918 | 76,732 |
| Cash | 1,119,318 | 1,359,280 | 1,503,476 | 1,336,993 | 2,031,058 | 2,253,052 | 2,376,167 | 1,938,098 | 2,371,567 | 2,272,179 | 3,228,169 | 3,921,846 | 5,259,298 | 5,290,377 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,174,942 | 1,656,124 | 1,773,031 | 1,683,778 | 2,097,876 | 2,392,820 | 2,906,578 | 3,130,280 | 2,704,160 | 2,707,142 | 3,275,956 | 4,055,036 | 5,316,526 | 5,380,039 |
| total assets | 3,723,415 | 4,287,874 | 4,252,638 | 3,998,745 | 4,224,772 | 3,951,677 | 4,443,220 | 4,564,972 | 4,163,961 | 4,122,014 | 4,232,749 | 5,066,598 | 5,330,894 | 5,397,611 |
| 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 | 47,198 | 78,005 | 31,846 | 73,843 | 127,967 | 54,890 | 66,787 | 41,863 | 91,396 | 195,915 | 185,016 | 157,149 | 113,646 | 43,509 |
| Group/Directors Accounts | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 197,968 | 91,013 | 132,882 | 879,974 | 738,636 | 164,469 | 556,446 | 1,126,616 | 303,166 | 221,643 | 151,559 | 217,667 | 477,386 | 289,923 |
| total current liabilities | 245,166 | 169,018 | 164,728 | 953,817 | 866,603 | 219,359 | 623,233 | 1,168,479 | 394,562 | 417,558 | 336,575 | 374,816 | 591,032 | 333,432 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 245,166 | 169,018 | 164,728 | 953,817 | 866,603 | 219,359 | 623,233 | 1,168,479 | 394,562 | 417,558 | 336,575 | 374,816 | 591,032 | 333,432 |
| net assets | 3,478,249 | 4,118,856 | 4,087,910 | 3,044,928 | 3,358,169 | 3,732,318 | 3,819,987 | 3,396,493 | 3,769,399 | 3,704,456 | 3,896,174 | 4,691,782 | 4,739,862 | 5,064,179 |
| total shareholders funds | 3,478,249 | 4,118,856 | 4,087,910 | 3,044,928 | 3,358,169 | 3,732,318 | 3,819,987 | 3,396,493 | 3,769,399 | 3,704,456 | 3,896,174 | 4,691,782 | 4,739,862 | 5,064,179 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 47,587 | 37,812 | 39,269 | 27,931 | 29,793 | 29,699 | 25,559 | 23,274 | 27,013 | 48,258 | 56,302 | 65,571 | 5,298 | 12,271 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -241,220 | 27,289 | -77,230 | 279,967 | -72,950 | -390,643 | 338,229 | -140,411 | -102,370 | 387,176 | -85,403 | 133,190 | -32,434 | 89,662 |
| Creditors | -30,807 | 46,159 | -41,997 | -54,124 | 73,077 | -11,897 | 24,924 | -49,533 | -104,519 | 10,899 | 27,867 | 157,149 | 70,137 | 43,509 |
| Accruals and Deferred Income | 106,955 | -41,869 | -747,092 | 141,338 | 574,167 | -391,977 | -570,170 | 823,450 | 81,523 | 70,084 | -66,108 | 217,667 | 187,463 | 289,923 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | 0 | 0 | 0 | 0 | 0 | -14,892 | -16,911 | 0 | 0 | |||||
| Change in Investments | -35,690 | 157,129 | 201,809 | 142,144 | 597,832 | 37,021 | 110,598 | -1,835 | 70,413 | 504,741 | 0 | 0 | 0 | 0 |
| cash flow from investments | 35,690 | -157,129 | -201,809 | -142,144 | -597,832 | -51,913 | -127,509 | 1,835 | -70,413 | |||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from financing | -35,690 | 157,129 | 0 | 0 | 0 | 37,021 | 110,598 | -1,835 | 70,413 | 4,741 | 0 | 4,739,862 | 0 | 5,362,299 |
| cash and cash equivalents | ||||||||||||||
| cash | -239,962 | -144,196 | 166,483 | -694,065 | -221,994 | -123,115 | 438,069 | -433,469 | 99,388 | -955,990 | -693,677 | 3,921,846 | -31,079 | 5,290,377 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -239,962 | -144,196 | 166,483 | -694,065 | -221,994 | -123,115 | 438,069 | -433,469 | 99,388 | -955,990 | -693,677 | 3,921,846 | -31,079 | 5,290,377 |
the academy of medical royal colleges Credit Report and Business Information
The Academy Of Medical Royal Colleges Competitor Analysis
Perform a competitor analysis for the academy of medical royal colleges by selecting its closest rivals and benchmarking them against 12 key performance metrics.
the academy of medical royal colleges Ownership
THE ACADEMY OF MEDICAL ROYAL COLLEGES group structure
The Academy Of Medical Royal Colleges has no subsidiary companies.
Ultimate parent company
THE ACADEMY OF MEDICAL ROYAL COLLEGES
03166361
the academy of medical royal colleges directors
The Academy Of Medical Royal Colleges currently has 8 directors. The longest serving directors include Mrs Sarah Harkness (Nov 2018) and Professor Andrew Eder (Apr 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Sarah Harkness | England | 61 years | Nov 2018 | - | Director |
| Professor Andrew Eder | 60 years | Apr 2022 | - | Director | |
| Mr David Stout | 62 years | Dec 2022 | - | Director | |
| Mr Graham Smith | 66 years | Dec 2022 | - | Director | |
| Dr Daniele Bryden | England | 57 years | May 2023 | - | Director |
| Dr Jeanette Dickson | 55 years | Jul 2023 | - | Director | |
| Dr Bernard Chang | England | 55 years | Nov 2023 | - | Director |
| Prof Kamila Hawthorne | England | 64 years | Dec 2023 | - | Director |
P&L
March 2023turnover
1.1m
-23%
operating profit
-657.6k
0%
gross margin
42.3%
-6.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
3.5m
-0.16%
total assets
3.7m
-0.13%
cash
1.1m
-0.18%
net assets
Total assets minus all liabilities
Similar Companies
the academy of medical royal colleges company details
company number
03166361
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
86101 - Hospital activities
86220 - Specialist medical practice activities
86210 - General medical practice activities
incorporation date
February 1996
age
28
accounts
Small Company
ultimate parent company
previous names
charis (53) limited (June 1996)
incorporated
UK
address
10 dallington street, london, EC1V 0DB
last accounts submitted
March 2023
the academy of medical royal colleges 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 1 charges/mortgages relating to the academy of medical royal colleges. Currently there are 1 open charges and 0 have been satisfied in the past.
the academy of medical royal colleges Companies House Filings - See Documents
| date | description | view/download |
|---|
