academy education limited

academy education limited Company Information

Share ACADEMY EDUCATION LIMITED
Live (In Liquidation)
MatureSmallLow

Company Number

03216119

Industry

Hairdressing and other beauty treatment

 

Other personal service activities n.e.c.

 
View All 

Shareholders

giltpride ltd

Group Structure

View All

Contact

Registered Address

suite 2, the brentano suite, solar house, 915 high road, london, N12 8QJ

academy education limited Estimated Valuation

£563.7k

Pomanda estimates the enterprise value of ACADEMY EDUCATION LIMITED at £563.7k based on a Turnover of £812k and 0.69x industry multiple (adjusted for size and gross margin).

academy education limited Estimated Valuation

£0

Pomanda estimates the enterprise value of ACADEMY EDUCATION LIMITED at £0 based on an EBITDA of £-352 and a 3.89x industry multiple (adjusted for size and gross margin).

academy education limited Estimated Valuation

£207.6k

Pomanda estimates the enterprise value of ACADEMY EDUCATION LIMITED at £207.6k based on Net Assets of £64.4k and 3.22x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Academy Education Limited Overview

Academy Education Limited is a live company located in 915 high road, N12 8QJ with a Companies House number of 03216119. It operates in the technical and vocational secondary education sector, SIC Code 85320. Founded in June 1996, it's largest shareholder is giltpride ltd with a 100% stake. Academy Education Limited is a mature, small sized company, Pomanda has estimated its turnover at £812k with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Academy Education Limited Health Check

Pomanda's financial health check has awarded Academy Education Limited a 3 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 Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £812k, make it larger than the average company (£476.2k)

£812k - Academy Education Limited

£476.2k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a faster rate (0.4%)

1% - Academy Education Limited

0.4% - Industry AVG

production

Production

with a gross margin of 36.9%, this company has a higher cost of product (63%)

36.9% - Academy Education Limited

63% - Industry AVG

profitability

Profitability

an operating margin of 0% make it less profitable than the average company (2.5%)

0% - Academy Education Limited

2.5% - Industry AVG

employees

Employees

with 9 employees, this is similar to the industry average (10)

9 - Academy Education Limited

10 - Industry AVG

paystructure

Pay Structure

on an average salary of £22.9k, the company has an equivalent pay structure (£22.9k)

£22.9k - Academy Education Limited

£22.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £90.2k, this is more efficient (£56k)

£90.2k - Academy Education Limited

£56k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 195 days, this is later than average (30 days)

195 days - Academy Education Limited

30 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 220 days, this is slower than average (67 days)

220 days - Academy Education Limited

67 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Academy Education Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Academy Education Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 85.6%, this is a higher level of debt than the average (65.4%)

85.6% - Academy Education Limited

65.4% - Industry AVG

ACADEMY EDUCATION LIMITED financials

EXPORTms excel logo

Academy Education Limited's latest turnover from July 2022 is estimated at £812 thousand and the company has net assets of £64.4 thousand. According to their latest financial statements, Academy Education Limited has 9 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover811,970565,5891,205,936796,3111,123,5771,084,034730,847789,292740,322705,679798,709828,721801,506919,781
Other Income Or Grants00000000000000
Cost Of Sales512,460338,516712,871477,309658,701634,013696,347718,292445,541277,270276,773275,948245,173262,762
Gross Profit299,510227,073493,064319,002464,876450,02134,50071,000294,781428,409521,936552,773556,333657,019
Admin Expenses299,862223,356320,248319,292506,447535,8382,2771,838,004128,010340,975421,064402,646387,003487,507
Operating Profit-3523,717172,816-290-41,571-85,81732,223-1,767,004166,77187,434100,872150,127169,330169,512
Interest Payable000001428736802093592881,9800508
Interest Receivable00000000000000
Pre-Tax Profit-3523,717172,816-290-41,571-85,95931,350-1,767,684166,56287,075100,584148,147169,330169,004
Tax0-706-32,83500000000000
Profit After Tax-3523,011139,981-290-41,571-85,95931,350-1,767,684166,56287,075100,584148,147169,330169,004
Dividends Paid0000000550,000000000
Retained Profit-3523,011139,981-290-41,571-85,95931,350-2,317,684166,56287,075100,584148,147169,330169,004
Employee Costs205,681179,458199,208261,533279,848272,733196,428205,337216,708204,545229,143245,649240,1760
Number Of Employees9891213139910101112120
EBITDA*-3523,717172,816-290-41,571-85,81732,223-1,767,004166,77187,434100,872150,127169,330169,512

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets00000000000000
Intangible Assets00000000000000
Investments & Other00000000011000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets00000000011000
Stock & work in progress00000000011,0007,17013,10017,9568,400
Trade Debtors435,820308,232474,463249,893246,093216,572000001,8851,68020,543
Group Debtors000000198,923324,2872,766,3172,586,9422,399,3162,272,7182,117,0071,908,671
Misc Debtors12,37427,2211,03800032,36052,64144,34164,395112,545110,676103,075107,728
Cash0000000002,568483001
misc current assets00000000000000
total current assets448,194335,453475,501249,893246,093216,572231,283376,9282,810,6582,664,9052,519,0792,398,4092,239,7182,045,343
total assets448,194335,453475,501249,893246,093216,572231,283376,9282,810,6582,664,9062,519,0802,398,4092,239,7182,045,343
Bank overdraft0000004,53610,2839,992055,43435,55928,03918,340
Bank loan00000000000000
Trade Creditors 309,481188,817324,658280,976322,273240,12415,558014,86538,18488,46651,34683,604100,336
Group/Directors Accounts00000000162,22411000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities000000161,489348,292287,540359,246292,780329,688294,407262,237
total current liabilities309,481188,817324,658280,976322,273240,124181,583358,575474,621397,431436,681416,593406,050380,913
loans00000000098,0000000
hp & lease commitments00000000000000
Accruals and Deferred Income3,7999,6975,6792,3861,75012,80700000000
other liabilities70,49472,16783,40344,7510000000000
provisions00000000000000
total long term liabilities74,29381,86489,08247,1371,75012,80700098,0000000
total liabilities383,774270,681413,740328,113324,023252,931181,583358,575474,621495,431436,681416,593406,050380,913
net assets64,42064,77261,761-78,220-77,930-36,35949,70018,3532,336,0372,169,4752,082,3991,981,8161,833,6681,664,430
total shareholders funds64,42064,77261,761-78,220-77,930-36,35949,70018,3532,336,0372,169,4752,082,3991,981,8161,833,6681,664,430
Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit-3523,717172,816-290-41,571-85,81732,223-1,767,004166,77187,434100,872150,127169,330169,512
Depreciation00000000000000
Amortisation00000000000000
Tax0-706-32,83500000000000
Stock00000000-11,0003,830-5,930-4,8569,5568,400
Debtors112,741-140,048225,6083,80029,521-14,711-145,645-2,433,730159,321139,476126,582163,517184,8202,036,942
Creditors120,664-135,84143,682-41,29782,149224,56615,558-14,865-23,319-50,28237,120-32,258-16,732100,336
Accruals and Deferred Income-5,8984,0183,293636-11,057-148,682-186,80360,752-71,70666,466-36,90835,28132,170262,237
Deferred Taxes & Provisions00000000000000
Cash flow from operations1,67311,236-38,652-44,75104,7786,623712,613-76,575-39,688-19,568-5,511-9,608-1,513,257
Investing Activities
capital expenditure00000000000000
Change in Investments00000000-101000
cash flow from investments0000000010-1000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts0000000-162,224162,22301000
Other Short Term Loans 00000000000000
Long term loans00000000-98,00098,0000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities-1,673-11,23638,65244,7510000000000
share issue00000-100-3001-11-921,495,426
interest00000-142-873-680-209-359-288-1,9800-508
cash flow from financing-1,673-11,23638,65244,7510-242-876-162,90464,01497,642-288-1,979-921,494,918
cash and cash equivalents
cash00000000-2,5682,5201830-11
overdraft00000-4,536-5,7472919,992-55,43419,8757,5209,69918,340
change in cash000004,5365,747-291-12,56057,954-19,857-7,490-9,700-18,339

academy education 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 academy education limited. Get real-time insights into academy education 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

Academy Education Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for academy education limited by selecting its closest rivals, whether from the EDUCATION sector, other small companies, companies in N12 area or any other competitors across 12 key performance metrics.

academy education limited Ownership

ACADEMY EDUCATION LIMITED group structure

Academy Education Limited has no subsidiary companies.

Ultimate parent company

2 parents

ACADEMY EDUCATION LIMITED

03216119

ACADEMY EDUCATION LIMITED Shareholders

giltpride ltd 100%

academy education limited directors

Academy Education Limited currently has 2 directors. The longest serving directors include Mr Alan Hemmings (Jun 1996) and Mr Edward Hemmings (May 2011).

officercountryagestartendrole
Mr Alan Hemmings80 years Jun 1996- Director
Mr Edward Hemmings52 years May 2011- Director

P&L

July 2022

turnover

812k

+44%

operating profit

-352

0%

gross margin

36.9%

-8.12%

turnover

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

Balance Sheet

July 2022

net assets

64.4k

-0.01%

total assets

448.2k

+0.34%

cash

0

0%

net assets

Total assets minus all liabilities

academy education limited company details

company number

03216119

Type

Private limited with Share Capital

industry

96020 - Hairdressing and other beauty treatment

96090 - Other personal service activities n.e.c.

93130 - Fitness facilities

incorporation date

June 1996

age

29

incorporated

UK

ultimate parent company

accounts

Micro-Entity Accounts

last accounts submitted

July 2022

previous names

N/A

accountant

-

auditor

-

address

suite 2, the brentano suite, solar house, 915 high road, london, N12 8QJ

Bank

HSBC BANK PLC, HSBC BANK PLC, HSBC BANK PLC

Legal Advisor

-

academy education 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 academy education limited. Currently there are 2 open charges and 0 have been satisfied in the past.

academy education 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 ACADEMY EDUCATION LIMITED. This can take several minutes, an email will notify you when this has completed.

academy education limited Companies House Filings - See Documents

datedescriptionview/download