3sun academy limited
3sun academy limited Company Information
Company Number
03398155
Next Accounts
Feb 2025
Shareholders
3sun group ltd
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
27 great west road, brentford, TW8 9BW
Website
www.3sun.co.uk3sun academy limited Estimated Valuation
Pomanda estimates the enterprise value of 3SUN ACADEMY LIMITED at £62 based on a Turnover of £117 and 0.53x industry multiple (adjusted for size and gross margin).
3sun academy limited Estimated Valuation
Pomanda estimates the enterprise value of 3SUN ACADEMY LIMITED at £0 based on an EBITDA of £-8.3k and a 4.29x industry multiple (adjusted for size and gross margin).
3sun academy limited Estimated Valuation
Pomanda estimates the enterprise value of 3SUN ACADEMY LIMITED at £0 based on Net Assets of £-1.2m and 2.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
3sun Academy Limited Overview
3sun Academy Limited is a dissolved company that was located in brentford, TW8 9BW with a Companies House number of 03398155. It operated in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 1997, it's largest shareholder was 3sun group ltd with a 100% stake. The last turnover for 3sun Academy Limited was estimated at £117.9.
Upgrade for unlimited company reports & a free credit check
3sun Academy Limited Health Check
Pomanda's financial health check has awarded 3Sun Academy Limited a 1 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
1 Strong
2 Regular
6 Weak
Size
annual sales of £117.9, make it smaller than the average company (£397.7k)
- 3sun Academy Limited
£397.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -94%, show it is growing at a slower rate (3.3%)
- 3sun Academy Limited
3.3% - Industry AVG
Production
with a gross margin of 60%, this company has a comparable cost of product (60%)
- 3sun Academy Limited
60% - Industry AVG
Profitability
an operating margin of -7056.9% make it less profitable than the average company (8.9%)
- 3sun Academy Limited
8.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- 3sun Academy Limited
4 - Industry AVG
Pay Structure
on an average salary of £47.7k, the company has an equivalent pay structure (£47.7k)
- 3sun Academy Limited
£47.7k - Industry AVG
Efficiency
resulting in sales per employee of £117.9, this is less efficient (£113k)
- 3sun Academy Limited
£113k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- 3sun Academy Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 201 days, this is slower than average (32 days)
- 3sun Academy Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- 3sun Academy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 3sun Academy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3587.1%, this is a higher level of debt than the average (55.9%)
3587.1% - 3sun Academy Limited
55.9% - Industry AVG
3SUN ACADEMY LIMITED financials
3Sun Academy Limited's latest turnover from June 2022 is estimated at £118 and the company has net assets of -£1.2 million. According to their latest financial statements, we estimate that 3Sun Academy Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2022 | Jun 2021 | Jun 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 467,620 | 1,103,887 | 1,103,564 | 556,690 | 564,309 | 273,325 | 177,332 | |||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Cost Of Sales | 247,932 | 640,284 | 729,095 | 323,152 | 304,658 | 163,249 | 76,575 | |||||||
| Gross Profit | 219,688 | 463,603 | 374,469 | 233,538 | 259,651 | 110,076 | 100,757 | |||||||
| Admin Expenses | 449,484 | 554,318 | 383,772 | 769,888 | ||||||||||
| Operating Profit | -229,796 | -90,715 | -9,303 | -536,350 | ||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | |||||||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Pre-Tax Profit | -229,796 | -90,715 | -9,303 | -536,350 | 118,126 | -17,788 | -20,413 | |||||||
| Tax | 55,165 | 4,678 | 21,504 | 16,685 | -19,777 | 3,883 | 0 | |||||||
| Profit After Tax | -174,631 | -86,037 | 12,201 | -519,665 | 98,349 | -13,905 | -20,413 | |||||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Retained Profit | -174,631 | -86,037 | 12,201 | -519,665 | 98,349 | -13,905 | -20,413 | |||||||
| Employee Costs | 257,342 | 144,080 | ||||||||||||
| Number Of Employees | 1 | 3 | 5 | 10 | 14 | 9 | ||||||||
| EBITDA* | -223,910 | 2,780 | 7,457 | -524,175 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2022 | Jun 2021 | Jun 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 55,187 | 64,829 | 43,514 | 9,979 | 13,514 | 11,605 | 2,941 | 3,634 | 4,607 |
| Intangible Assets | 0 | 0 | 17,403 | 32,706 | 38,592 | 85,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 17,403 | 32,706 | 38,592 | 140,187 | 64,829 | 43,514 | 9,979 | 13,514 | 11,605 | 2,941 | 3,634 | 4,607 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 4,563 | 3,469 | 4,290 | 0 | 0 | 0 | 0 | 1,320 | 1,575 | 7,470 |
| Trade Debtors | 0 | 5,766 | 0 | 47,356 | 73,963 | 268,991 | 128,096 | 160,076 | 15,838 | 63,477 | 53,120 | 26,715 | 101,621 | 11,878 |
| Group Debtors | 33,055 | 344,477 | 39,978 | 44,907 | 58,822 | 0 | 111,833 | 3,883 | 3,883 | 11,092 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,021 | 17,738 | 22,375 | 98,078 | 46,953 | 48,277 | 26,927 | 9,950 | 4,392 | 4,987 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 3,809 | 13,962 | 30,126 | 54,128 | 30,165 | 187,801 | 26,158 | 62 | 3,582 | 73,103 | 134,708 | 250,076 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 34,076 | 367,981 | 66,162 | 204,303 | 214,427 | 374,865 | 301,311 | 361,710 | 50,271 | 79,618 | 56,702 | 101,138 | 237,904 | 269,424 |
| total assets | 34,076 | 367,981 | 83,565 | 237,009 | 253,019 | 515,052 | 366,140 | 405,224 | 60,250 | 93,132 | 68,307 | 104,079 | 241,538 | 274,031 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 26 | 1,227 | 441 | 97,237 | 61,369 | 126,051 | 36,751 | 59,987 | 8,850 | 40,308 | 55,557 | 26,092 | 118,535 | 97,283 |
| Group/Directors Accounts | 1,222,318 | 1,541,683 | 1,155,355 | 807,883 | 652,433 | 620,466 | 567,201 | 187,166 | 50,000 | 25,000 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 12,942 | 11,359 | 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 | 0 | 5,016 | 9,259 | 10,297 | 44,578 | 124,218 | 202,939 | 74,475 | 22,968 | 34,636 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,222,344 | 1,547,926 | 1,165,055 | 928,359 | 769,739 | 870,735 | 806,891 | 321,628 | 81,818 | 100,795 | 55,557 | 26,092 | 118,535 | 97,283 |
| 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 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 2,133 | 6,815 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 75,000 | 2,133 | 6,815 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,222,344 | 1,547,926 | 1,165,055 | 928,359 | 769,739 | 945,735 | 809,024 | 328,443 | 81,818 | 100,795 | 55,557 | 26,092 | 118,535 | 97,283 |
| net assets | -1,188,268 | -1,179,945 | -1,081,490 | -691,350 | -516,720 | -430,683 | -442,884 | 76,781 | -21,568 | -7,663 | 12,750 | 77,987 | 123,003 | 176,748 |
| total shareholders funds | -1,188,268 | -1,179,945 | -1,081,490 | -691,350 | -516,720 | -430,683 | -442,884 | 76,781 | -21,568 | -7,663 | 12,750 | 77,987 | 123,003 | 176,748 |
| Jun 2022 | Jun 2021 | Jun 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | -229,796 | -90,715 | -9,303 | -536,350 | ||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 16,760 | 12,175 | 6,544 | 3,376 | 2,308 | 3,868 | 981 | 1,212 | 1,536 |
| Amortisation | 0 | 9,418 | 15,303 | 5,886 | 93,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | 55,165 | 4,678 | 21,504 | 16,685 | -19,777 | 3,883 | 0 | |||||||
| Stock | 0 | 0 | 0 | -4,563 | 1,094 | -821 | 4,290 | 0 | 0 | 0 | -1,320 | -255 | -5,895 | 7,470 |
| Debtors | -333,905 | 305,628 | -127,988 | 10,603 | -137,530 | 50,412 | 92,947 | 149,796 | -55,443 | 26,436 | 26,405 | -74,906 | 89,743 | 11,878 |
| Creditors | -1,201 | 786 | -96,796 | 35,868 | -64,682 | 89,300 | -23,236 | 51,137 | -31,458 | -15,249 | 29,465 | -92,443 | 21,252 | 97,283 |
| Accruals and Deferred Income | -5,016 | -4,243 | -1,038 | -34,281 | -79,640 | -78,721 | 128,464 | 51,507 | -11,668 | 34,636 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | -2,133 | -4,682 | 6,815 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -173,198 | -428 | -504,181 | |||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -319,365 | 386,328 | 347,472 | 155,450 | 31,967 | 53,265 | 380,035 | 137,166 | 25,000 | 25,000 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | -12,942 | 1,583 | 11,359 | 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 | -75,000 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | |||||||||
| cash flow from financing | 157,034 | -31,674 | 128,265 | 380,035 | 137,166 | |||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | -3,809 | -10,153 | -16,164 | -24,002 | 23,963 | -157,636 | 161,643 | 26,096 | -3,520 | -69,521 | -61,605 | -115,368 | 250,076 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -851 | 851 | 0 | 0 | 0 | 0 |
| change in cash | 0 | -3,809 | -10,153 | -16,164 | -24,002 | 23,963 | -157,636 | 161,643 | 26,947 | -4,371 | -69,521 | -61,605 | -115,368 | 250,076 |
3sun academy limited Credit Report and Business Information
3sun Academy Limited Competitor Analysis
Perform a competitor analysis for 3sun academy limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in TW8 area or any other competitors across 12 key performance metrics.
3sun academy limited Ownership
3SUN ACADEMY LIMITED group structure
3Sun Academy Limited has 1 subsidiary company.
Ultimate parent company
WORLEY LTD
#0068419
2 parents
3SUN ACADEMY LIMITED
03398155
1 subsidiary
3sun academy limited directors
3Sun Academy Limited currently has 5 directors. The longest serving directors include Mr James Lenton (Oct 2019) and Mr Bradley Andrews (Aug 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Lenton | England | 57 years | Oct 2019 | - | Director |
| Mr Bradley Andrews | England | 49 years | Aug 2020 | - | Director |
| Mrs Patricia Murray | United Kingdom | 55 years | May 2022 | - | Director |
| Mr Alexander Baker | Scotland | 43 years | May 2022 | - | Director |
| Mrs Kirsten Oliver | England | 52 years | Jul 2023 | - | Director |
P&L
June 2022turnover
117.9
-100%
operating profit
-8.3k
0%
gross margin
60.1%
-0.25%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2022net assets
-1.2m
+0.01%
total assets
34.1k
-0.91%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
3sun academy limited company details
company number
03398155
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
July 1997
age
28
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
June 2022
previous names
eastern training services limited (October 2013)
accountant
LARKING GOWEN LLP
auditor
-
address
27 great west road, brentford, TW8 9BW
Bank
-
Legal Advisor
-
3sun academy 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 3 charges/mortgages relating to 3sun academy limited. Currently there are 2 open charges and 1 have been satisfied in the past.
3sun academy 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 3SUN ACADEMY LIMITED. This can take several minutes, an email will notify you when this has completed.
3sun academy limited Companies House Filings - See Documents
| date | description | view/download |
|---|
