future nation limited
future nation limited Company Information
Company Number
03402686
Website
www.babington.co.ukRegistered Address
55 colmore row, birmingham, B3 2AA
Industry
Educational support activities
Telephone
03333234050
Next Accounts Due
April 2025
Group Structure
View All
Shareholders
babington business ltd 100%
future nation limited Estimated Valuation
Pomanda estimates the enterprise value of FUTURE NATION LIMITED at £106.7k based on a Turnover of £153.1k and 0.7x industry multiple (adjusted for size and gross margin).
future nation limited Estimated Valuation
Pomanda estimates the enterprise value of FUTURE NATION LIMITED at £12.6k based on an EBITDA of £3.6k and a 3.5x industry multiple (adjusted for size and gross margin).
future nation limited Estimated Valuation
Pomanda estimates the enterprise value of FUTURE NATION LIMITED at £53.8k based on Net Assets of £59.7k and 0.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Future Nation Limited Overview
Future Nation Limited is a live company located in birmingham, B3 2AA with a Companies House number of 03402686. It operates in the educational support services sector, SIC Code 85600. Founded in July 1997, it's largest shareholder is babington business ltd with a 100% stake. Future Nation Limited is a mature, micro sized company, Pomanda has estimated its turnover at £153.1k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Future Nation Limited Health Check
Pomanda's financial health check has awarded Future Nation Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
1 Strong
4 Regular
3 Weak
Size
annual sales of £153.1k, make it smaller than the average company (£403k)
- Future Nation Limited
£403k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Future Nation Limited
- - Industry AVG
Production
with a gross margin of 63.5%, this company has a comparable cost of product (63.5%)
- Future Nation Limited
63.5% - Industry AVG
Profitability
an operating margin of 2.4% make it as profitable than the average company (2.6%)
- Future Nation Limited
2.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (11)
3 - Future Nation Limited
11 - Industry AVG
Pay Structure
on an average salary of £27.5k, the company has an equivalent pay structure (£27.5k)
- Future Nation Limited
£27.5k - Industry AVG
Efficiency
resulting in sales per employee of £51k, this is equally as efficient (£51k)
- Future Nation Limited
£51k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Future Nation Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Future Nation Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Future Nation Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 8 weeks, this is less cash available to meet short term requirements (88 weeks)
8 weeks - Future Nation Limited
88 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18.8%, this is a lower level of debt than the average (38.3%)
18.8% - Future Nation Limited
38.3% - Industry AVG
FUTURE NATION LIMITED financials
Future Nation Limited's latest turnover from July 2023 is estimated at £153.1 thousand and the company has net assets of £59.7 thousand. According to their latest financial statements, Future Nation Limited has 3 employees and maintains cash reserves of £2.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 3 | 2 | 2 | 2 | 2 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 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 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 71,240 | 49,169 | 34,340 | 207,182 | 207,182 | 207,182 | 190,931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 73 | 8,822 | 172 | 172 | 172 | 172 | 3,077 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 2,266 | 6,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 73,579 | 64,799 | 34,512 | 207,354 | 207,354 | 207,354 | 194,008 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total assets | 73,579 | 64,799 | 34,512 | 207,354 | 207,354 | 207,354 | 194,008 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 221,293 | 221,293 | 221,293 | 203,264 | 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 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 13,833 | 7,922 | 0 | 0 | 0 | 0 | 451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 13,833 | 7,922 | 0 | 221,293 | 221,293 | 221,293 | 203,715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 0 | 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 | 0 |
| provisions | 0 | 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 | 0 |
| total liabilities | 13,833 | 7,922 | 0 | 221,293 | 221,293 | 221,293 | 203,715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| net assets | 59,746 | 56,877 | 34,512 | -13,939 | -13,939 | -13,939 | -9,707 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total shareholders funds | 59,746 | 56,877 | 34,512 | -13,939 | -13,939 | -13,939 | -9,707 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 13,322 | 23,479 | -172,842 | 0 | 0 | 13,346 | 193,908 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 5,911 | 7,922 | 0 | 0 | 0 | -451 | 451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 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 | 0 |
| Group/Directors Accounts | 0 | 0 | -221,293 | 0 | 0 | 18,029 | 203,264 | 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 | 0 |
| Long term loans | 0 | 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 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -4,542 | 6,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -4,542 | 6,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
future nation limited Credit Report and Business Information
Future Nation Limited Competitor Analysis
Perform a competitor analysis for future nation limited by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in B 3 area or any other competitors across 12 key performance metrics.
future nation limited Ownership
FUTURE NATION LIMITED group structure
Future Nation Limited has no subsidiary companies.
Ultimate parent company
UNIGESTION DIRECT II SCS-SICAV RAIF
#0158310
2 parents
FUTURE NATION LIMITED
03402686
future nation limited directors
Future Nation Limited currently has 2 directors. The longest serving directors include Ms Jennifer Bramley (Mar 2023) and Mr Thomas Smith (Feb 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Jennifer Bramley | England | 41 years | Mar 2023 | - | Director |
| Mr Thomas Smith | England | 39 years | Feb 2024 | - | Director |
P&L
July 2023turnover
153.1k
+50%
operating profit
3.6k
0%
gross margin
63.5%
+6.59%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
59.7k
+0.05%
total assets
73.6k
+0.14%
cash
2.3k
-0.67%
net assets
Total assets minus all liabilities
future nation limited company details
company number
03402686
Type
Private limited with Share Capital
industry
85600 - Educational support activities
incorporation date
July 1997
age
27
incorporated
UK
accounts
Small Company
ultimate parent company
previous names
babington apprenticeships limited (August 2021)
training for today ltd (August 2014)
last accounts submitted
July 2023
address
55 colmore row, birmingham, B3 2AA
accountant
PKF SMITH COOPER AUDIT LIMITED
auditor
-
future nation 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 4 charges/mortgages relating to future nation limited. Currently there are 0 open charges and 4 have been satisfied in the past.
future nation limited Companies House Filings - See Documents
| date | description | view/download |
|---|
