Pomanda estimates the enterprise value of NEXTCHOICE LIMITED at £928.7k based on a Turnover of £664.8k and 1.4x industry multiple (adjusted for size and gross margin).
nextchoice limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of NEXTCHOICE LIMITED at £0 based on an EBITDA of £0 and a 4.55x industry multiple (adjusted for size and gross margin).
nextchoice limitedEstimated Valuation
£5
Pomanda estimates the enterprise value of NEXTCHOICE LIMITED at £5 based on Net Assets of £3 and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nextchoice LimitedOverview
Nextchoice Limited is a live company located in london, NW4 2EF with a Companies House number of 03432689. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 1997, it's largest shareholder is
irvine sidney jay
with a 33.3% stake. Nextchoice Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£664.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Nextchoice Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £664.8k, make it smaller than the average company (£952.8k)
£664.8k - Nextchoice Limited
£952.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 62%, show it is growing at a faster rate (5.2%)
62% - Nextchoice Limited
5.2% - Industry AVG
Production
with a gross margin of 42.6%, this company has a higher cost of product (84%)
42.6% - Nextchoice Limited
84% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Nextchoice Limited
- - Industry AVG
Employees
with 5 employees, this is below the industry average (18)
5 - Nextchoice Limited
18 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has an equivalent pay structure (£40.4k)
£40.4k - Nextchoice Limited
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £133k, this is more efficient (£86.4k)
£133k - Nextchoice Limited
£86.4k - Industry AVG
Debtor Days
it gets paid by customers after 107 days, this is later than average (34 days)
107 days - Nextchoice Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 186 days, this is slower than average (43 days)
186 days - Nextchoice Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Nextchoice Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Nextchoice Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (50.7%)
100% - Nextchoice Limited
50.7% - Industry AVG
NEXTCHOICE LIMITED financials
EXPORT
Nextchoice Limited's latest turnover from December 2023 is estimated at £664.8 thousand and the company has net assets of £3. According to their latest financial statements, we estimate that Nextchoice Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
664,808
332,029
141,803
155,252
141,566
239,928
192,318
155,542
332,411
329,496
336,232
356,044
Other Income Or Grants
Cost Of Sales
381,809
178,014
71,462
87,787
80,611
132,103
90,668
65,459
139,572
142,124
165,501
179,432
Gross Profit
282,999
154,015
70,341
67,465
60,955
107,825
101,650
90,083
192,840
187,372
170,731
176,612
Admin Expenses
282,999
154,015
70,341
67,465
60,951
107,825
101,738
90,171
193,014
187,547
170,907
176,780
Operating Profit
4
-88
-88
-174
-175
-176
-168
Interest Payable
Interest Receivable
88
88
174
175
176
168
Pre-Tax Profit
4
Tax
-1
Profit After Tax
3
Dividends Paid
Retained Profit
3
Employee Costs
201,948
122,292
81,528
79,369
81,730
118,525
107,555
110,400
113,090
113,437
140,620
127,001
Number Of Employees
5
3
2
2
2
3
3
3
3
3
4
4
1
1
EBITDA*
4
-88
-88
-174
-175
-176
-168
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
195,605
94,583
38,898
41,154
38,692
71,281
71,484
36,253
54,807
54,402
54,087
54,204
55,129
56,449
55,889
Group Debtors
Misc Debtors
Cash
35,222
34,913
34,737
35,078
35,168
32,222
32,368
33,305
misc current assets
total current assets
195,605
94,583
38,898
41,154
38,692
71,281
71,484
71,475
89,720
89,139
89,165
89,372
87,351
88,817
89,194
total assets
195,605
94,583
38,898
41,154
38,692
71,281
71,484
71,475
89,720
89,139
89,165
89,372
87,351
88,817
89,194
Bank overdraft
Bank loan
Trade Creditors
195,602
94,580
38,895
41,151
38,689
71,278
71,481
71,472
89,717
89,136
89,162
89,369
87,348
88,814
89,191
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
195,602
94,580
38,895
41,151
38,689
71,278
71,481
71,472
89,717
89,136
89,162
89,369
87,348
88,814
89,191
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
195,602
94,580
38,895
41,151
38,689
71,278
71,481
71,472
89,717
89,136
89,162
89,369
87,348
88,814
89,191
net assets
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
total shareholders funds
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
4
-88
-88
-174
-175
-176
-168
Depreciation
Amortisation
Tax
-1
Stock
Debtors
101,022
55,685
-2,256
2,462
-32,589
-203
35,231
-18,554
405
315
-117
-925
-1,320
560
55,889
Creditors
101,022
55,685
-2,256
2,462
-32,589
-203
9
-18,245
581
-26
-207
2,021
-1,466
-377
89,191
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
3
-35,310
221
2
-516
-266
2,778
-146
-937
33,302
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-3
3
interest
88
88
174
175
176
168
cash flow from financing
-3
88
88
174
175
176
168
3
cash and cash equivalents
cash
-35,222
309
176
-341
-90
2,946
-146
-937
33,305
overdraft
change in cash
-35,222
309
176
-341
-90
2,946
-146
-937
33,305
nextchoice 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 nextchoice limited. Get real-time insights into nextchoice limited's credit score, group structure and payment trends.
Perform a competitor analysis for nextchoice limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in NW4 area or any other competitors across 12 key performance metrics.
nextchoice limited Ownership
NEXTCHOICE LIMITED group structure
Nextchoice Limited has no subsidiary companies.
Ultimate parent company
NEXTCHOICE LIMITED
03432689
NEXTCHOICE LIMITED Shareholders
The largest shareholders in Nextchoice Limited include Irvine Sidney Jay and David Jay.
irvine sidney jay
33.33%
david jay
33.33%
philip jay
33.33%
nextchoice limited directors
Nextchoice Limited currently has 3 directors.
The longest serving directors include
Mr Irvine Jay (Sep 1997) and
Mr Philip Jay (Sep 1997).
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 nextchoice limited. Currently there are 0 open charges and 3 have been satisfied in the past.
nextchoice 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 NEXTCHOICE LIMITED. This can take several minutes, an email will notify you when this has completed.
nextchoice limitedCompanies House Filings - See Documents
