acolad uk limited

acolad uk limited Company Information

Share ACOLAD UK LIMITED
Live 
MatureMidHigh

Company Number

03444614

Industry

Photocopying, document preparation and other specialised office support activities

 

Shareholders

ubiqus s.a.s.

Group Structure

View All

Contact

Registered Address

c/o the martlet partnership llp, martlet house, worthing, west sussex, BN13 3QZ

acolad uk limited Estimated Valuation

£7.2m

Pomanda estimates the enterprise value of ACOLAD UK LIMITED at £7.2m based on a Turnover of £8.3m and 0.87x industry multiple (adjusted for size and gross margin).

acolad uk limited Estimated Valuation

£51.5k

Pomanda estimates the enterprise value of ACOLAD UK LIMITED at £51.5k based on an EBITDA of £10.4k and a 4.97x industry multiple (adjusted for size and gross margin).

acolad uk limited Estimated Valuation

£990.1k

Pomanda estimates the enterprise value of ACOLAD UK LIMITED at £990.1k based on Net Assets of £450.8k and 2.2x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Acolad Uk Limited Overview

Acolad Uk Limited is a live company located in worthing, BN13 3QZ with a Companies House number of 03444614. It operates in the photocopying, document preparation and other specialised office support activities sector, SIC Code 82190. Founded in October 1997, it's largest shareholder is ubiqus s.a.s. with a 100% stake. Acolad Uk Limited is a mature, mid sized company, Pomanda has estimated its turnover at £8.3m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Acolad Uk Limited Health Check

Pomanda's financial health check has awarded Acolad Uk Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £8.3m, make it larger than the average company (£5.9m)

£8.3m - Acolad Uk Limited

£5.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (6%)

26% - Acolad Uk Limited

6% - Industry AVG

production

Production

with a gross margin of 47.3%, this company has a comparable cost of product (47.3%)

47.3% - Acolad Uk Limited

47.3% - Industry AVG

profitability

Profitability

an operating margin of -0.3% make it less profitable than the average company (4.6%)

-0.3% - Acolad Uk Limited

4.6% - Industry AVG

employees

Employees

with 49 employees, this is above the industry average (20)

49 - Acolad Uk Limited

20 - Industry AVG

paystructure

Pay Structure

on an average salary of £88.2k, the company has an equivalent pay structure (£88.2k)

£88.2k - Acolad Uk Limited

£88.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £168.6k, this is equally as efficient (£169.6k)

£168.6k - Acolad Uk Limited

£169.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 61 days, this is later than average (46 days)

61 days - Acolad Uk Limited

46 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 17 days, this is quicker than average (46 days)

17 days - Acolad Uk Limited

46 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Acolad Uk Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 26 weeks, this is average cash available to meet short term requirements (28 weeks)

26 weeks - Acolad Uk Limited

28 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 89.4%, this is a higher level of debt than the average (40.2%)

89.4% - Acolad Uk Limited

40.2% - Industry AVG

ACOLAD UK LIMITED financials

EXPORTms excel logo

Acolad Uk Limited's latest turnover from December 2023 is estimated at £8.3 million and the company has net assets of £450.8 thousand. According to their latest financial statements, Acolad Uk Limited has 49 employees and maintains cash reserves of £2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover8,261,9384,692,6834,236,7044,162,0576,883,1367,122,6776,857,1156,527,5956,019,7366,468,7466,728,3666,690,3146,921,5876,927,2367,305,197
Other Income Or Grants000000000000000
Cost Of Sales4,357,6131,207,1542,081,1932,417,0813,229,9903,029,1582,642,1932,275,0371,823,8131,716,0064,149,9554,270,0064,534,7044,626,0194,704,696
Gross Profit3,904,3253,485,5292,155,5111,744,9763,653,1474,093,5194,214,9224,252,5584,195,9234,752,7402,578,4112,420,3082,386,8832,301,2172,600,501
Admin Expenses3,927,9383,462,2282,732,3621,502,9274,305,5612,818,5713,208,6273,158,8893,168,6633,569,5511,383,2691,262,8261,245,6241,269,0611,807,652
Operating Profit-23,61323,301-576,851242,049-652,4141,274,9481,006,2951,093,6691,027,2601,183,1891,195,1421,157,4821,141,2591,032,156792,849
Interest Payable0000012,40911,07327,15031,4828,4053262539743,9110
Interest Receivable66,58021,5543,0971,3358,9516451191,3001,7352,6011,3761,3991,0831,60299,461
Pre-Tax Profit42,96744,856-573,754243,384-643,4631,263,1841,512,7821,067,8191,290,5131,177,3851,196,1921,158,6281,141,3681,029,847892,310
Tax-10,742-8,5230-46,2430-286,820-320,172-333,745-258,168-301,050-339,155-348,677-371,352-362,811-328,338
Profit After Tax32,22536,333-573,754197,141-643,463976,3641,192,610734,0741,032,345876,335857,037809,951770,016667,036563,972
Dividends Paid000001,250,0001,567,538250,0001,300,0001,272,2331,050,0001,070,0001,000,000970,0001,100,000
Retained Profit32,22536,333-573,754197,141-643,463-273,636-374,928484,074-267,655-395,898-192,963-260,049-229,984-302,964-536,028
Employee Costs4,323,3603,474,2583,518,8424,231,4564,911,5112,126,1532,161,5322,155,8752,260,9982,349,7212,478,8562,363,7432,238,5222,172,3852,220,661
Number Of Employees49424456656870759810211998807963
EBITDA*10,36279,746-494,995336,455-555,1061,420,1261,426,1161,554,9901,390,2011,563,6831,583,7661,543,8761,532,2281,379,8061,178,174

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets125,422188,808233,826290,540352,560404,846466,1211,006,450439,638375,381335,984314,289337,541318,723274,117
Intangible Assets00073,88688,663103,440140,608428,908570,498845,0821,148,6671,458,0511,767,4352,077,7812,351,526
Investments & Other000000001,045,35223,84223,84223,84223,842224,942224,942
Debtors (Due After 1 year)0000000000000041,609
Total Fixed Assets125,422188,808233,826364,426441,223508,286606,7291,435,3582,055,4881,244,3051,508,4931,796,1822,128,8182,621,4462,892,194
Stock & work in progress0002,2382,2382,2382,2389,098884000000
Trade Debtors1,400,978815,519684,846451,095971,884999,7031,267,808972,5161,029,4741,114,6011,065,299766,4571,017,5551,099,0801,175,142
Group Debtors556,3820000004,646244,862035,28318,50324,94147,025138,702
Misc Debtors224,416220,548120,798281,813172,146155,294397,766255,698111,188256,818213,247470,979360,943238,016396,597
Cash1,951,410584,966646,7121,830,561838,7541,548,169887,781678,502285,3021,031,600720,649569,949401,426447,366248,575
misc current assets000000000000000
total current assets4,133,1861,621,0331,452,3562,565,7071,985,0222,705,4042,555,5931,920,4601,671,7102,403,0192,034,4781,825,8881,804,8651,831,4871,959,016
total assets4,258,6081,809,8411,686,1822,930,1332,426,2453,213,6903,162,3223,355,8183,727,1983,647,3243,542,9713,622,0703,933,6834,452,9334,851,210
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 206,05339,02822,073106,19239,23325,27834,82818,17829,30860,88737,86140,33369,573184,077159,667
Group/Directors Accounts2,312,945401,294382,734609,255333,581445,641191,728159,3331,017,500603,512125,553253,010252,552473,706610,056
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities1,261,137910,275847,5781,206,3291,230,2361,237,0351,183,2041,005,2601,038,5281,091,9751,104,646862,176874,525836,612833,246
total current liabilities3,780,1351,350,5971,252,3851,921,7761,603,0501,707,9541,409,7601,182,7712,085,3361,756,3741,268,0601,155,5191,196,6501,494,3951,602,969
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions27,63040,62651,51252,31864,297103,37576,565122,12275,01156,44444,50743,18453,61745,13831,877
total long term liabilities27,63040,62651,51252,31864,297103,37576,565122,12275,01156,44444,50743,18453,61745,13831,877
total liabilities3,807,7651,391,2231,303,8971,974,0941,667,3471,811,3291,486,3251,304,8932,160,3471,812,8181,312,5671,198,7031,250,2671,539,5331,634,846
net assets450,843418,618382,285956,039758,8981,402,3611,675,9972,050,9251,566,8511,834,5062,230,4042,423,3672,683,4162,913,4003,216,364
total shareholders funds450,843418,618382,285956,039758,8981,402,3611,675,9972,050,9251,566,8511,834,5062,230,4042,423,3672,683,4162,913,4003,216,364
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-23,61323,301-576,851242,049-652,4141,274,9481,006,2951,093,6691,027,2601,183,1891,195,1421,157,4821,141,2591,032,156792,849
Depreciation33,97556,44567,07879,62982,531108,010131,521171,96088,35776,90979,24077,01080,62373,90573,180
Amortisation0014,77814,77714,77737,168288,300289,361274,584303,585309,384309,384310,346273,745312,145
Tax-10,742-8,5230-46,2430-286,820-320,172-333,745-258,168-301,050-339,155-348,677-371,352-362,811-328,338
Stock00-2,238000-6,8608,214884000000
Debtors1,145,709230,42372,736-411,122-10,967-510,577432,714-152,66414,10557,59057,890-147,50019,318-367,9291,752,050
Creditors167,02516,955-84,11966,95913,955-9,55016,650-11,130-31,57923,026-2,472-29,240-114,50424,410159,667
Accruals and Deferred Income350,86262,697-358,751-23,907-6,79953,831177,944-33,268-53,447-12,671242,470-12,34937,9133,366833,246
Deferred Taxes & Provisions-12,996-10,886-806-11,979-39,07826,810-45,55747,11118,56711,9371,323-10,4338,47913,26131,877
Cash flow from operations-641,198-90,434-1,009,169732,407-576,0611,714,974829,1271,368,4081,050,5851,227,3351,428,0421,290,6771,073,4461,425,961122,576
Investing Activities
capital expenditure29,411-11,42748,744-17,609-30,245-46,735408,808-886,543-152,614-116,306-100,935-53,758-99,441-118,511-16,561
Change in Investments0000000-1,045,3521,021,510000-201,1000224,942
cash flow from investments29,411-11,42748,744-17,609-30,245-46,735408,808158,809-1,174,124-116,306-100,935-53,758101,659-118,511-241,503
Financing Activities
Bank loans000000000000000
Group/Directors Accounts1,911,65118,560-226,521275,674-112,060253,91332,395-858,167413,988477,959-127,457458-221,154-136,350610,056
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue000000000000003,752,392
interest66,58021,5543,0971,3358,951-11,764-10,954-25,850-29,747-5,8041,0501,146109-2,30999,461
cash flow from financing1,978,23140,114-223,424277,009-103,109242,14921,441-884,017384,241472,155-126,4071,604-221,045-138,6594,461,909
cash and cash equivalents
cash1,366,444-61,746-1,183,849991,807-709,415660,388209,279393,200-746,298310,951150,700168,523-45,940198,791248,575
overdraft000000000000000
change in cash1,366,444-61,746-1,183,849991,807-709,415660,388209,279393,200-746,298310,951150,700168,523-45,940198,791248,575

acolad uk 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 acolad uk limited. Get real-time insights into acolad uk 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

Acolad Uk Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for acolad uk limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in BN13 area or any other competitors across 12 key performance metrics.

acolad uk limited Ownership

ACOLAD UK LIMITED group structure

Acolad Uk Limited has no subsidiary companies.

Ultimate parent company

UBIQUS LABS

#0170286

UBIQUS SA

#0043324

2 parents

ACOLAD UK LIMITED

03444614

ACOLAD UK LIMITED Shareholders

ubiqus s.a.s. 100%

acolad uk limited directors

Acolad Uk Limited currently has 1 director, Mr Bertrand Gstalder serving since Oct 2023.

officercountryagestartendrole
Mr Bertrand GstalderEngland54 years Oct 2023- Director

P&L

December 2023

turnover

8.3m

+76%

operating profit

-23.6k

0%

gross margin

47.3%

-36.38%

turnover

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

Balance Sheet

December 2023

net assets

450.8k

+0.08%

total assets

4.3m

+1.35%

cash

2m

+2.34%

net assets

Total assets minus all liabilities

acolad uk limited company details

company number

03444614

Type

Private limited with Share Capital

industry

82190 - Photocopying, document preparation and other specialised office support activities

incorporation date

October 1997

age

28

incorporated

UK

ultimate parent company

UBIQUS LABS

accounts

Small Company

last accounts submitted

December 2023

previous names

ubiqus uk limited (June 2023)

palantype services limited (December 2007)

accountant

MARTLET AUDIT LIMITED

auditor

-

address

c/o the martlet partnership llp, martlet house, worthing, west sussex, BN13 3QZ

Bank

-

Legal Advisor

-

acolad uk 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 acolad uk limited. Currently there are 1 open charges and 1 have been satisfied in the past.

acolad uk 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 ACOLAD UK LIMITED. This can take several minutes, an email will notify you when this has completed.

acolad uk limited Companies House Filings - See Documents

datedescriptionview/download