
Company Number
03693869
Next Accounts
Apr 2025
Shareholders
air products group ltd
air products (br) limited
Group Structure
View All
Industry
Manufacture of industrial gases
Registered Address
hersham place technology park, molesey road, walton on thames, surrey, KT12 4RZ
Website
www.airproducts.comPomanda estimates the enterprise value of AIR PRODUCTS YANBU LIMITED at £0 based on a Turnover of £0 and 1.12x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of AIR PRODUCTS YANBU LIMITED at £270.6k based on an EBITDA of £52.4k and a 5.16x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of AIR PRODUCTS YANBU LIMITED at £138.7k based on Net Assets of £81.1k and 1.71x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Air Products Yanbu Limited is a dissolved company that was located in walton on thames, KT12 4RZ with a Companies House number of 03693869. It operated in the manufacture of industrial gases sector, SIC Code 20110. Founded in January 1999, it's largest shareholder was air products group ltd with a 50% stake. The last turnover for Air Products Yanbu Limited was estimated at £0.
Pomanda's financial health check has awarded Air Products Yanbu Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 1 areas for improvement. Company Health Check FAQs
2 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Air Products Yanbu Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (198)
- Air Products Yanbu Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Air Products Yanbu Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Air Products Yanbu Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Air Products Yanbu Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 230 weeks, this is more cash available to meet short term requirements (4 weeks)
- - Air Products Yanbu Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.6%, this is a lower level of debt than the average (45.1%)
- - Air Products Yanbu Limited
- - Industry AVG
Air Products Yanbu Limited's latest turnover from September 2020 is 0 and the company has net assets of £81.1 thousand. According to their latest financial statements, we estimate that Air Products Yanbu Limited has 1 employee and maintains cash reserves of £104.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 293,322 | 302,025 | 1,709,747 | 622,902 | 164,762 | 358,919 | ||||||
Other Income Or Grants | ||||||||||||
Cost Of Sales | 271,695 | 214,466 | 1,091,449 | 519,316 | 386,432 | 496,210 | ||||||
Gross Profit | 21,627 | 87,559 | 618,298 | 103,586 | -221,670 | -137,291 | ||||||
Admin Expenses | 25,102 | 38,430 | 55,634 | 36,789 | 93,957 | 55,800 | ||||||
Operating Profit | 52,446 | 577,175 | -649,553 | -36,155 | -34,551 | -47,912 | -3,475 | 49,129 | 562,664 | 66,797 | -315,627 | -193,091 |
Interest Payable | 62,652 | 308,891 | 172,168 | 189,790 | 168,902 | 69,420 | 65,673 | 70,352 | 72,070 | 120,420 | 68,100 | 193,095 |
Interest Receivable | 4,717 | |||||||||||
Pre-Tax Profit | -5,489 | 268,284 | -826,241 | -221,678 | -203,453 | -135,790 | -74,524 | -32,345 | 463,053 | -53,623 | -444,147 | -792,565 |
Tax | 717,692 | -673,171 | -21,124 | -48 | -2,088 | 55,467 | -172,827 | -339,636 | 124,361 | 220,774 | ||
Profit After Tax | -5,489 | 985,976 | -1,499,412 | -221,678 | -224,577 | -135,838 | -76,612 | 23,122 | 290,226 | -393,259 | -319,786 | -571,791 |
Dividends Paid | ||||||||||||
Retained Profit | -5,489 | 985,976 | -1,499,412 | -221,678 | -224,577 | -135,838 | -76,612 | 23,122 | 290,226 | -393,259 | -319,786 | -571,791 |
Employee Costs | ||||||||||||
Number Of Employees | ||||||||||||
EBITDA* | 52,446 | 577,175 | -649,553 | -36,155 | -34,551 | -47,912 | -3,475 | 49,129 | 562,664 | 66,797 | -315,627 | -193,091 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | ||||||||||||
Intangible Assets | ||||||||||||
Investments & Other | ||||||||||||
Debtors (Due After 1 year) | ||||||||||||
Total Fixed Assets | ||||||||||||
Stock & work in progress | ||||||||||||
Trade Debtors | 52,111 | 185,115 | 505,478 | 107,091 | 134,391 | 244,935 | ||||||
Group Debtors | 102,086 | 116,097 | 127,286 | 125,788 | 18,351 | 77,019 | ||||||
Misc Debtors | 47,474 | 41,386 | ||||||||||
Cash | 104,749 | 19,828 | 24,538 | 36,119 | 45,634 | 196,026 | 286,170 | 138,516 | 211,068 | 589,139 | 338,889 | 236,494 |
misc current assets | ||||||||||||
total current assets | 104,749 | 121,914 | 140,635 | 163,405 | 171,422 | 214,377 | 415,300 | 371,105 | 716,546 | 696,230 | 473,280 | 522,815 |
total assets | 104,749 | 121,914 | 140,635 | 163,405 | 171,422 | 214,377 | 415,300 | 371,105 | 716,546 | 696,230 | 473,280 | 522,815 |
Bank overdraft | ||||||||||||
Bank loan | ||||||||||||
Trade Creditors | 33,635 | 89,420 | 235,376 | 353,596 | 60,287 | 27,640 | ||||||
Group/Directors Accounts | 7,004,811 | 6,280,470 | 5,939,719 | 5,938,820 | 4,974,120 | 4,729,150 | 4,559,640 | 4,785,972 | 5,103,442 | 4,735,806 | 4,498,202 | |
other short term finances | ||||||||||||
hp & lease commitments | ||||||||||||
other current liabilities | 23,623 | 98,800 | 1,369,902 | 76,733 | 51,701 | 40,508 | ||||||
total current liabilities | 23,623 | 7,103,611 | 7,650,372 | 6,016,452 | 5,990,521 | 5,014,628 | 4,762,785 | 4,649,060 | 5,021,348 | 5,457,038 | 4,796,093 | 4,525,842 |
loans | ||||||||||||
hp & lease commitments | ||||||||||||
Accruals and Deferred Income | ||||||||||||
other liabilities | ||||||||||||
provisions | ||||||||||||
total long term liabilities | ||||||||||||
total liabilities | 23,623 | 7,103,611 | 7,650,372 | 6,016,452 | 5,990,521 | 5,014,628 | 4,762,785 | 4,649,060 | 5,021,348 | 5,457,038 | 4,796,093 | 4,525,842 |
net assets | 81,126 | -6,981,697 | -7,509,737 | -5,853,047 | -5,819,099 | -4,800,251 | -4,347,485 | -4,277,955 | -4,304,802 | -4,760,808 | -4,322,813 | -4,003,027 |
total shareholders funds | 81,126 | -6,981,697 | -7,509,737 | -5,853,047 | -5,819,099 | -4,800,251 | -4,347,485 | -4,277,955 | -4,304,802 | -4,760,808 | -4,322,813 | -4,003,027 |
Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||
Operating Profit | 52,446 | 577,175 | -649,553 | -36,155 | -34,551 | -47,912 | -3,475 | 49,129 | 562,664 | 66,797 | -315,627 | -193,091 |
Depreciation | ||||||||||||
Amortisation | ||||||||||||
Tax | 717,692 | -673,171 | -21,124 | -48 | -2,088 | 55,467 | -172,827 | -339,636 | 124,361 | 220,774 | ||
Stock | ||||||||||||
Debtors | -102,086 | -14,011 | -11,189 | 1,498 | 107,437 | -110,779 | -103,459 | -272,889 | 398,387 | -27,300 | -151,930 | 286,321 |
Creditors | -33,635 | -55,785 | -145,956 | -118,220 | 293,309 | 32,647 | 27,640 | |||||
Accruals and Deferred Income | -75,177 | -1,271,102 | 1,293,169 | 25,032 | 11,193 | 40,508 | ||||||
Deferred Taxes & Provisions | ||||||||||||
Cash flow from operations | 79,355 | 37,776 | -18,366 | -12,621 | -151,919 | 69,692 | 42,111 | 231,529 | -126,770 | 47,770 | -6,689 | -230,998 |
Investing Activities | ||||||||||||
capital expenditure | ||||||||||||
Change in Investments | ||||||||||||
cash flow from investments | ||||||||||||
Financing Activities | ||||||||||||
Bank loans | ||||||||||||
Group/Directors Accounts | -7,004,811 | 724,341 | 340,751 | 899 | 964,700 | 244,970 | 169,510 | -226,332 | -317,470 | 367,636 | 237,604 | 4,498,202 |
Other Short Term Loans | ||||||||||||
Long term loans | ||||||||||||
Hire Purchase and Lease Commitments | ||||||||||||
other long term liabilities | ||||||||||||
share issue | ||||||||||||
interest | -57,935 | -308,891 | -172,168 | -189,790 | -168,902 | -69,420 | -65,673 | -70,352 | -72,070 | -120,420 | -68,100 | -193,095 |
cash flow from financing | 5,566 | -42,486 | 11,305 | -1,161 | 1,527 | -141,378 | 110,919 | -292,959 | -223,760 | 202,480 | 169,504 | 873,871 |
cash and cash equivalents | ||||||||||||
cash | 84,921 | -4,710 | -11,581 | -9,515 | -150,392 | -90,144 | 147,654 | -72,552 | -378,071 | 250,250 | 102,395 | 236,494 |
overdraft | ||||||||||||
change in cash | 84,921 | -4,710 | -11,581 | -9,515 | -150,392 | -90,144 | 147,654 | -72,552 | -378,071 | 250,250 | 102,395 | 236,494 |
Perform a competitor analysis for air products yanbu limited by selecting its closest rivals, whether from the MANUFACTURING sector, other undefined companies, companies in KT12 area or any other competitors across 12 key performance metrics.
AIR PRODUCTS YANBU LIMITED group structure
Air Products Yanbu Limited has no subsidiary companies.
Ultimate parent company
AIR PRODUCTS YANBU LIMITED
03693869
Air Products Yanbu Limited currently has 2 directors. The longest serving directors include Mr Mark Sambrook (Apr 2014) and Mr David Leney (Nov 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Mark Sambrook | England | 53 years | Apr 2014 | - | Director |
Mr David Leney | 58 years | Nov 2016 | - | Director |
P&L
September 2020turnover
0
0%
operating profit
52.4k
-91%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2020net assets
81.1k
-1.01%
total assets
104.7k
-0.14%
cash
104.7k
+4.28%
net assets
Total assets minus all liabilities
company number
03693869
Type
Private limited with Share Capital
industry
20110 - Manufacture of industrial gases
incorporation date
January 1999
age
26
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
September 2020
previous names
magictalk limited (June 2003)
accountant
-
auditor
DELOITTE LLP
address
hersham place technology park, molesey road, walton on thames, surrey, KT12 4RZ
Bank
-
Legal Advisor
-
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 did not find charges/mortgages relating to air products yanbu limited.
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 AIR PRODUCTS YANBU LIMITED. This can take several minutes, an email will notify you when this has completed.
date | description | view/download |
---|