autoease vehicle management limited

autoease vehicle management limited Company Information

Share AUTOEASE VEHICLE MANAGEMENT LIMITED
Live 
MatureMicroDeclining

Company Number

03853249

Industry

Sale of new cars and light motor vehicles

 

Management consultancy activities (other than financial management)

 

Shareholders

interpres bidco ltd

Group Structure

View All

Contact

Registered Address

county gates ashton road, bristol, BS3 2JH

autoease vehicle management limited Estimated Valuation

£183.7k

Pomanda estimates the enterprise value of AUTOEASE VEHICLE MANAGEMENT LIMITED at £183.7k based on a Turnover of £260.2k and 0.71x industry multiple (adjusted for size and gross margin).

autoease vehicle management limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of AUTOEASE VEHICLE MANAGEMENT LIMITED at £1.1m based on an EBITDA of £176.5k and a 6.5x industry multiple (adjusted for size and gross margin).

autoease vehicle management limited Estimated Valuation

£12.2m

Pomanda estimates the enterprise value of AUTOEASE VEHICLE MANAGEMENT LIMITED at £12.2m based on Net Assets of £4.4m and 2.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Autoease Vehicle Management Limited Overview

Autoease Vehicle Management Limited is a live company located in bristol, BS3 2JH with a Companies House number of 03853249. It operates in the sale of new cars and light motor vehicles sector, SIC Code 45111. Founded in October 1999, it's largest shareholder is interpres bidco ltd with a 100% stake. Autoease Vehicle Management Limited is a mature, micro sized company, Pomanda has estimated its turnover at £260.2k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Autoease Vehicle Management Limited Health Check

Pomanda's financial health check has awarded Autoease Vehicle Management Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £260.2k, make it smaller than the average company (£30.2m)

£260.2k - Autoease Vehicle Management Limited

£30.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -47%, show it is growing at a slower rate (8%)

-47% - Autoease Vehicle Management Limited

8% - Industry AVG

production

Production

with a gross margin of 75.3%, this company has a lower cost of product (31.7%)

75.3% - Autoease Vehicle Management Limited

31.7% - Industry AVG

profitability

Profitability

an operating margin of 31.5% make it more profitable than the average company (4.9%)

31.5% - Autoease Vehicle Management Limited

4.9% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (50)

3 - Autoease Vehicle Management Limited

50 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.2k, the company has an equivalent pay structure (£44.2k)

£44.2k - Autoease Vehicle Management Limited

£44.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £86.7k, this is less efficient (£377.7k)

£86.7k - Autoease Vehicle Management Limited

£377.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 99 days, this is later than average (37 days)

99 days - Autoease Vehicle Management Limited

37 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 27 days, this is close to average (28 days)

27 days - Autoease Vehicle Management Limited

28 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Autoease Vehicle Management Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 30 weeks, this is more cash available to meet short term requirements (13 weeks)

30 weeks - Autoease Vehicle Management Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 13.4%, this is a lower level of debt than the average (62.9%)

13.4% - Autoease Vehicle Management Limited

62.9% - Industry AVG

AUTOEASE VEHICLE MANAGEMENT LIMITED financials

EXPORTms excel logo

Autoease Vehicle Management Limited's latest turnover from December 2023 is £260.2 thousand and the company has net assets of £4.4 million. According to their latest financial statements, Autoease Vehicle Management Limited has 3 employees and maintains cash reserves of £360.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover260,184166,487263,016609,6331,707,7784,374,5181,216,876838,023851,8232,272,2092,877,4262,373,5111,223,974802,127646,057
Other Income Or Grants000000000000000
Cost Of Sales64,15620,49538,069411,0601,125,6352,828,599785,609517,728528,1301,422,1511,788,2801,444,710742,439473,542383,524
Gross Profit196,028145,992224,947198,573582,1431,545,919431,267320,295323,694850,0581,089,145928,801481,535328,585262,533
Admin Expenses114,201107,073206,241-2,504,670-1,192,759314,915-441,8475,546126,023525,1551,018,582761,783395,986238,444-241,380
Operating Profit81,82738,91918,7062,703,2431,774,9021,231,004873,114314,749197,671324,90370,563167,01885,54990,141503,913
Interest Payable001,393000000000000
Interest Receivable0010,2463,5861,7585,9491,8271,0771,6941,1201,6121,6601,7031,519684
Pre-Tax Profit4,574,0022,302,3752,865,7302,706,8281,776,6601,236,953874,941315,826199,365326,02472,175168,67887,25191,659504,597
Tax-891,058-184,006-583,159-514,297-337,565-235,021-166,239-60,007-39,873-65,205-15,157-38,796-20,940-23,831-141,287
Profit After Tax3,682,9442,118,3692,282,5712,192,5311,439,0951,001,932708,702255,819159,492260,81957,018129,88266,31167,828363,310
Dividends Paid2,600,00007,779,066000000000000
Retained Profit1,082,9442,118,369-5,496,4952,192,5311,439,0951,001,932708,702255,819159,492260,81957,018129,88266,31167,828363,310
Employee Costs132,627447,716146,369140,256168,253194,919191,114148,266119,910428,707556,198506,478276,140186,487149,746
Number Of Employees333455543111413754
EBITDA*176,509113,437159,2852,896,4431,893,3931,333,5891,014,916485,010360,980446,496152,738250,119195,632195,328584,719

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets327,957347,218421,736576,479742,299336,256400,343526,919508,814623,002180,991314,933327,214391,160347,427
Intangible Assets000000000002,0007,00012,0000
Investments & Other4,163,9972,671,822410,0281,100,7406,8006,8006,8006,8006,8006,8006,8006,8006,8004,3004,300
Debtors (Due After 1 year)000000000000000
Total Fixed Assets4,491,9543,019,040831,7641,677,219749,099343,056407,143533,719515,614629,802187,791323,733341,014407,460351,727
Stock & work in progress000000065,33143,8645,2000010,68124,6623,630
Trade Debtors70,66330,91342,26647,555361,5021,458,611196,684163,502209,357629,297386,658283,566211,738104,848103,170
Group Debtors125,52669,71053,828842,7701,623,695891,2251,614,650877,973482,503000000
Misc Debtors38,30912,9586,94030,999224,76197,095153,535142,18333,327000000
Cash360,487432,075929,4814,814,9402,356,7391,159,457427,032303,824557,606119,972328,191316,667347,292333,710273,717
misc current assets000000000000000
total current assets594,985545,6561,032,5155,736,2644,566,6973,606,3882,391,9011,552,8131,326,657754,469714,849600,233569,711463,220380,517
total assets5,086,9393,564,6961,864,2797,413,4835,315,7963,949,4442,799,0442,086,5321,842,2711,384,271902,640923,966910,725870,680732,244
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 4,76436,26620,45422,216126,318189,02664,79375,65386,112240,320209,677273,473350,964351,926253,800
Group/Directors Accounts85,32500172,580170,455221,896182,194179,506198,153000000
other short term finances000000000000000
hp & lease commitments0000017,773104,979131,335106,738000000
other current liabilities516,026120,951536,520410,734372,601393,422300,896187,362168,896000000
total current liabilities606,115157,217556,974605,530669,374822,117652,862573,856559,899240,320209,677273,473350,964351,926253,800
loans000000000000000
hp & lease commitments00000011,78772,48387,498000000
Accruals and Deferred Income000000000000000
other liabilities000000000108,56905,74826,29855,00291,020
provisions77,20686,805105,000105,000136,00056,00065,00079,50090,00090,0008,50017,30035,90032,50024,000
total long term liabilities77,20686,805105,000105,000136,00056,00076,787151,983177,498198,5698,50023,04862,19887,502115,020
total liabilities683,321244,022661,974710,530805,374878,117729,649725,839737,397438,889218,177296,521413,162439,428368,820
net assets4,403,6183,320,6741,202,3056,702,9534,510,4223,071,3272,069,3951,360,6931,104,874945,382684,463627,445497,563431,252363,424
total shareholders funds4,403,6183,320,6741,202,3056,702,9534,510,4223,071,3272,069,3951,360,6931,104,874945,382684,463627,445497,563431,252363,424
Dec 2023Dec 2022Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit81,82738,91918,7062,703,2431,774,9021,231,004873,114314,749197,671324,90370,563167,01885,54990,141503,913
Depreciation94,68274,518140,579193,200118,491102,585141,802170,261163,309121,59380,17578,101105,083102,18780,806
Amortisation00000000002,0005,0005,0003,0000
Tax-891,058-184,006-583,159-514,297-337,565-235,021-166,239-60,007-39,873-65,205-15,157-38,796-20,940-23,831-141,287
Stock000000-65,33121,46738,6645,2000-10,681-13,98121,0323,630
Debtors120,917-807,743-818,290-1,288,634-236,973482,062781,211458,47195,890242,639103,09271,828106,8901,678103,170
Creditors-31,50214,050-1,762-104,102-62,708124,233-10,860-10,459-154,20830,643-63,796-77,491-96298,126253,800
Accruals and Deferred Income395,075-289,783125,78638,133-20,82192,526113,53418,466168,896000000
Deferred Taxes & Provisions-9,599-18,1950-31,00080,000-9,000-14,500-10,500081,500-8,800-18,6003,4008,50024,000
Cash flow from operations-481,492443,246518,4403,573,8111,789,272824,265220,971-57,428201,241245,595-38,10754,08584,221255,413614,432
Investing Activities
capital expenditure-75,421154,74314,164-27,380-524,534-38,498-15,226-188,366-49,121-563,60453,767-65,820-41,137-160,920-428,233
Change in Investments1,492,1751,571,082-690,7121,093,940000000002,50004,300
cash flow from investments-1,567,596-1,416,339704,876-1,121,320-524,534-38,498-15,226-188,366-49,121-563,60453,767-65,820-43,637-160,920-432,533
Financing Activities
Bank loans000000000000000
Group/Directors Accounts85,325-172,580-172,5802,125-51,44139,7022,688-18,647198,153000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments0000-17,773-98,993-87,0529,582194,236000000
other long term liabilities00000000-108,569108,569-5,748-20,550-28,704-36,01891,020
share issue0-5,500,648-4,1530000001000000114
interest008,8533,5861,7585,9491,8271,0771,6941,1201,6121,6601,7031,519684
cash flow from financing85,325-5,673,228-167,8805,711-67,456-53,342-82,537-7,988285,514109,789-4,136-18,890-27,001-34,49991,818
cash and cash equivalents
cash-71,588-4,382,865-3,885,4592,458,2011,197,282732,425123,208-253,782437,634-208,21911,524-30,62513,58259,993273,717
overdraft000000000000000
change in cash-71,588-4,382,865-3,885,4592,458,2011,197,282732,425123,208-253,782437,634-208,21911,524-30,62513,58259,993273,717

autoease vehicle management 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 autoease vehicle management limited. Get real-time insights into autoease vehicle management 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

Autoease Vehicle Management Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for autoease vehicle management limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in BS3 area or any other competitors across 12 key performance metrics.

autoease vehicle management limited Ownership

AUTOEASE VEHICLE MANAGEMENT LIMITED group structure

Autoease Vehicle Management Limited has no subsidiary companies.

Ultimate parent company

2 parents

AUTOEASE VEHICLE MANAGEMENT LIMITED

03853249

AUTOEASE VEHICLE MANAGEMENT LIMITED Shareholders

interpres bidco ltd 100%

autoease vehicle management limited directors

Autoease Vehicle Management Limited currently has 3 directors. The longest serving directors include Mr Andrew Hurst (Oct 1999) and Mr Jonathan Lewis (Mar 2015).

officercountryagestartendrole
Mr Andrew HurstEngland55 years Oct 1999- Director
Mr Jonathan LewisEngland42 years Mar 2015- Director
Mr Charles Clapham48 years Mar 2015- Director

P&L

December 2023

turnover

260.2k

+56%

operating profit

81.8k

+110%

gross margin

75.4%

-14.08%

turnover

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

Balance Sheet

December 2023

net assets

4.4m

+0.33%

total assets

5.1m

+0.43%

cash

360.5k

-0.17%

net assets

Total assets minus all liabilities

autoease vehicle management limited company details

company number

03853249

Type

Private limited with Share Capital

industry

45111 - Sale of new cars and light motor vehicles

70229 - Management consultancy activities (other than financial management)

incorporation date

October 1999

age

25

incorporated

UK

ultimate parent company

accounts

Small Company

last accounts submitted

December 2023

previous names

dealer on-line ltd. (May 2005)

accountant

-

auditor

PKF FRANCIS CLARK

address

county gates ashton road, bristol, BS3 2JH

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

autoease vehicle management 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 autoease vehicle management limited. Currently there are 1 open charges and 3 have been satisfied in the past.

charges

autoease vehicle management limited Companies House Filings - See Documents

datedescriptionview/download