Pomanda estimates the enterprise value of SARWAR FOUNDATION at £457.1k based on a Turnover of £595.2k and 0.77x industry multiple (adjusted for size and gross margin).
sarwar foundationEstimated Valuation
£762.7k
Pomanda estimates the enterprise value of SARWAR FOUNDATION at £762.7k based on an EBITDA of £140.1k and a 5.44x industry multiple (adjusted for size and gross margin).
sarwar foundationEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of SARWAR FOUNDATION at £1.1m based on Net Assets of £389.2k and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sarwar FoundationOverview
Sarwar Foundation is a live company located in london, E17 3AB with a Companies House number of 03949712. It operates in the retail sale of other second-hand goods in stores (not incl. antiques) sector, SIC Code 47799. Founded in March 2000, it's largest shareholder is
unknown.
Sarwar Foundation is a mature,
small sized company, Pomanda has estimated its turnover at
£595.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sarwar Foundation a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
2 Regular
3 Weak
Size
annual sales of £595.2k, make it larger than the average company (£460.7k)
£595.2k - Sarwar Foundation
£460.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (7%)
-9% - Sarwar Foundation
7% - Industry AVG
Production
with a gross margin of 90.7%, this company has a comparable cost of product (90.7%)
90.7% - Sarwar Foundation
90.7% - Industry AVG
Profitability
an operating margin of 23.5% make it more profitable than the average company (5%)
23.5% - Sarwar Foundation
5% - Industry AVG
Employees
with 2 employees, this is below the industry average (11)
2 - Sarwar Foundation
11 - Industry AVG
Pay Structure
on an average salary of £28.2k, the company has an equivalent pay structure (£23.9k)
£28.2k - Sarwar Foundation
£23.9k - Industry AVG
Efficiency
resulting in sales per employee of £297.6k, this is more efficient (£46.4k)
£297.6k - Sarwar Foundation
£46.4k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (9 days)
2 days - Sarwar Foundation
9 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (48 days)
5 days - Sarwar Foundation
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sarwar Foundation
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7254 weeks, this is more cash available to meet short term requirements (114 weeks)
7254 weeks - Sarwar Foundation
114 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.7%, this is a lower level of debt than the average (29.2%)
0.7% - Sarwar Foundation
29.2% - Industry AVG
SARWAR FOUNDATION financials
EXPORT
Sarwar Foundation's latest turnover from December 2023 is £595.2 thousand and the company has net assets of £389.2 thousand. According to their latest financial statements, Sarwar Foundation has 2 employees and maintains cash reserves of £384.1 thousand 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
595,158
481,157
134,173
788,061
579,020
334,377
245,468
245,240
33,319
459,341
187,198
210,468
277,781
404,415
222,738
Other Income Or Grants
Cost Of Sales
55,507
47,922
15,145
101,756
77,756
47,279
35,117
66,516
13,553
183,245
81,335
96,281
127,560
178,344
178,190
Gross Profit
539,651
433,235
119,028
686,305
501,264
287,098
210,351
178,724
19,766
276,096
105,863
114,187
150,221
226,071
44,548
Admin Expenses
400,100
680,157
152,409
466,484
297,868
264,573
167,384
190,493
163,191
68,895
96,859
106,692
183,414
229,775
44,495
Operating Profit
139,551
-246,922
-33,381
219,821
203,396
22,525
42,967
-11,769
-143,425
207,201
9,004
7,495
-33,193
-3,704
53
Interest Payable
1,627
2,781
2,545
Interest Receivable
Pre-Tax Profit
117,459
-233,553
-32,157
178,358
165,870
18,803
34,598
-12,262
-142,829
164,143
7,064
5,832
-33,193
-3,704
53
Tax
Profit After Tax
117,459
-233,553
-32,157
178,358
165,870
18,803
34,598
-12,262
-142,829
164,143
7,064
5,832
-33,193
-3,704
53
Dividends Paid
Retained Profit
117,459
-233,553
-32,157
178,358
165,870
18,803
34,598
-12,262
-142,829
164,143
7,064
5,832
-33,193
-3,704
53
Employee Costs
56,322
45,898
47,610
49,870
45,689
45,164
40,799
33,740
29,905
34,040
32,530
27,145
27,245
32,374
19,609
Number Of Employees
2
2
2
2
2
9
2
2
5
5
4
4
4
5
3
EBITDA*
140,081
-246,392
-32,851
220,351
203,396
22,525
52,620
-9,355
-141,012
209,614
11,417
7,495
-33,193
-3,704
53
* 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
3,180
3,710
4,240
4,770
2,414
4,827
7,240
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,180
3,710
4,240
4,770
2,414
4,827
7,240
Stock & work in progress
Trade Debtors
4,750
4,750
4,750
Group Debtors
Misc Debtors
4,750
4,750
4,750
4,750
4,000
4,000
4,000
4,000
274
Cash
384,063
265,894
498,023
481,042
267,177
101,245
82,442
68,128
60,134
198,184
31,941
36,010
35,571
25,600
27,432
misc current assets
total current assets
388,813
270,644
502,773
485,792
271,927
105,995
87,192
72,128
64,134
202,184
35,941
36,010
35,571
25,600
27,706
total assets
391,993
274,354
507,013
490,562
271,927
105,995
87,192
72,128
66,548
207,011
43,181
36,010
35,571
25,600
27,706
Bank overdraft
19,376
1,534
Bank loan
Trade Creditors
894
894
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,859
1,680
1,680
1,630
736
674
674
832
832
313
206
5,599
1,598
total current liabilities
2,753
2,574
1,680
1,630
736
674
674
20,208
2,366
313
206
5,599
1,598
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,753
2,574
1,680
1,630
736
674
674
20,208
2,366
313
206
5,599
1,598
net assets
389,240
271,780
505,333
488,932
271,191
105,321
86,518
51,920
64,182
207,011
42,868
35,804
29,972
24,002
27,706
total shareholders funds
389,240
271,780
505,333
488,932
271,191
105,321
86,518
51,920
64,182
207,011
42,868
35,804
29,972
24,002
27,706
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
139,551
-246,922
-33,381
219,821
203,396
22,525
42,967
-11,769
-143,425
207,201
9,004
7,495
-33,193
-3,704
53
Depreciation
530
530
530
530
9,653
2,414
2,413
2,413
2,413
Amortisation
Tax
Stock
Debtors
750
4,000
-274
274
Creditors
894
Accruals and Deferred Income
179
50
894
62
-158
832
-313
107
-5,393
4,001
1,598
Deferred Taxes & Provisions
Cash flow from operations
140,260
-245,498
-32,801
221,245
203,458
22,525
51,712
-9,355
-140,180
209,301
7,524
2,102
-29,192
-1,832
-221
Investing Activities
capital expenditure
-5,300
-9,653
-9,653
Change in Investments
cash flow from investments
-5,300
-9,653
-9,653
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
1
48,558
39,383
39,163
27,653
interest
-1,627
-2,781
-2,545
cash flow from financing
1
48,558
39,383
-1,627
-2,781
-2,545
39,163
27,653
cash and cash equivalents
cash
118,169
-232,129
16,981
213,865
165,932
18,803
14,314
7,994
-138,050
166,243
-4,069
439
9,971
-1,832
27,432
overdraft
-19,376
17,842
1,534
change in cash
118,169
-232,129
16,981
213,865
165,932
18,803
33,690
-9,848
-139,584
166,243
-4,069
439
9,971
-1,832
27,432
sarwar foundation 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 sarwar foundation. Get real-time insights into sarwar foundation's credit score, group structure and payment trends.
Perform a competitor analysis for sarwar foundation by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in E17 area or any other competitors across 12 key performance metrics.
sarwar foundation Ownership
SARWAR FOUNDATION group structure
Sarwar Foundation has no subsidiary companies.
Ultimate parent company
SARWAR FOUNDATION
03949712
SARWAR FOUNDATION Shareholders
The sole shareholder of Sarwar Foundation is -.
-
-
sarwar foundation directors
Sarwar Foundation currently has 8 directors.
The longest serving directors include
Mr Mahmood-Ul Hassan (Mar 2000) and
Mr Abdul Majid (Jun 2008).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
47799 - Retail sale of second-hand goods (other than antiques and antique books) in stores
94990 - Activities of other membership organisations n.e.c.
incorporation date
March 2000
age
25
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
ucare foundation (March 2019)
pakistan foundation (July 2009)
accountant
DINESH HALLAN
auditor
-
address
3 woodside park avenue, london, E17 3AB
Bank
HABIB BANK ZURICH
Legal Advisor
-
sarwar foundation 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 did not find charges/mortgages relating to sarwar foundation.
sarwar foundation 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 SARWAR FOUNDATION. This can take several minutes, an email will notify you when this has completed.
sarwar foundationCompanies House Filings - See Documents
