Drake.com Limited

POWER SEARCH PRICING

SOLUTIONS

drake.com limited Company Information

Live

MatureSmallHealthy

Company Number

04054210

Next Accounts

Apr 2026

Industry

Accounting, and auditing activities

Tax consultancy

Directors

Raymond Drake

Shareholders

raymond john drake

shirley drake

Group Structure

View All

Contact

Registered Address

drake house, 80 guildford street, chertsey, surrey, KT16 9AD

Website

drake.com

drake.com limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of DRAKE.COM LIMITED at £1.1m based on Net Assets of £312.3k and 3.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Drake.com Limited is a live company located in chertsey, KT16 9AD with a Companies House number of 04054210. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in August 2000, it's largest shareholder is raymond john drake with a 51% stake. Drake.com Limited is a mature, small sized company, Pomanda has estimated its turnover at £599.3k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Drake.Com Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

2 Regular

4 Weak

Size

annual sales of £599.3k, make it larger than the average company (£183.3k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (9.6%)

EXPORT

Drake.Com Limited's latest turnover from July 2024 is estimated at £599.3 thousand and the company has net assets of £312.3 thousand. According to their latest financial statements, we estimate that Drake.Com Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2024	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	599,268	688,496	701,595	447,528	535,170	542,609	592,910	542,063	844,036	1,050,143	814,728	196,751	369,395	258,065	126,129	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	331,775	359,079	403,485	238,712	252,244	192,942	282,855	242,777	412,292	397,005	273,791	61,559	141,012	70,216	34,540	0
Gross Profit	267,493	329,417	298,110	208,815	282,927	349,667	310,056	299,285	431,744	653,138	540,938	135,192	228,383	187,849	91,588	0
Admin Expenses	269,781	337,125	274,037	199,106	258,252	354,439	329,364	303,483	404,824	596,242	487,571	114,138	194,525	139,707	61,186	-130,240
Operating Profit	-2,288	-7,708	24,073	9,709	24,675	-4,772	-19,308	-4,198	26,920	56,896	53,367	21,054	33,858	48,142	30,402	130,240
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	0	0	161	238	130	90	209	173
Pre-Tax Profit	-2,288	-7,708	24,073	9,709	24,675	-4,772	-19,308	-4,198	26,920	56,896	53,528	21,292	33,988	48,232	30,611	130,413
Tax	0	0	-4,574	-1,845	-4,688	0	0	0	-5,384	-11,379	-11,241	-4,897	-8,157	-12,540	-8,571	-36,515
Profit After Tax	-2,288	-7,708	19,499	7,864	19,987	-4,772	-19,308	-4,198	21,536	45,517	42,287	16,395	25,831	35,692	22,040	93,897
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,288	-7,708	19,499	7,864	19,987	-4,772	-19,308	-4,198	21,536	45,517	42,287	16,395	25,831	35,692	22,040	93,897
Employee Costs	240,073	213,297	226,208	152,019	146,447	196,444	185,303	57,342	206,864	255,726	221,853	73,895	125,273	102,377	55,563	0
Number Of Employees	5	6	6	5	6	5	6	2	6	7	6	2	4	3	2	0
EBITDA*	-2,288	-7,708	24,073	9,709	24,675	-4,772	-19,308	-4,198	26,920	56,896	53,367	28,554	41,358	55,642	37,902	137,740

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2024	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	0	0	5,000	12,500	20,000	27,500	35,000	42,500	50,000	57,500	65,000	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	72,500	80,000	87,500	95,000	102,500
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	5,000	12,500	20,000	27,500	35,000	42,500	50,000	57,500	65,000	72,500	80,000	87,500	95,000	102,500
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	333,892	370,330	370,483	311,003	316,294	276,901	297,839	277,754	284,881	284,999	166,924	52,787	77,329	67,417	31,634	15,014
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	25,945	28,723	20,183	0	0	1,500
Cash	0	0	0	0	0	0	0	0	0	0	0	64,434	30,666	21,470	14,589	69,095
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	333,892	370,330	370,483	311,003	316,294	276,901	297,839	277,754	284,881	284,999	192,869	145,944	128,178	88,887	46,223	85,609
total assets	333,892	370,330	375,483	323,503	336,294	304,401	332,839	320,254	334,881	342,499	257,869	218,444	208,178	176,387	141,223	188,109
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	21,621	55,771	53,216	20,735	41,390	29,484	53,150	21,257	31,686	60,840	21,727	24,489	30,618	24,658	25,186	93,112
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
total current liabilities	21,621	55,771	53,216	20,735	41,390	29,484	53,150	21,257	31,686	60,840	21,727	24,489	30,618	24,658	25,186	94,112
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	21,621	55,771	53,216	20,735	41,390	29,484	53,150	21,257	31,686	60,840	21,727	24,489	30,618	24,658	25,186	94,112
net assets	312,271	314,559	322,267	302,768	294,904	274,917	279,689	298,997	303,195	281,659	236,142	193,955	177,560	151,729	116,037	93,997
total shareholders funds	312,271	314,559	322,267	302,768	294,904	274,917	279,689	298,997	303,195	281,659	236,142	193,955	177,560	151,729	116,037	93,997

	Jul 2024	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	-2,288	-7,708	24,073	9,709	24,675	-4,772	-19,308	-4,198	26,920	56,896	53,367	21,054	33,858	48,142	30,402	130,240
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	7,500	7,500	7,500	7,500	7,500
Tax	0	0	-4,574	-1,845	-4,688	0	0	0	-5,384	-11,379	-11,241	-4,897	-8,157	-12,540	-8,571	-36,515
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-36,438	-153	59,480	-5,291	39,393	-20,938	20,085	-7,127	-118	92,130	111,359	-16,002	30,095	35,783	15,120	16,514
Creditors	-34,150	2,555	32,481	-20,655	11,906	-23,666	31,893	-10,429	-29,154	39,113	-2,762	-6,129	5,960	-528	-67,926	93,112
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1,000	1,000
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	-5,000	-7,500	-7,500	-7,500	-7,500	-7,500	-7,500	-7,500	-7,500	-71,995	33,530	9,066	6,791	-54,715	178,823
Investing Activities
capital expenditure	0	5,000	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	0	0	0	0	-110,000
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	5,000	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	0	0	0	0	-110,000
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	-100	0	0	0	0	100
interest	0	0	0	0	0	0	0	0	0	0	161	238	130	90	209	173
cash flow from financing	0	0	0	0	0	0	0	0	0	0	61	238	130	90	209	273
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	-64,434	33,768	9,196	6,881	-54,506	69,095
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	0	0	-64,434	33,768	9,196	6,881	-54,506	69,095

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for drake.com limited. Get real-time insights into drake.com 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

Perform a competitor analysis for drake.com limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in KT16 area or any other competitors across 12 key performance metrics.

DRAKE.COM LIMITED group structure

Drake.Com Limited has no subsidiary companies.

Ultimate parent company

DRAKE.COM LIMITED

04054210

DRAKE.COM LIMITED Shareholders

raymond john drake	51%
shirley drake	49%

Drake.Com Limited currently has 1 director, Mr Raymond Drake serving since Aug 2000.

officer	country	age	start	end	role
Mr Raymond Drake		71 years	Aug 2000	-	Director

P&L

July 2024

turnover

599.3k

-13%

operating profit

-2.3k

gross margin

44.7%

-6.71%

turnover

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

Balance Sheet

July 2024

net assets

312.3k

-0.01%

total assets

333.9k

-0.1%

cash

net assets

Total assets minus all liabilities

Similar Companies

cooper dawn jerrom limited

05170140 limited

2.5

hunter & co ltd

4.5

dendy neville limited

vista partners limited

company number

04054210

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

69203 - Tax consultancy

incorporation date

August 2000

ultimate parent company

None

previous names

N/A

address

drake house, 80 guildford street, chertsey, surrey, KT16 9AD

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 drake.com 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 DRAKE.COM LIMITED. This can take several minutes, an email will notify you when this has completed.

drake.com limited Company Information

drake.com limited Estimated Valuation

drake.com limited Estimated Valuation

drake.com limited Estimated Valuation

Drake.com Limited Overview

Drake.com Limited Health Check

DRAKE.COM LIMITED financials

drake.com limited Credit Report and Business Information

Drake.com Limited Competitor Analysis

drake.com limited Ownership

drake.com limited directors

drake.com limited company details

drake.com limited Charges & Mortgages

drake.com limited Capital Raised & Share Issues BETA

drake.com limited Companies House Filings - See Documents