Pomanda estimates the enterprise value of ONLY A PONY.COM. LTD. at £465.9k based on a Turnover of £1.9m and 0.25x industry multiple (adjusted for size and gross margin).
only a pony.com. ltd.Estimated Valuation
£0
Pomanda estimates the enterprise value of ONLY A PONY.COM. LTD. at £0 based on an EBITDA of £0 and a 2.46x industry multiple (adjusted for size and gross margin).
only a pony.com. ltd.Estimated Valuation
£0
Pomanda estimates the enterprise value of ONLY A PONY.COM. LTD. at £0 based on Net Assets of £-635.6k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Only A Pony.com. Ltd.Overview
Only A Pony.com. Ltd. is a dissolved company that was located in london, W2 2LU with a Companies House number of 04075566. It operated in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in September 2000, it's largest shareholder was
ian philip callan
with a 68.1% stake. The last turnover for Only A Pony.com. Ltd. was estimated at £1.9m.
Pomanda's financial health check has awarded Only A Pony.Com. Ltd. a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
5 Weak
Size
annual sales of £1.9m, make it larger than the average company (£582.4k)
£1.9m - Only A Pony.com. Ltd.
£582.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (6.1%)
-4% - Only A Pony.com. Ltd.
6.1% - Industry AVG
Production
with a gross margin of 19.4%, this company has a higher cost of product (33%)
19.4% - Only A Pony.com. Ltd.
33% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Only A Pony.com. Ltd.
- - Industry AVG
Employees
with 5 employees, this is below the industry average (8)
5 - Only A Pony.com. Ltd.
8 - Industry AVG
Pay Structure
on an average salary of £34.6k, the company has an equivalent pay structure (£34.6k)
£34.6k - Only A Pony.com. Ltd.
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £373.2k, this is more efficient (£211.8k)
£373.2k - Only A Pony.com. Ltd.
£211.8k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is later than average (40 days)
72 days - Only A Pony.com. Ltd.
40 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Only A Pony.com. Ltd.
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Only A Pony.com. Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Only A Pony.com. Ltd.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 272.6%, this is a higher level of debt than the average (70.5%)
272.6% - Only A Pony.com. Ltd.
70.5% - Industry AVG
ONLY A PONY.COM. LTD. financials
EXPORT
Only A Pony.Com. Ltd.'s latest turnover from December 2018 is estimated at £1.9 million and the company has net assets of -£635.6 thousand. According to their latest financial statements, we estimate that Only A Pony.Com. Ltd. has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
1,865,785
1,834,510
1,161,267
2,122,945
2,682,989
2,345,092
612,225
3,385
12,041
54,471
Other Income Or Grants
Cost Of Sales
1,504,427
1,476,746
923,620
1,694,224
2,110,762
1,834,556
477,496
2,647
9,255
Gross Profit
361,358
357,764
237,647
428,721
572,227
510,537
134,729
738
2,786
Admin Expenses
361,358
357,764
-261,630
447,984
605,247
544,688
238,631
53,961
72,289
706,061
Operating Profit
499,277
-19,263
-33,020
-34,151
-103,902
-53,223
-69,503
-706,061
Interest Payable
8,883
8,883
Interest Receivable
1
20
237
775
612
121
67
Pre-Tax Profit
499,278
-19,262
-33,000
-33,914
-103,127
-61,494
-78,265
-705,994
Tax
-99,855
Profit After Tax
399,422
-19,262
-33,000
-33,914
-103,127
-61,494
-78,265
-705,994
Dividends Paid
Retained Profit
399,422
-19,262
-33,000
-33,914
-103,127
-61,494
-78,265
-705,994
Employee Costs
173,171
164,779
98,475
169,574
163,780
158,355
64,453
30,332
30,852
Number Of Employees
5
5
3
5
5
5
2
1
1
EBITDA*
499,277
-19,263
-32,098
-32,921
-102,262
-51,037
-62,747
-699,550
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
2,767
3,689
4,919
6,559
15,501
Intangible Assets
8,745
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,767
3,689
4,919
6,559
8,745
15,501
Stock & work in progress
2,300
7,341
7,538
5,809
Trade Debtors
368,180
368,180
368,295
370,876
382,454
383,831
238,105
148,484
282
3,300
Group Debtors
Misc Debtors
Cash
384
46
7,954
86,726
223,305
21,625
26,714
misc current assets
4,461
11,076
14,028
total current assets
368,180
368,180
368,295
371,260
382,500
391,785
327,131
383,591
40,521
49,851
total assets
368,180
368,180
368,295
371,260
385,267
395,474
332,050
390,150
49,266
65,352
Bank overdraft
Bank loan
Trade Creditors
115
1,001,059
2,518
5,315
10,422
24,775
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
115
1,001,059
2,518
5,315
10,422
24,775
loans
273,323
hp & lease commitments
Accruals and Deferred Income
4,578
other liabilities
1,003,814
1,003,814
1,003,814
1,006,314
978,266
878,410
830,586
149,778
341,991
provisions
total long term liabilities
1,003,814
1,003,814
1,003,814
1,006,314
978,266
878,410
830,586
423,101
346,569
total liabilities
1,003,814
1,003,814
1,003,929
1,006,314
1,001,059
978,266
880,928
835,901
433,523
371,344
net assets
-635,634
-635,634
-635,634
-635,054
-615,792
-582,792
-548,878
-445,751
-384,257
-305,992
total shareholders funds
-635,634
-635,634
-635,634
-635,054
-615,792
-582,792
-548,878
-445,751
-384,257
-305,992
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
499,277
-19,263
-33,020
-34,151
-103,902
-53,223
-69,503
-706,061
Depreciation
922
1,230
1,640
6,511
Amortisation
2,186
6,756
Tax
-99,855
Stock
-2,300
-5,041
-197
1,729
5,809
Debtors
-115
-2,581
-11,578
-1,377
145,726
89,621
148,202
-3,018
3,300
Creditors
-115
115
-1,001,059
1,001,059
-2,518
-2,797
-5,107
-14,353
24,775
Accruals and Deferred Income
-4,578
4,578
Deferred Taxes & Provisions
Cash flow from operations
402,118
-1,008,744
970,338
-178,865
-189,639
-204,149
-80,389
-679,306
Investing Activities
capital expenditure
2,767
-22,012
Change in Investments
cash flow from investments
2,767
-22,012
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-273,323
273,323
Hire Purchase and Lease Commitments
other long term liabilities
-2,500
1,006,314
-978,266
99,856
47,824
680,808
-192,213
341,991
share issue
-400,002
400,002
interest
1
20
237
775
-8,271
-8,762
67
cash flow from financing
-402,502
1,006,315
-978,246
100,093
48,599
399,214
72,348
742,060
cash and cash equivalents
cash
-384
338
-7,908
-78,772
-136,579
201,680
-5,089
26,714
overdraft
change in cash
-384
338
-7,908
-78,772
-136,579
201,680
-5,089
26,714
only a pony.com. ltd. 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 only a pony.com. ltd.. Get real-time insights into only a pony.com. ltd.'s credit score, group structure and payment trends.
Perform a competitor analysis for only a pony.com. ltd. by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in W 2 area or any other competitors across 12 key performance metrics.
47990 - Other retail sale not in stores, stalls or markets
incorporation date
September 2000
age
25
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2018
previous names
N/A
accountant
-
auditor
-
address
flat 10 11 hyde park gardens, london, W2 2LU
Bank
-
Legal Advisor
-
only a pony.com. ltd. 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 only a pony.com. ltd..
only a pony.com. ltd. 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 ONLY A PONY.COM. LTD.. This can take several minutes, an email will notify you when this has completed.
only a pony.com. ltd.Companies House Filings - See Documents
