Pomanda estimates the enterprise value of EMPOWER ADVISORY LTD at £12.2m based on a Turnover of £5.3m and 2.29x industry multiple (adjusted for size and gross margin).
empower advisory ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of EMPOWER ADVISORY LTD at £0 based on an EBITDA of £-196.6k and a 6.12x industry multiple (adjusted for size and gross margin).
empower advisory ltdEstimated Valuation
£131.9k
Pomanda estimates the enterprise value of EMPOWER ADVISORY LTD at £131.9k based on Net Assets of £71.4k and 1.85x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Empower Advisory LtdOverview
Empower Advisory Ltd is a live company located in london, EC3V 9DU with a Companies House number of 04224527. It operates in the development of building projects sector, SIC Code 41100. Founded in May 2001, it's largest shareholder is
bmd infrastructure services ltd
with a 100% stake. Empower Advisory Ltd is a mature,
mid sized company, Pomanda has estimated its turnover at
£5.3m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Empower Advisory Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
5 Strong
2 Regular
4 Weak
Size
annual sales of £5.3m, make it larger than the average company (£1.2m)
£5.3m - Empower Advisory Ltd
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (7.1%)
9% - Empower Advisory Ltd
7.1% - Industry AVG
Production
with a gross margin of 54.8%, this company has a comparable cost of product (54.8%)
54.8% - Empower Advisory Ltd
54.8% - Industry AVG
Profitability
an operating margin of -3.8% make it less profitable than the average company (14.4%)
-3.8% - Empower Advisory Ltd
14.4% - Industry AVG
Employees
with 9 employees, this is above the industry average (5)
9 - Empower Advisory Ltd
5 - Industry AVG
Pay Structure
on an average salary of £43.6k, the company has an equivalent pay structure (£43.6k)
£43.6k - Empower Advisory Ltd
£43.6k - Industry AVG
Efficiency
resulting in sales per employee of £593.4k, this is more efficient (£184.8k)
£593.4k - Empower Advisory Ltd
£184.8k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (32 days)
64 days - Empower Advisory Ltd
32 days - Industry AVG
Creditor Days
its suppliers are paid after 91 days, this is slower than average (32 days)
91 days - Empower Advisory Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Empower Advisory Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (16 weeks)
6 weeks - Empower Advisory Ltd
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.3%, this is a higher level of debt than the average (65.4%)
94.3% - Empower Advisory Ltd
65.4% - Industry AVG
EMPOWER ADVISORY LTD financials
EXPORT
Empower Advisory Ltd's latest turnover from June 2024 is estimated at £5.3 million and the company has net assets of £71.4 thousand. According to their latest financial statements, Empower Advisory Ltd has 9 employees and maintains cash reserves of £147.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
5,340,918
4,201,042
4,419,372
4,173,778
6,673,410
4,853,611
3,674,669
4,541,395
4,703,830
7,136,462
8,590,523
6,835,422
4,323,478
2,261,721
1,093,304
Other Income Or Grants
Cost Of Sales
2,412,504
1,884,103
1,966,637
1,865,831
2,844,758
2,066,750
1,488,336
1,831,120
1,925,184
3,071,897
3,977,449
3,067,939
1,843,181
949,447
465,449
Gross Profit
2,928,415
2,316,939
2,452,735
2,307,947
3,828,653
2,786,862
2,186,333
2,710,275
2,778,645
4,064,565
4,613,074
3,767,483
2,480,296
1,312,274
627,854
Admin Expenses
3,133,960
2,357,336
2,802,064
2,271,380
3,423,681
2,875,262
2,223,101
2,701,478
2,794,885
4,150,393
4,544,981
3,696,844
2,307,123
1,266,935
594,172
-13,188
Operating Profit
-205,545
-40,397
-349,329
36,567
404,972
-88,400
-36,768
8,797
-16,240
-85,828
68,093
70,639
173,173
45,339
33,682
13,188
Interest Payable
960
2,526
1,566
Interest Receivable
7,548
7,072
3,984
203
174
580
750
439
370
1,115
873
991
834
428
305
58
Pre-Tax Profit
-197,997
-33,325
-345,345
36,769
405,146
-87,820
-36,018
9,236
-15,870
-84,713
68,966
71,630
173,047
43,242
32,421
13,246
Tax
-6,986
-76,978
-1,755
-14,483
-16,475
-41,531
-11,243
-9,078
-3,709
Profit After Tax
-197,997
-33,325
-345,345
29,783
328,168
-87,820
-36,018
7,481
-15,870
-84,713
54,483
55,155
131,516
31,999
23,343
9,537
Dividends Paid
Retained Profit
-197,997
-33,325
-345,345
29,783
328,168
-87,820
-36,018
7,481
-15,870
-84,713
54,483
55,155
131,516
31,999
23,343
9,537
Employee Costs
391,966
1,112,004
850,100
756,460
575,403
317,996
317,397
297,161
271,649
1,457,481
1,780,069
1,458,722
929,629
490,781
250,930
Number Of Employees
9
27
21
19
15
8
8
8
7
37
47
39
25
14
7
EBITDA*
-196,618
-36,157
-344,149
43,225
410,530
-83,754
-32,592
13,752
-10,546
-79,014
74,522
73,848
179,653
53,685
45,616
25,255
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
19,980
38,128
30,436
20,511
27,794
24,899
19,861
19,595
23,470
28,964
29,887
30,688
12,110
31,821
48,468
52,079
Intangible Assets
750
2,250
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
19,980
38,128
30,436
20,511
27,794
24,899
19,861
19,595
23,470
28,964
29,887
30,688
12,110
31,821
49,218
54,329
Stock & work in progress
Trade Debtors
947,085
693,265
919,700
778,187
1,219,093
836,975
672,034
828,191
816,840
962,578
1,104,886
923,590
567,116
370,326
176,612
215,394
Group Debtors
4,063
Misc Debtors
134,492
406,863
235,800
Cash
147,132
140,413
142,478
123,106
282,105
66,196
88,348
111,694
63,818
231,910
214,251
135,069
261,286
72,272
99,022
23,118
misc current assets
total current assets
1,232,772
1,240,541
1,297,978
901,293
1,501,198
903,171
760,382
939,885
880,658
1,194,488
1,319,137
1,058,659
828,402
442,598
275,634
238,512
total assets
1,252,752
1,278,669
1,328,414
921,804
1,528,992
928,070
780,243
959,480
904,128
1,223,452
1,349,024
1,089,347
840,512
474,419
324,852
292,841
Bank overdraft
Bank loan
29,529
48,189
Trade Creditors
606,919
148,783
108,143
470,643
1,106,401
834,407
573,529
742,708
694,241
997,168
1,038,027
834,287
643,117
98,583
11,577
76,750
Group/Directors Accounts
330
194,737
other short term finances
hp & lease commitments
other current liabilities
574,126
856,996
1,111,457
276,613
226,085
200,433
total current liabilities
1,181,375
1,200,516
1,219,600
470,643
1,106,401
834,407
573,529
742,708
694,241
997,168
1,038,027
834,287
643,117
404,725
285,851
277,183
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
8,779
6,115
3,117
4,330
3,570
28,801
2,841
3,437
3,964
3,964
2,510
3,815
5,121
5,121
total long term liabilities
8,779
6,115
3,117
4,330
3,570
28,801
2,841
3,437
3,964
3,964
2,510
3,815
5,121
5,121
total liabilities
1,181,375
1,209,295
1,225,715
473,760
1,110,731
837,977
602,330
745,549
697,678
1,001,132
1,041,991
836,797
643,117
408,540
290,972
282,304
net assets
71,377
69,374
102,699
448,044
418,261
90,093
177,913
213,931
206,450
222,320
307,033
252,550
197,395
65,879
33,880
10,537
total shareholders funds
71,377
69,374
102,699
448,044
418,261
90,093
177,913
213,931
206,450
222,320
307,033
252,550
197,395
65,879
33,880
10,537
Jun 2024
Jun 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
-205,545
-40,397
-349,329
36,567
404,972
-88,400
-36,768
8,797
-16,240
-85,828
68,093
70,639
173,173
45,339
33,682
13,188
Depreciation
8,927
4,240
5,180
6,658
5,558
4,646
4,176
4,955
5,694
6,814
6,429
3,209
6,480
7,596
10,434
10,567
Amortisation
750
1,500
1,500
Tax
-6,986
-76,978
-1,755
-14,483
-16,475
-41,531
-11,243
-9,078
-3,709
Stock
Debtors
-14,488
-55,372
377,313
-440,906
382,118
164,941
-156,157
11,351
-145,738
-142,308
181,296
356,474
196,790
193,714
-38,782
215,394
Creditors
458,136
40,640
-362,500
-635,758
271,994
260,878
-169,179
48,467
-302,927
-40,859
203,740
191,170
544,534
87,006
-65,173
76,750
Accruals and Deferred Income
-282,870
-254,461
1,111,457
-276,613
50,528
25,652
200,433
Deferred Taxes & Provisions
-8,779
2,664
2,998
-1,213
760
-25,231
25,960
-596
-527
1,454
2,510
-3,815
-1,306
5,121
Cash flow from operations
-15,643
-191,942
30,493
-159,826
224,188
-13,048
-19,654
48,517
-168,262
22,435
83,937
-105,421
205,438
-15,044
35,799
88,456
Investing Activities
capital expenditure
9,221
-11,932
-15,105
625
-8,453
-9,684
-4,442
-1,080
-200
-5,891
-5,628
-21,787
13,231
9,051
-6,823
-66,396
Change in Investments
cash flow from investments
9,221
-11,932
-15,105
625
-8,453
-9,684
-4,442
-1,080
-200
-5,891
-5,628
-21,787
13,231
9,051
-6,823
-66,396
Financing Activities
Bank loans
-29,529
-18,660
48,189
Group/Directors Accounts
-194,407
194,737
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
200,000
1,000
interest
7,548
7,072
3,984
203
174
580
750
439
370
1,115
873
991
-126
-2,098
-1,261
58
cash flow from financing
13,141
201,809
3,984
203
174
580
750
439
370
1,115
873
991
-29,655
-20,758
46,928
1,058
cash and cash equivalents
cash
6,719
-2,065
19,372
-158,999
215,909
-22,152
-23,346
47,876
-168,092
17,659
79,182
-126,217
189,014
-26,750
75,904
23,118
overdraft
change in cash
6,719
-2,065
19,372
-158,999
215,909
-22,152
-23,346
47,876
-168,092
17,659
79,182
-126,217
189,014
-26,750
75,904
23,118
empower advisory 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 empower advisory ltd. Get real-time insights into empower advisory ltd's credit score, group structure and payment trends.
Perform a competitor analysis for empower advisory ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in EC3V area or any other competitors across 12 key performance metrics.
empower advisory ltd Ownership
EMPOWER ADVISORY LTD group structure
Empower Advisory Ltd has no subsidiary companies.
Ultimate parent company
EMPOWER ADVISORY LTD
04224527
EMPOWER ADVISORY LTD Shareholders
The sole shareholder of Empower Advisory Ltd is Bmd Infrastructure Services Ltd.
bmd infrastructure services ltd
100%
empower advisory ltd directors
Empower Advisory Ltd currently has 5 directors.
The longest serving directors include
Mr Peter Anusas (Apr 2023) and
Mr Craig Mortensen (Apr 2023).
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 3 charges/mortgages relating to empower advisory ltd. Currently there are 2 open charges and 1 have been satisfied in the past.
empower advisory 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 EMPOWER ADVISORY LTD. This can take several minutes, an email will notify you when this has completed.
empower advisory ltdCompanies House Filings - See Documents
