Rainbow (poplar) Ltd

POWER SEARCH PRICING

SOLUTIONS

rainbow (poplar) ltd Company Information

Dissolved

Company Number

04362351

Next Accounts

Jan 2025

Industry

Agents involved in the sale of food, beverages and tobacco

Directors

Abdul Sheikh

Shareholders

abdul salam sheikh

anwara khanam sheikh

Group Structure

View All

Contact

Registered Address

olympia house armitage road, london, NW11 8RQ

Website

http://londis.co.uk

rainbow (poplar) ltd Estimated Valuation

£126.9k

Pomanda estimates the enterprise value of RAINBOW (POPLAR) LTD at £126.9k based on Net Assets of £76.2k and 1.67x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Rainbow (poplar) Ltd is a dissolved company that was located in london, NW11 8RQ with a Companies House number of 04362351. It operated in the agents involved in the sale of food, beverages and tobacco sector, SIC Code 46170. Founded in January 2002, it's largest shareholder was abdul salam sheikh with a 50% stake. The last turnover for Rainbow (poplar) Ltd was estimated at £267.5k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Rainbow (Poplar) Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

6 Weak

Size

annual sales of £267.5k, make it smaller than the average company (£11m)

Growth

3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (3.1%)

EXPORT

Rainbow (Poplar) Ltd's latest turnover from March 2021 is estimated at £267.5 thousand and the company has net assets of £76.2 thousand. According to their latest financial statements, Rainbow (Poplar) Ltd has 3 employees and maintains cash reserves of £2.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	267,531	399,822	412,953	675,390	271,882	185,043	237,697	189,406	133,614	157,606	309,541	346,305
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	225,058	325,978	342,191	566,729	224,438	153,132	202,000	160,439	108,691	130,406	260,735	290,360
Gross Profit	42,473	73,843	70,762	108,661	47,444	31,911	35,697	28,967	24,923	27,200	48,806	55,945
Admin Expenses	47,541	74,494	72,623	112,668	42,494	21,609	25,634	16,505	13,472	16,433	40,967	5,203
Operating Profit	-5,068	-651	-1,861	-4,007	4,950	10,302	10,063	12,462	11,451	10,767	7,839	50,742
Interest Payable	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	5	6	33	61	64	171	171	131	84	72	58	22
Pre-Tax Profit	-6,588	-645	-1,828	-3,946	5,014	10,473	10,234	12,594	11,536	10,839	7,897	50,764
Tax	0	0	0	0	-1,003	-2,094	-2,149	-2,897	-2,769	-2,818	-2,211	-14,214
Profit After Tax	-6,588	-645	-1,828	-3,946	4,011	8,378	8,085	9,697	8,767	8,021	5,686	36,550
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-6,588	-645	-1,828	-3,946	4,011	8,378	8,085	9,697	8,767	8,021	5,686	36,550
Employee Costs	139,511	126,728	118,298	197,500	72,667	34,715	34,820	35,744	34,502	36,326	32,554	36,691
Number Of Employees	3	3	3	5	2	1	1	1	1	1	1	1
EBITDA*	-4,885	-651	-1,607	-3,708	4,950	10,715	10,549	13,034	12,124	11,559	8,006	50,938

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	55,816	55,999	56,215	56,469	56,768	57,119	53,782	54,268	54,840	55,513	51,971	52,138
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	55,816	55,999	56,215	56,469	56,768	57,119	53,782	54,268	54,840	55,513	51,971	52,138
Stock & work in progress	18,500	29,500	33,775	31,750	24,500	19,750	19,115	18,950	18,105	19,555	21,575	24,150
Trade Debtors	2,678	0	0	0	0	0	0	0	0	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	49,314	0	0	0	0	0	0	0	0	0	0	0
Cash	2,087	8,701	2,595	6,250	17,960	33,176	35,041	33,365	19,162	14,618	14,283	8,860
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	72,579	38,201	36,370	38,000	42,460	52,926	54,156	52,315	37,267	34,173	35,858	33,010
total assets	128,395	94,200	92,585	94,469	99,228	110,045	107,938	106,583	92,107	89,686	87,829	85,148
Bank overdraft	1,667	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
Trade Creditors	588	1,359	450	48	505	24,859	31,130	23,990	13,179	13,863	45,591	48,596
Group/Directors Accounts	0	8,961	8,436	8,315	8,000	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	1,617	1,102	276	855	1,526	0	0	0	0	0	0	0
total current liabilities	3,872	11,422	9,162	9,218	10,031	24,859	31,130	23,990	13,179	13,863	45,591	48,596
loans	48,333	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	13,870	19,902	25,564	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	48,333	0	0	0	0	0	0	13,870	19,902	25,564	0	0
total liabilities	52,205	11,422	9,162	9,218	10,031	24,859	31,130	37,860	33,081	39,427	45,591	48,596
net assets	76,190	82,778	83,423	85,251	89,197	85,186	76,808	68,723	59,026	50,259	42,238	36,552
total shareholders funds	76,190	82,778	83,423	85,251	89,197	85,186	76,808	68,723	59,026	50,259	42,238	36,552

	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-5,068	-651	-1,861	-4,007	4,950	10,302	10,063	12,462	11,451	10,767	7,839	50,742
Depreciation	183	0	254	299	0	413	486	572	673	792	167	196
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	-1,003	-2,094	-2,149	-2,897	-2,769	-2,818	-2,211	-14,214
Stock	-11,000	-4,275	2,025	7,250	4,750	635	165	845	-1,450	-2,020	-2,575	24,150
Debtors	51,992	0	0	0	0	0	0	0	0	0	0	0
Creditors	-771	909	402	-457	-24,354	-6,271	7,140	10,811	-684	-31,728	-3,005	48,596
Accruals and Deferred Income	515	826	-579	-671	1,526	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-46,133	5,359	-3,809	-12,086	-23,631	1,715	15,375	20,103	10,121	-20,967	5,365	61,170
Investing Activities
capital expenditure	0	216	0	0	351	-3,750	0	0	0	-4,334	0	-52,334
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	216	0	0	351	-3,750	0	0	0	-4,334	0	-52,334
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-8,961	525	121	315	8,000	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	48,333	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
other long term liabilities	0	0	0	0	0	0	-13,870	-6,032	-5,662	25,564	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	2
interest	-1,520	6	33	61	64	171	171	131	84	72	58	22
cash flow from financing	37,852	531	154	376	8,064	171	-13,699	-5,901	-5,578	25,636	58	24
cash and cash equivalents
cash	-6,614	6,106	-3,655	-11,710	-15,216	-1,865	1,676	14,203	4,544	335	5,423	8,860
overdraft	1,667	0	0	0	0	0	0	0	0	0	0	0
change in cash	-8,281	6,106	-3,655	-11,710	-15,216	-1,865	1,676	14,203	4,544	335	5,423	8,860

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for rainbow (poplar) ltd. Get real-time insights into rainbow (poplar) ltd'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 rainbow (poplar) 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 NW11 area or any other competitors across 12 key performance metrics.

RAINBOW (POPLAR) LTD group structure

Rainbow (Poplar) Ltd has no subsidiary companies.

Ultimate parent company

RAINBOW (POPLAR) LTD

04362351

RAINBOW (POPLAR) LTD Shareholders

abdul salam sheikh	50%
anwara khanam sheikh	50%

Rainbow (Poplar) Ltd currently has 1 director, Mr Abdul Sheikh serving since Feb 2002.

officer	country	age	start	end	role
Mr Abdul Sheikh	United Kingdom	63 years	Feb 2002	-	Director

P&L

March 2021

turnover

267.5k

-33%

operating profit

-5.1k

gross margin

15.9%

-14.04%

turnover

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

Balance Sheet

March 2021

net assets

76.2k

-0.08%

total assets

128.4k

+0.36%

cash

2.1k

-0.76%

net assets

Total assets minus all liabilities

Similar Companies

exclusive promotion one limited

b.k. whalley limited

winecellars limited

1.5

so be it marketing consultants limited

gastronomically yours limited

1.5

company number

04362351

Type

Private limited with Share Capital

industry

46170 - Agents involved in the sale of food, beverages and tobacco

incorporation date

January 2002

ultimate parent company

None

previous names

N/A

address

olympia house armitage road, london, NW11 8RQ

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 rainbow (poplar) ltd.

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 RAINBOW (POPLAR) LTD. This can take several minutes, an email will notify you when this has completed.

rainbow (poplar) ltd Company Information

rainbow (poplar) ltd Estimated Valuation

rainbow (poplar) ltd Estimated Valuation

rainbow (poplar) ltd Estimated Valuation

Rainbow (poplar) Ltd Overview

Rainbow (poplar) Ltd Health Check

RAINBOW (POPLAR) LTD financials

rainbow (poplar) ltd Credit Report and Business Information

Rainbow (poplar) Ltd Competitor Analysis

rainbow (poplar) ltd Ownership

rainbow (poplar) ltd directors

rainbow (poplar) ltd company details

rainbow (poplar) ltd Charges & Mortgages

rainbow (poplar) ltd Capital Raised & Share Issues BETA

rainbow (poplar) ltd Companies House Filings - See Documents