Pomanda estimates the enterprise value of AIM ACADEMIES TRUST at £22.3m based on a Turnover of £22.3m and 1x industry multiple (adjusted for size and gross margin).
aim academies trustEstimated Valuation
£1.9m
Pomanda estimates the enterprise value of AIM ACADEMIES TRUST at £1.9m based on an EBITDA of £295.5k and a 6.6x industry multiple (adjusted for size and gross margin).
aim academies trustEstimated Valuation
£142.3m
Pomanda estimates the enterprise value of AIM ACADEMIES TRUST at £142.3m based on Net Assets of £59.2m and 2.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Aim Academies TrustOverview
Aim Academies Trust is a live company located in edgware, HA8 8DE with a Companies House number of 04389132. It operates in the general secondary education sector, SIC Code 85310. Founded in March 2002, it's largest shareholder is
unknown.
Aim Academies Trust is a mature,
large sized company, Pomanda has estimated its turnover at
£22.3m with
low
growth in recent years.
Pomanda's financial health check has awarded Aim Academies Trust a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
1 Regular
4 Weak
Size
annual sales of £22.3m, make it larger than the average company (£9.6m)
£22.3m - Aim Academies Trust
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7.4%)
4% - Aim Academies Trust
7.4% - Industry AVG
Production
with a gross margin of 53%, this company has a comparable cost of product (53%)
53% - Aim Academies Trust
53% - Industry AVG
Profitability
an operating margin of -6.7% make it less profitable than the average company (6%)
-6.7% - Aim Academies Trust
6% - Industry AVG
Employees
with 282 employees, this is above the industry average (153)
282 - Aim Academies Trust
153 - Industry AVG
Pay Structure
on an average salary of £57.7k, the company has a higher pay structure (£43.2k)
£57.7k - Aim Academies Trust
£43.2k - Industry AVG
Efficiency
resulting in sales per employee of £79.2k, this is more efficient (£62.2k)
£79.2k - Aim Academies Trust
£62.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (0 days)
0 days - Aim Academies Trust
0 days - Industry AVG
Creditor Days
its suppliers are paid after 42 days, this is slower than average (22 days)
42 days - Aim Academies Trust
22 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (5 days)
1 days - Aim Academies Trust
5 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 35 weeks, this is less cash available to meet short term requirements (97 weeks)
35 weeks - Aim Academies Trust
97 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.4%, this is a lower level of debt than the average (6.2%)
3.4% - Aim Academies Trust
6.2% - Industry AVG
AIM ACADEMIES TRUST financials
EXPORT
Aim Academies Trust's latest turnover from August 2024 is £22.3 million and the company has net assets of £59.2 million. According to their latest financial statements, Aim Academies Trust has 282 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Turnover
22,343,000
21,635,000
20,788,000
20,049,000
35,332,618
12,845,335
12,174,344
22,906,897
12,903,922
13,540,896
14,133,906
15,689,795
10,836,846
11,421,115
10,898,567
10,425,031
Other Income Or Grants
Cost Of Sales
10,498,554
10,633,908
10,757,433
10,554,403
18,736,074
6,613,388
6,235,721
11,611,354
6,635,311
7,157,107
7,569,150
7,746,614
5,345,602
5,689,558
5,583,578
Gross Profit
11,844,446
11,001,092
10,030,567
9,494,597
16,596,544
6,231,947
5,938,623
11,295,543
6,268,611
6,383,789
6,564,756
7,943,181
5,491,244
5,731,557
5,314,989
Admin Expenses
13,332,971
12,035,591
10,638,694
10,024,806
-2,376,104
7,505,240
7,474,509
542,717
6,779,207
6,720,789
5,824,750
3,388,649
5,534,970
6,152,067
6,098,404
477,159
Operating Profit
-1,488,525
-1,034,499
-608,127
-530,209
18,972,648
-1,273,293
-1,535,886
10,752,826
-510,596
-337,000
740,006
4,554,532
-43,726
-420,510
-783,415
-477,159
Interest Payable
238,000
Interest Receivable
176,000
Pre-Tax Profit
-1,391,000
-803,000
-505,000
-525,000
15,371,143
-1,248,283
-1,507,742
8,717,598
-501,737
-320,801
596,944
3,517,034
-30,692
-404,475
-768,367
-470,266
Tax
Profit After Tax
-1,391,000
-803,000
-505,000
-525,000
15,371,143
-1,248,283
-1,507,742
8,717,598
-501,737
-320,801
596,944
3,517,034
-30,692
-404,475
-768,367
-470,266
Dividends Paid
Retained Profit
-1,391,000
-803,000
-505,000
-525,000
15,371,143
-1,248,283
-1,507,742
8,717,598
-501,737
-320,801
596,944
3,517,034
-30,692
-404,475
-768,367
-470,266
Employee Costs
16,276,000
15,249,000
14,297,000
14,819,000
14,624,763
9,906,765
9,801,674
9,495,106
9,380,397
9,628,521
9,576,795
8,533,506
7,650,203
8,365,333
8,179,592
7,460,833
Number Of Employees
282
283
283
298
306
233
241
237
244
250
216
208
171
173
175
179
EBITDA*
295,475
609,501
953,873
999,791
20,444,340
-126,382
-364,673
11,912,887
425,034
591,051
1,638,495
5,307,932
716,371
406,036
38,551
348,020
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Tangible Assets
56,063,000
56,870,000
56,172,000
57,291,000
57,288,727
41,494,705
42,359,757
43,315,744
34,412,309
35,097,452
35,443,720
35,580,081
31,698,400
30,937,222
31,342,886
32,045,249
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
56,063,000
56,870,000
56,172,000
57,291,000
57,288,727
41,494,705
42,359,757
43,315,744
34,412,309
35,097,452
35,443,720
35,580,081
31,698,400
30,937,222
31,342,886
32,045,249
Stock & work in progress
42,000
50,000
89,000
83,000
54,575
44,543
62,802
64,420
64,420
23,130
19,960
18,454
13,364
17,038
5,579
7,026
Trade Debtors
20,000
13,000
13,000
35,000
3,836
14,414
15,219
133,140
23,900
62,995
43,254
34,909
2,805
30,431
127,527
182,938
Group Debtors
Misc Debtors
1,066,000
1,005,000
1,160,000
1,009,000
1,152,018
381,225
543,887
284,223
320,878
409,209
529,404
487,717
528,506
276,753
30,217
125,400
Cash
1,416,000
2,485,000
6,334,000
5,452,000
4,965,615
3,177,890
3,491,439
4,013,761
3,698,570
3,388,436
3,091,238
3,156,392
2,061,296
3,152,138
3,261,964
2,757,359
misc current assets
2,702,000
2,510,000
total current assets
5,246,000
6,063,000
7,596,000
6,579,000
6,176,044
3,618,072
4,113,347
4,495,544
4,107,768
3,883,770
3,683,856
3,697,472
2,605,971
3,476,360
3,425,287
3,072,723
total assets
61,309,000
62,933,000
63,768,000
63,870,000
63,464,771
45,112,777
46,473,104
47,811,288
38,520,077
38,981,222
39,127,576
39,277,553
34,304,371
34,413,582
34,768,173
35,117,972
Bank overdraft
Bank loan
Trade Creditors
1,235,000
1,068,000
697,000
1,253,000
645,279
277,235
654,583
318,796
1,288,663
273,780
1,057,533
703,081
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
837,000
1,110,000
1,631,000
1,324,000
1,605,362
700,555
734,251
1,242,480
1,077,291
1,297,624
2,144,545
1,304,397
1,384,916
295,499
257,383
total current liabilities
2,072,000
2,178,000
2,328,000
2,577,000
2,250,641
977,790
1,388,834
1,561,276
1,288,663
1,351,071
1,297,624
2,144,545
1,304,397
1,384,916
1,353,032
960,464
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
215,000
849,000
7,032,000
6,224,000
3,846,000
2,422,000
2,653,000
5,111,000
2,801,000
2,647,000
2,201,000
1,327,000
789,000
891,000
952,000
total liabilities
2,072,000
2,393,000
3,177,000
9,609,000
8,474,641
4,823,790
3,810,834
4,214,276
6,399,663
4,152,071
3,944,624
4,345,545
2,631,397
2,173,916
2,244,032
1,912,464
net assets
59,237,000
60,540,000
60,591,000
54,261,000
54,990,130
40,288,987
42,662,270
43,597,012
32,120,414
34,829,151
35,182,952
34,932,008
31,672,974
32,239,666
32,524,141
33,205,508
total shareholders funds
59,237,000
60,540,000
60,591,000
54,261,000
54,990,130
40,288,987
42,662,270
43,597,012
32,120,414
34,829,151
35,182,952
34,932,008
31,672,974
32,239,666
32,524,141
33,205,508
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Operating Activities
Operating Profit
-1,488,525
-1,034,499
-608,127
-530,209
18,972,648
-1,273,293
-1,535,886
10,752,826
-510,596
-337,000
740,006
4,554,532
-43,726
-420,510
-783,415
-477,159
Depreciation
1,784,000
1,644,000
1,562,000
1,530,000
1,471,692
1,146,911
1,171,213
1,160,061
935,630
928,051
898,489
753,400
760,097
826,546
821,966
825,179
Amortisation
Tax
Stock
-8,000
-39,000
6,000
28,425
10,032
-18,259
-1,618
41,290
3,170
1,506
5,090
-3,674
11,459
-1,447
7,026
Debtors
68,000
-155,000
129,000
-111,854
760,215
-163,467
141,743
72,585
-127,426
-100,454
50,032
-8,685
224,127
149,440
-150,594
308,338
Creditors
167,000
371,000
-556,000
607,721
368,044
-377,348
335,787
-969,867
1,014,883
273,780
-1,057,533
354,452
703,081
Accruals and Deferred Income
-273,000
-521,000
307,000
-281,362
904,807
-33,696
-508,229
1,242,480
-1,077,291
-220,333
-846,921
840,148
-80,519
1,089,417
38,116
257,383
Deferred Taxes & Provisions
Cash flow from operations
129,475
653,501
569,873
1,409,579
20,946,944
-355,700
-677,240
12,112,915
448,762
741,782
740,036
6,151,675
415,399
277,021
583,160
993,120
Investing Activities
capital expenditure
-177,380
-57,435
13,503
-468,124
-426,329
-1,217,179
-1,296,740
-129,860
-36,881
-133,920
Change in Investments
cash flow from investments
-177,380
-57,435
13,503
-468,124
-426,329
-1,217,179
-1,296,740
-129,860
-36,881
-133,920
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
88,000
752,000
6,835,000
-204,130
-670,000
-1,125,000
573,000
2,759,000
-2,207,000
-33,000
-346,000
-258,000
-536,000
120,000
87,000
33,675,774
interest
-62,000
cash flow from financing
88,000
752,000
6,835,000
-204,130
-670,000
-1,125,000
573,000
2,759,000
-2,207,000
-33,000
-408,000
-258,000
-536,000
120,000
87,000
33,675,774
cash and cash equivalents
cash
-1,069,000
-3,849,000
882,000
486,385
1,787,725
-313,549
-522,322
315,191
310,134
297,198
-65,154
1,095,096
-1,090,842
-109,826
504,605
2,757,359
overdraft
change in cash
-1,069,000
-3,849,000
882,000
486,385
1,787,725
-313,549
-522,322
315,191
310,134
297,198
-65,154
1,095,096
-1,090,842
-109,826
504,605
2,757,359
aim academies trust 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 aim academies trust. Get real-time insights into aim academies trust's credit score, group structure and payment trends.
Perform a competitor analysis for aim academies trust by selecting its closest rivals, whether from the EDUCATION sector, other large companies, companies in HA8 area or any other competitors across 12 key performance metrics.
aim academies trust Ownership
AIM ACADEMIES TRUST group structure
Aim Academies Trust has no subsidiary companies.
Ultimate parent company
AIM ACADEMIES TRUST
04389132
AIM ACADEMIES TRUST Shareholders
The sole shareholder of Aim Academies Trust is -.
-
-
aim academies trust directors
Aim Academies Trust currently has 10 directors.
The longest serving directors include
Dr Michael Platt (Mar 2002) and
Mr Michael Shalson (Sep 2007).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85310 - General secondary education
incorporation date
March 2002
age
23
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
August 2024
previous names
barnet city academy (December 2016)
accountant
-
auditor
BUZZACOTT LLP
address
london academy, spur road, edgware, middlesex, HA8 8DE
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
aim academies trust 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 aim academies trust.
aim academies trust 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 AIM ACADEMIES TRUST. This can take several minutes, an email will notify you when this has completed.
aim academies trustCompanies House Filings - See Documents
