Pomanda estimates the enterprise value of AWARD DEVELOPMENTS LIMITED at £4.2m based on a Turnover of £2m and 2.16x industry multiple (adjusted for size and gross margin).
award developments limitedEstimated Valuation
£339.4k
Pomanda estimates the enterprise value of AWARD DEVELOPMENTS LIMITED at £339.4k based on an EBITDA of £73.2k and a 4.64x industry multiple (adjusted for size and gross margin).
award developments limitedEstimated Valuation
£193.6k
Pomanda estimates the enterprise value of AWARD DEVELOPMENTS LIMITED at £193.6k based on Net Assets of £122.9k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Award Developments LimitedOverview
Award Developments Limited is a live company located in birmingham, B11 4AE with a Companies House number of 04406883. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2002, it's largest shareholder is
mrs nisrana begum
with a 50% stake. Award Developments Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£2m with
declining
growth in recent years.
Pomanda's financial health check has awarded Award Developments Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £2m, make it larger than the average company (£784.7k)
£2m - Award Developments Limited
£784.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.3%)
-5% - Award Developments Limited
3.3% - Industry AVG
Production
with a gross margin of 26.4%, this company has a higher cost of product (70.3%)
26.4% - Award Developments Limited
70.3% - Industry AVG
Profitability
an operating margin of 3.7% make it less profitable than the average company (25.8%)
3.7% - Award Developments Limited
25.8% - Industry AVG
Employees
with 4 employees, this is similar to the industry average (4)
4 - Award Developments Limited
4 - Industry AVG
Pay Structure
on an average salary of £40.1k, the company has an equivalent pay structure (£40.1k)
£40.1k - Award Developments Limited
£40.1k - Industry AVG
Efficiency
resulting in sales per employee of £490k, this is more efficient (£180.2k)
£490k - Award Developments Limited
£180.2k - Industry AVG
Debtor Days
it gets paid by customers after 95 days, this is later than average (24 days)
95 days - Award Developments Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 98 days, this is slower than average (33 days)
98 days - Award Developments Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Award Developments Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Award Developments Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.1%, this is a higher level of debt than the average (64.8%)
76.1% - Award Developments Limited
64.8% - Industry AVG
AWARD DEVELOPMENTS LIMITED financials
EXPORT
Award Developments Limited's latest turnover from April 2024 is estimated at £2 million and the company has net assets of £122.9 thousand. According to their latest financial statements, we estimate that Award Developments Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
1,959,944
2,100,559
1,891,701
2,300,645
1,524,817
1,498,740
2,730,442
2,094,667
45,302
17,653
86,019
83,130
107,748
82,942
184,579
Other Income Or Grants
Cost Of Sales
1,443,184
1,547,903
1,369,969
1,760,524
1,211,018
1,128,419
2,048,591
1,598,296
33,583
13,512
68,790
65,810
86,618
67,914
153,119
Gross Profit
516,759
552,656
521,733
540,121
313,799
370,321
681,851
496,371
11,719
4,141
17,229
17,320
21,130
15,028
31,459
Admin Expenses
443,567
487,091
451,380
487,006
287,248
324,986
649,873
447,923
180,967
55,087
26,169
21,058
21,834
33,348
-34,163
Operating Profit
73,192
65,565
70,353
53,115
26,551
45,335
31,978
48,448
-169,248
-50,946
-8,940
-3,738
-704
-18,320
65,622
Interest Payable
Interest Receivable
61
60
1
1
4
3
Pre-Tax Profit
73,192
65,565
70,353
53,115
26,551
45,335
31,978
48,448
-169,187
-50,886
-8,939
-3,738
-703
-18,316
65,625
Tax
-18,298
-16,391
-13,367
-10,092
-5,045
-8,614
-6,076
-9,205
-18,375
Profit After Tax
54,894
49,174
56,986
43,023
21,506
36,721
25,902
39,243
-169,187
-50,886
-8,939
-3,738
-703
-18,316
47,250
Dividends Paid
Retained Profit
54,894
49,174
56,986
43,023
21,506
36,721
25,902
39,243
-169,187
-50,886
-8,939
-3,738
-703
-18,316
47,250
Employee Costs
160,510
140,755
110,366
143,250
40,146
38,775
185,376
143,200
38,594
35,039
36,759
35,039
33,359
33,592
32,883
Number Of Employees
4
4
3
4
1
1
5
4
1
1
1
1
1
1
1
EBITDA*
73,192
65,565
70,353
53,115
26,551
45,335
31,978
48,448
-168,967
-50,571
-8,440
-3,071
185
-17,135
67,202
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
356
475
633
844
1,125
1,500
2,000
2,667
3,556
4,741
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
356
475
633
844
1,125
1,500
2,000
2,667
3,556
4,741
Stock & work in progress
493,965
399,756
425,083
425,083
425,083
425,083
425,035
Trade Debtors
513,369
566,381
540,590
516,128
523,828
532,490
509,691
504,512
10,000
18,000
18,000
23,561
18,961
34,081
Group Debtors
Misc Debtors
Cash
358
23,932
155
191
428
1,109
misc current assets
483
total current assets
513,369
566,381
540,590
516,128
523,828
532,490
509,691
504,512
504,323
423,688
443,238
443,274
449,127
444,472
460,225
total assets
513,369
566,381
540,590
516,128
523,828
532,846
510,166
505,145
505,167
424,813
444,738
445,274
451,794
448,028
464,966
Bank overdraft
Bank loan
Trade Creditors
390,439
498,345
521,728
604,975
635,499
670,421
407,716
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
406,935
total current liabilities
390,439
498,345
521,728
604,975
635,499
670,421
406,935
407,716
loans
hp & lease commitments
Accruals and Deferred Income
1,100
550
2,159
other liabilities
554,252
649,540
698,586
449,595
419,184
410,781
406,504
provisions
7,059
total long term liabilities
554,252
649,540
699,686
450,145
419,184
410,781
413,563
2,159
total liabilities
390,439
498,345
521,728
554,252
604,975
635,499
649,540
670,421
699,686
450,145
419,184
410,781
413,563
409,094
407,716
net assets
122,930
68,036
18,862
-38,124
-81,147
-102,653
-139,374
-165,276
-194,519
-25,332
25,554
34,493
38,231
38,934
57,250
total shareholders funds
122,930
68,036
18,862
-38,124
-81,147
-102,653
-139,374
-165,276
-194,519
-25,332
25,554
34,493
38,231
38,934
57,250
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
73,192
65,565
70,353
53,115
26,551
45,335
31,978
48,448
-169,248
-50,946
-8,940
-3,738
-704
-18,320
65,622
Depreciation
281
375
500
667
889
1,185
1,580
Amortisation
Tax
-18,298
-16,391
-13,367
-10,092
-5,045
-8,614
-6,076
-9,205
-18,375
Stock
-493,965
94,209
-25,327
48
425,035
Debtors
-53,012
25,791
24,462
-7,700
-8,662
22,799
5,179
494,512
10,000
-18,000
-5,561
4,600
-15,120
34,081
Creditors
-107,906
-23,383
521,728
-604,975
-30,524
635,499
-670,421
670,421
-407,716
407,716
Accruals and Deferred Income
-1,100
550
550
-409,094
409,094
Deferred Taxes & Provisions
-7,059
7,059
Cash flow from operations
554,252
-554,252
-356
649,421
-649,698
708,017
-272,626
-6,694
-8,440
-4,569
-406,450
-685
-2,573
Investing Activities
capital expenditure
356
119
158
211
-6,321
Change in Investments
cash flow from investments
356
119
158
211
-6,321
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-554,252
554,252
-649,540
649,540
-698,586
248,991
30,411
8,403
4,277
406,504
share issue
-10,000
10,000
interest
61
60
1
1
4
3
cash flow from financing
-554,252
554,252
-649,540
649,540
-708,586
249,052
30,471
8,404
4,277
406,505
4
10,003
cash and cash equivalents
cash
-358
-23,574
23,777
-36
191
-428
-681
1,109
overdraft
change in cash
-358
-23,574
23,777
-36
191
-428
-681
1,109
award developments limited 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 award developments limited. Get real-time insights into award developments limited's credit score, group structure and payment trends.
Perform a competitor analysis for award developments limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in B11 area or any other competitors across 12 key performance metrics.
award developments limited Ownership
AWARD DEVELOPMENTS LIMITED group structure
Award Developments Limited has no subsidiary companies.
Ultimate parent company
AWARD DEVELOPMENTS LIMITED
04406883
AWARD DEVELOPMENTS LIMITED Shareholders
The largest shareholders in Award Developments Limited include Mrs Nisrana Begum and Mohammed Hadyat Khan.
mrs nisrana begum
50%
mohammed hadyat khan
50%
award developments limited directors
Award Developments Limited currently has 2 directors.
The longest serving directors include
Mr Mohammed Khan (Mar 2002) and
Nisrana Begum (Mar 2005).
452 stratford road, sparkhill, birmingham, west midlands, B11 4AE
Bank
-
Legal Advisor
-
award developments limited 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 award developments limited.
award developments limited 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 AWARD DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
award developments limitedCompanies House Filings - See Documents
