Pomanda estimates the enterprise value of CLARITY ONE LTD at £18.4k based on a Turnover of £41.5k and 0.44x industry multiple (adjusted for size and gross margin).
clarity one ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of CLARITY ONE LTD at £0 based on an EBITDA of £-243 and a 3.03x industry multiple (adjusted for size and gross margin).
clarity one ltdEstimated Valuation
£6.9k
Pomanda estimates the enterprise value of CLARITY ONE LTD at £6.9k based on Net Assets of £3.1k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Clarity One LtdOverview
Clarity One Ltd is a live company located in brentford, TW8 0GP with a Companies House number of 04676199. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in February 2003, it's largest shareholder is
ray richards
with a 65% stake. Clarity One Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£41.5k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Clarity One Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £41.5k, make it smaller than the average company (£1.8m)
£41.5k - Clarity One Ltd
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 128%, show it is growing at a faster rate (7.9%)
128% - Clarity One Ltd
7.9% - Industry AVG
Production
with a gross margin of 24.3%, this company has a higher cost of product (47%)
24.3% - Clarity One Ltd
47% - Industry AVG
Profitability
an operating margin of -0.6% make it less profitable than the average company (5.8%)
-0.6% - Clarity One Ltd
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - Clarity One Ltd
17 - Industry AVG
Pay Structure
on an average salary of £49.3k, the company has an equivalent pay structure (£49.3k)
£49.3k - Clarity One Ltd
£49.3k - Industry AVG
Efficiency
resulting in sales per employee of £41.5k, this is less efficient (£114.9k)
£41.5k - Clarity One Ltd
£114.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Clarity One Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (31 days)
20 days - Clarity One Ltd
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Clarity One Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Clarity One Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.4%, this is a lower level of debt than the average (51.9%)
39.4% - Clarity One Ltd
51.9% - Industry AVG
CLARITY ONE LTD financials
EXPORT
Clarity One Ltd's latest turnover from February 2024 is estimated at £41.5 thousand and the company has net assets of £3.1 thousand. According to their latest financial statements, Clarity One Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
41,528
4,168
3,660
3,518
2,928
82,495
79,075
1,462
1,110
817
802
9,077
7,050
61,754
2,944
Other Income Or Grants
Cost Of Sales
31,441
3,124
2,812
2,691
2,148
60,989
58,484
1,073
811
600
586
6,574
5,043
43,958
2,152
Gross Profit
10,086
1,044
848
827
779
21,506
20,591
389
299
217
216
2,504
2,007
17,796
793
Admin Expenses
10,329
1,254
1,038
1,030
999
21,750
20,874
617
681
674
895
-3,614
4,211
17,651
-4,361
Operating Profit
-243
-210
-190
-203
-220
-244
-283
-228
-382
-457
-679
6,118
-2,204
145
5,154
Interest Payable
Interest Receivable
11
11
74
74
Pre-Tax Profit
-243
-210
-190
-203
-220
-244
-283
-228
-382
-457
-668
6,129
-2,130
219
5,154
Tax
-1,471
-61
-1,443
Profit After Tax
-243
-210
-190
-203
-220
-244
-283
-228
-382
-457
-668
4,658
-2,130
158
3,711
Dividends Paid
Retained Profit
-243
-210
-190
-203
-220
-244
-283
-228
-382
-457
-668
4,658
-2,130
158
3,711
Employee Costs
49,281
48,884
46,049
43,994
44,382
88,311
87,215
43,272
42,995
42,705
41,670
40,149
39,328
38,570
40,477
Number Of Employees
1
1
1
1
1
2
2
1
1
1
1
1
1
1
1
EBITDA*
-243
-210
-190
-203
-220
-244
-283
-228
-160
-160
-283
6,645
-1,501
950
5,434
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
5,067
5,088
5,118
5,158
5,211
5,280
5,374
5,499
667
889
1,186
1,582
2,109
2,413
840
Intangible Assets
Investments & Other
5,000
5,000
5,000
5,000
5,000
5,000
5,000
Debtors (Due After 1 year)
Total Fixed Assets
5,067
5,088
5,118
5,158
5,211
5,280
5,374
5,499
5,667
5,889
6,186
6,582
7,109
7,413
5,840
Stock & work in progress
Trade Debtors
1,620
1,005
Group Debtors
Misc Debtors
Cash
4,222
29,791
misc current assets
total current assets
5,842
1,005
29,791
total assets
5,067
5,088
5,118
5,158
5,211
5,280
5,374
5,499
5,667
5,889
6,186
12,424
8,114
37,204
5,840
Bank overdraft
Bank loan
Trade Creditors
1,777
1,596
1,446
1,296
1,146
995
838
677
517
357
357
5,627
5,811
32,785
1,559
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,777
1,596
1,446
1,296
1,146
995
838
677
517
357
357
5,627
5,811
32,785
1,559
loans
hp & lease commitments
Accruals and Deferred Income
221
180
150
150
150
150
157
160
160
160
300
464
450
470
other liabilities
provisions
total long term liabilities
221
180
150
150
150
150
157
160
160
160
300
464
450
470
total liabilities
1,998
1,776
1,596
1,446
1,296
1,145
995
837
677
517
357
5,927
6,275
33,235
2,029
net assets
3,069
3,312
3,522
3,712
3,915
4,135
4,379
4,662
4,990
5,372
5,829
6,497
1,839
3,969
3,811
total shareholders funds
3,069
3,312
3,522
3,712
3,915
4,135
4,379
4,662
4,990
5,372
5,829
6,497
1,839
3,969
3,811
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
-243
-210
-190
-203
-220
-244
-283
-228
-382
-457
-679
6,118
-2,204
145
5,154
Depreciation
222
297
396
527
703
805
280
Amortisation
Tax
-1,471
-61
-1,443
Stock
Debtors
-1,620
615
1,005
Creditors
181
150
150
150
151
157
161
160
160
-5,270
-184
-26,974
31,226
1,559
Accruals and Deferred Income
41
30
-7
-3
160
-300
-164
14
-20
470
Deferred Taxes & Provisions
Cash flow from operations
-21
-30
-40
-53
-69
-94
-125
-68
-4,233
4,211
-29,466
32,095
6,020
Investing Activities
capital expenditure
21
30
40
53
69
94
125
-4,832
-399
-2,378
-1,120
Change in Investments
-5,000
5,000
cash flow from investments
21
30
40
53
69
94
125
168
-399
-2,378
-6,120
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
-100
100
interest
11
11
74
74
cash flow from financing
-100
11
11
74
74
100
cash and cash equivalents
cash
-4,222
4,222
-29,791
29,791
overdraft
change in cash
-4,222
4,222
-29,791
29,791
clarity one 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 clarity one ltd. Get real-time insights into clarity one ltd's credit score, group structure and payment trends.
Perform a competitor analysis for clarity one ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in TW8 area or any other competitors across 12 key performance metrics.
clarity one ltd Ownership
CLARITY ONE LTD group structure
Clarity One Ltd has no subsidiary companies.
Ultimate parent company
CLARITY ONE LTD
04676199
CLARITY ONE LTD Shareholders
The largest shareholders in Clarity One Ltd include Ray Richards and Jane Carolyn Richards.
ray richards
65%
jane carolyn richards
35%
clarity one ltd directors
Clarity One Ltd currently has 2 directors.
The longest serving directors include
Mr Ray Richards (Mar 2003) and
Mrs Jane Richards (Apr 2003).
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
February 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
-
address
c/o agp consulting q west, great west road, brentford, TW8 0GP
Bank
-
Legal Advisor
-
clarity one 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 clarity one ltd.
clarity one 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 CLARITY ONE LTD. This can take several minutes, an email will notify you when this has completed.
clarity one ltdCompanies House Filings - See Documents
