Pomanda estimates the enterprise value of EAST AND WEST AID at £24k based on a Turnover of £42.4k and 0.57x industry multiple (adjusted for size and gross margin).
east and west aidEstimated Valuation
£0
Pomanda estimates the enterprise value of EAST AND WEST AID at £0 based on an EBITDA of £-1.6k and a 4.39x industry multiple (adjusted for size and gross margin).
east and west aidEstimated Valuation
£24.6k
Pomanda estimates the enterprise value of EAST AND WEST AID at £24.6k based on Net Assets of £9.2k and 2.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
East And West AidOverview
East And West Aid is a live company located in wolverhampton, WV2 3JN with a Companies House number of 04683795. It operates in the retail sale of other second-hand goods in stores (not incl. antiques) sector, SIC Code 47799. Founded in March 2003, it's largest shareholder is
unknown.
East And West Aid is a mature,
micro sized company, Pomanda has estimated its turnover at
£42.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded East And West Aid a 3 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 Rating3out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £42.4k, make it smaller than the average company (£540k)
£42.4k - East And West Aid
£540k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (9.3%)
-5% - East And West Aid
9.3% - Industry AVG
Production
with a gross margin of 80.6%, this company has a comparable cost of product (80.6%)
80.6% - East And West Aid
80.6% - Industry AVG
Profitability
an operating margin of -6.2% make it less profitable than the average company (9.8%)
-6.2% - East And West Aid
9.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (14)
2 - East And West Aid
14 - Industry AVG
Pay Structure
on an average salary of £6.5, the company has a lower pay structure (£20.1k)
£6.5 - East And West Aid
£20.1k - Industry AVG
Efficiency
resulting in sales per employee of £21.2k, this is less efficient (£39.9k)
£21.2k - East And West Aid
£39.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - East And West Aid
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - East And West Aid
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - East And West Aid
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 286 weeks, this is more cash available to meet short term requirements (92 weeks)
286 weeks - East And West Aid
92 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.8%, this is a lower level of debt than the average (35.1%)
9.8% - East And West Aid
35.1% - Industry AVG
EAST AND WEST AID financials
EXPORT
East And West Aid's latest turnover from March 2024 is £42.4 thousand and the company has net assets of £9.2 thousand. According to their latest financial statements, we estimate that East And West Aid has 2 employees and maintains cash reserves of £5.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
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
42,424
53,380
35,124
48,755
31,026
34,676
35,209
32,953
29,839
38,992
56,277
66,143
59,789
43,646
12,000
Other Income Or Grants
Cost Of Sales
8,246
8,396
6,467
10,312
5,225
54,702
22,454
22,067
12,252
2,936
Gross Profit
34,178
44,984
28,657
38,443
25,801
34,676
35,209
32,953
29,839
38,992
1,575
43,689
37,722
31,394
9,064
Admin Expenses
36,828
44,369
35,310
30,842
25,463
30,173
38,889
27,729
26,511
36,365
500
46,181
35,754
28,079
9,421
Operating Profit
-2,650
615
-6,653
7,601
338
4,503
-3,680
5,224
3,328
2,627
1,075
-2,492
1,968
3,315
-357
Interest Payable
Interest Receivable
Pre-Tax Profit
-2,332
666
-6,594
6,164
279
3,689
-3,640
4,197
2,683
2,087
1,075
-2,483
1,463
2,379
-371
Tax
Profit After Tax
-2,332
666
-6,594
6,164
279
3,689
-3,640
4,197
2,683
2,087
1,075
-2,483
1,463
2,379
-371
Dividends Paid
Retained Profit
-2,332
666
-6,594
6,164
279
3,689
-3,640
4,197
2,683
2,087
1,075
-2,483
1,463
2,379
-371
Employee Costs
13
23
2,233
68
2,790
14,804
Number Of Employees
2
2
2
2
1
1
1
1
1
2
2
2
2
2
1
EBITDA*
-1,567
1,953
-5,001
8,907
1,949
5,274
-2,703
5,624
3,728
3,027
1,575
-1,992
2,468
3,815
-357
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
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
4,720
5,803
7,141
5,658
6,964
2,881
3,267
400
800
1,200
500
1,000
1,500
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
4,720
5,803
7,141
5,658
6,964
2,881
3,267
400
800
1,200
500
1,000
1,500
Stock & work in progress
Trade Debtors
1,982
Group Debtors
Misc Debtors
Cash
5,482
6,631
3,140
12,669
4,924
8,860
4,778
11,270
6,640
3,520
2,508
933
2,616
1,173
misc current assets
total current assets
5,482
6,631
5,122
12,669
4,924
8,860
4,778
11,270
6,640
3,520
2,508
933
2,616
1,173
total assets
10,202
12,434
12,263
18,327
11,888
11,741
8,045
11,670
7,440
4,720
2,508
1,433
3,616
2,673
Bank overdraft
426
Bank loan
Trade Creditors
530
7
500
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
995
895
860
860
585
710
710
695
662
625
500
200
720
total current liabilities
995
895
1,390
860
585
717
710
695
662
625
500
500
200
720
426
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
995
895
1,390
860
585
717
710
695
662
625
500
500
200
720
426
net assets
9,207
11,539
10,873
17,467
11,303
11,024
7,335
10,975
6,778
4,095
2,008
933
3,416
1,953
-426
total shareholders funds
9,207
11,539
10,873
17,467
11,303
11,024
7,335
10,975
6,778
4,095
2,008
933
3,416
1,953
-426
Mar 2024
Mar 2023
Mar 2022
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
-2,650
615
-6,653
7,601
338
4,503
-3,680
5,224
3,328
2,627
1,075
-2,492
1,968
3,315
-357
Depreciation
1,083
1,338
1,652
1,306
1,611
771
977
400
400
400
500
500
500
500
Amortisation
Tax
Stock
Debtors
-1,982
1,982
Creditors
-530
530
-7
7
-500
500
Accruals and Deferred Income
100
35
275
-125
15
33
37
125
500
-200
-520
720
Deferred Taxes & Provisions
Cash flow from operations
-1,467
3,440
-6,453
9,182
1,817
5,281
-2,688
5,657
3,765
3,152
1,575
-1,692
1,948
4,535
-357
Investing Activities
capital expenditure
-385
-3,844
-1,600
-2,000
Change in Investments
cash flow from investments
-385
-3,844
-1,600
-2,000
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
-55
interest
cash flow from financing
-55
cash and cash equivalents
cash
-1,149
3,491
-9,529
7,745
-3,936
4,082
-6,492
4,630
3,120
1,012
1,575
-1,683
1,443
1,173
overdraft
-426
426
change in cash
-1,149
3,491
-9,529
7,745
-3,936
4,082
-6,492
4,630
3,120
1,012
1,575
-1,683
1,443
1,599
-426
east and west aid 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 east and west aid. Get real-time insights into east and west aid's credit score, group structure and payment trends.
Perform a competitor analysis for east and west aid by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in WV2 area or any other competitors across 12 key performance metrics.
east and west aid Ownership
EAST AND WEST AID group structure
East And West Aid has no subsidiary companies.
Ultimate parent company
EAST AND WEST AID
04683795
EAST AND WEST AID Shareholders
The sole shareholder of East And West Aid is -.
-
-
east and west aid directors
East And West Aid currently has 4 directors.
The longest serving directors include
Mr Francis Shamuyarira (Mar 2013) and
Mr Paul Bird (Jul 2014).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
47799 - Retail sale of second-hand goods (other than antiques and antique books) in stores
incorporation date
March 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
SYED IMTIAZ AHMED
auditor
-
address
unit 2 moor street south, blakenhall, wolverhampton, WV2 3JN
Bank
BARCLAYS BANK PLC
Legal Advisor
-
east and west aid 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 east and west aid.
east and west aid 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 EAST AND WEST AID. This can take several minutes, an email will notify you when this has completed.
east and west aidCompanies House Filings - See Documents
