Pomanda estimates the enterprise value of ELECTRIC AIRWAVES LIMITED at £70k based on a Turnover of £204.6k and 0.34x industry multiple (adjusted for size and gross margin).
electric airwaves limitedEstimated Valuation
£21.2k
Pomanda estimates the enterprise value of ELECTRIC AIRWAVES LIMITED at £21.2k based on an EBITDA of £8.1k and a 2.61x industry multiple (adjusted for size and gross margin).
electric airwaves limitedEstimated Valuation
£178.4k
Pomanda estimates the enterprise value of ELECTRIC AIRWAVES LIMITED at £178.4k based on Net Assets of £80.2k and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Electric Airwaves LimitedOverview
Electric Airwaves Limited is a live company located in london, W1K 3NB with a Companies House number of 04691599. It operates in the public relations and communications activities sector, SIC Code 70210. Founded in March 2003, it's largest shareholder is
andrew caesar gordon
with a 60% stake. Electric Airwaves Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£204.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Electric Airwaves Limited a 3.5 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 Rating3.5out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £204.6k, make it smaller than the average company (£3.1m)
£204.6k - Electric Airwaves Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (10.5%)
-15% - Electric Airwaves Limited
10.5% - Industry AVG
Production
with a gross margin of 64.4%, this company has a comparable cost of product (64.4%)
64.4% - Electric Airwaves Limited
64.4% - Industry AVG
Profitability
an operating margin of 1.7% make it less profitable than the average company (8.3%)
1.7% - Electric Airwaves Limited
8.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (22)
2 - Electric Airwaves Limited
22 - Industry AVG
Pay Structure
on an average salary of £62.4k, the company has an equivalent pay structure (£62.4k)
£62.4k - Electric Airwaves Limited
£62.4k - Industry AVG
Efficiency
resulting in sales per employee of £102.3k, this is less efficient (£126.1k)
£102.3k - Electric Airwaves Limited
£126.1k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is near the average (59 days)
52 days - Electric Airwaves Limited
59 days - Industry AVG
Creditor Days
its suppliers are paid after 152 days, this is slower than average (33 days)
152 days - Electric Airwaves Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Electric Airwaves Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 54 weeks, this is more cash available to meet short term requirements (22 weeks)
54 weeks - Electric Airwaves Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60.5%, this is a lower level of debt than the average (68.2%)
60.5% - Electric Airwaves Limited
68.2% - Industry AVG
ELECTRIC AIRWAVES LIMITED financials
EXPORT
Electric Airwaves Limited's latest turnover from May 2024 is estimated at £204.6 thousand and the company has net assets of £80.2 thousand. According to their latest financial statements, Electric Airwaves Limited has 2 employees and maintains cash reserves of £123.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
204,559
398,375
678,967
336,081
247,548
580,667
704,259
524,668
824,542
1,229,195
1,121,664
2,188,923
1,718,577
1,539,234
1,169,400
Other Income Or Grants
Cost Of Sales
72,901
139,498
214,368
72,919
68,383
125,985
172,080
121,099
194,100
315,234
250,477
528,579
538,014
552,270
421,761
Gross Profit
131,658
258,877
464,599
263,161
179,165
454,683
532,179
403,569
630,442
913,961
871,187
1,660,344
1,180,563
986,964
747,638
Admin Expenses
128,228
315,310
386,832
355,418
268,752
459,702
639,153
210,783
896,355
735,937
958,701
1,785,783
902,774
740,032
634,337
Operating Profit
3,430
-56,433
77,767
-92,257
-89,587
-5,019
-106,974
192,786
-265,913
178,024
-87,514
-125,439
277,789
246,932
113,301
Interest Payable
4,219
6,563
6,125
6,100
3,050
Interest Receivable
5,892
4,750
1,709
278
223
795
946
501
995
1,007
725
1,174
1,308
726
163
Pre-Tax Profit
5,104
-58,246
73,351
-98,079
-92,414
-4,224
-106,028
193,288
-264,918
179,031
-86,789
-124,265
279,097
247,658
113,464
Tax
-1,276
-13,937
-36,725
-35,806
-66,983
-64,391
-31,770
Profit After Tax
3,828
-58,246
59,414
-98,079
-92,414
-4,224
-106,028
156,563
-264,918
143,225
-86,789
-124,265
212,114
183,267
81,694
Dividends Paid
Retained Profit
3,828
-58,246
59,414
-98,079
-92,414
-4,224
-106,028
156,563
-264,918
143,225
-86,789
-124,265
212,114
183,267
81,694
Employee Costs
124,874
175,009
163,338
201,408
213,152
290,237
285,605
288,314
269,895
510,864
498,545
1,044,722
740,997
697,999
532,237
Number Of Employees
2
3
3
4
4
5
5
5
5
10
10
20
16
14
11
EBITDA*
8,102
-38,433
95,767
-75,342
-85,939
12,611
-88,364
212,499
-247,106
196,772
-69,514
-107,439
295,789
266,030
133,182
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
17,595
21,516
24,253
15,275
18,810
19,393
23,315
25,333
21,661
26,008
28,936
32,289
31,361
18,087
20,319
Intangible Assets
52
13,433
26,813
40,194
53,574
66,954
80,334
93,714
107,094
120,474
133,854
147,234
160,614
173,997
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
17,595
21,568
37,686
42,088
59,004
72,967
90,269
105,667
115,375
133,102
149,410
166,143
178,595
178,701
194,316
Stock & work in progress
Trade Debtors
29,610
82,193
171,897
53,340
18,032
113,352
158,269
98,767
167,842
215,587
189,801
372,899
305,534
260,876
206,556
Group Debtors
Misc Debtors
32,104
38,416
33,385
48,420
69,714
53,673
49,749
48,915
38,054
Cash
123,789
100,683
110,416
231,287
325,250
120,893
91,220
287,325
113,827
284,223
118,525
171,640
297,968
225,205
65,328
misc current assets
total current assets
185,503
221,292
315,698
333,047
412,996
287,918
299,238
435,007
319,723
499,810
308,326
544,539
603,502
486,081
271,884
total assets
203,098
242,860
353,384
375,135
472,000
360,885
389,507
540,674
435,098
632,912
457,736
710,682
782,097
664,782
466,200
Bank overdraft
Bank loan
25,000
25,000
22,222
22,222
9,259
Trade Creditors
30,531
48,208
36,978
55,190
71,074
51,510
57,468
44,224
33,235
148,566
116,615
282,772
229,922
174,721
159,406
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
63,110
64,321
103,440
142,094
124,338
40,330
58,108
116,209
182,435
total current liabilities
118,641
137,529
162,640
219,506
204,671
91,840
115,576
160,433
215,670
148,566
116,615
282,772
229,922
174,721
159,406
loans
25,000
52,778
77,778
90,741
hp & lease commitments
Accruals and Deferred Income
other liabilities
150,000
150,000
provisions
4,215
3,917
3,306
2,605
3,263
3,306
3,968
4,250
total long term liabilities
4,215
28,917
56,084
80,383
94,004
3,306
3,968
4,250
150,000
150,000
total liabilities
122,856
166,446
218,724
299,889
298,675
95,146
119,544
164,683
215,670
148,566
116,615
282,772
229,922
324,721
309,406
net assets
80,242
76,414
134,660
75,246
173,325
265,739
269,963
375,991
219,428
484,346
341,121
427,910
552,175
340,061
156,794
total shareholders funds
80,242
76,414
134,660
75,246
173,325
265,739
269,963
375,991
219,428
484,346
341,121
427,910
552,175
340,061
156,794
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
3,430
-56,433
77,767
-92,257
-89,587
-5,019
-106,974
192,786
-265,913
178,024
-87,514
-125,439
277,789
246,932
113,301
Depreciation
4,620
4,620
4,620
3,535
3,648
4,250
5,230
6,333
5,427
5,368
4,620
4,620
4,620
5,715
6,498
Amortisation
52
13,380
13,380
13,380
13,380
13,380
13,380
13,380
13,380
13,380
13,380
13,380
13,383
13,383
Tax
-1,276
-13,937
-36,725
-35,806
-66,983
-64,391
-31,770
Stock
Debtors
-58,895
-84,673
103,522
14,014
-79,279
-40,993
60,336
-58,214
-9,691
25,786
-183,098
67,365
44,658
54,320
206,556
Creditors
-17,677
11,230
-18,212
-15,884
19,564
-5,958
13,244
10,989
-115,331
31,951
-166,157
52,850
55,201
15,315
159,406
Accruals and Deferred Income
-1,211
-39,119
-38,654
17,756
84,008
-17,778
-58,101
-66,226
182,435
Deferred Taxes & Provisions
298
611
701
-658
-43
-662
-282
4,250
Cash flow from operations
47,131
18,962
-77,857
-88,142
96,869
29,206
-193,839
183,001
-170,311
167,131
-52,573
-121,954
239,349
162,634
54,262
Investing Activities
capital expenditure
-699
-1,882
-13,598
1
10,315
-328
-3,212
-10,005
-1,080
-2,440
-1,267
-5,548
-17,894
-3,483
-214,197
Change in Investments
cash flow from investments
-699
-1,882
-13,598
1
10,315
-328
-3,212
-10,005
-1,080
-2,440
-1,267
-5,548
-17,894
-3,483
-214,197
Financing Activities
Bank loans
2,778
12,963
9,259
Group/Directors Accounts
Other Short Term Loans
Long term loans
-25,000
-27,778
-25,000
-12,963
90,741
Hire Purchase and Lease Commitments
other long term liabilities
-150,000
150,000
share issue
75,100
interest
1,673
-1,813
-4,416
-5,822
-2,827
795
946
501
995
1,007
725
1,174
1,308
726
163
cash flow from financing
-23,327
-26,813
-29,416
-5,822
97,173
795
946
501
995
1,007
725
1,174
-148,692
726
225,263
cash and cash equivalents
cash
23,106
-9,733
-120,871
-93,963
204,357
29,673
-196,105
173,498
-170,396
165,698
-53,115
-126,328
72,763
159,877
65,328
overdraft
change in cash
23,106
-9,733
-120,871
-93,963
204,357
29,673
-196,105
173,498
-170,396
165,698
-53,115
-126,328
72,763
159,877
65,328
electric airwaves 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 electric airwaves limited. Get real-time insights into electric airwaves limited's credit score, group structure and payment trends.
Perform a competitor analysis for electric airwaves limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W1K area or any other competitors across 12 key performance metrics.
electric airwaves limited Ownership
ELECTRIC AIRWAVES LIMITED group structure
Electric Airwaves Limited has no subsidiary companies.
Ultimate parent company
ELECTRIC AIRWAVES LIMITED
04691599
ELECTRIC AIRWAVES LIMITED Shareholders
The largest shareholders in Electric Airwaves Limited include Andrew Caesar Gordon and Ivor Joseph Schlosberg.
andrew caesar gordon
60%
ivor joseph schlosberg
30%
sarah patricia dickinson
10%
electric airwaves limited directors
Electric Airwaves Limited currently has 2 directors.
The longest serving directors include
Mr Ivor Schlosberg (Apr 2003) and
Mr Andrew Caesar Gordon (Apr 2003).
70210 - Public relations and communication activities
incorporation date
March 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
2nd floor, connaught house, 1-3 mount street, london, W1K 3NB
Bank
-
Legal Advisor
-
electric airwaves 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 found 1 charges/mortgages relating to electric airwaves limited. Currently there are 0 open charges and 1 have been satisfied in the past.
electric airwaves 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 ELECTRIC AIRWAVES LIMITED. This can take several minutes, an email will notify you when this has completed.
electric airwaves limitedCompanies House Filings - See Documents
