Pomanda estimates the enterprise value of SOLAR ARCHITECTURE LIMITED at £13.1k based on a Turnover of £29.3k and 0.45x industry multiple (adjusted for size and gross margin).
solar architecture limitedEstimated Valuation
£12.7k
Pomanda estimates the enterprise value of SOLAR ARCHITECTURE LIMITED at £12.7k based on an EBITDA of £3.4k and a 3.71x industry multiple (adjusted for size and gross margin).
solar architecture limitedEstimated Valuation
£45.2k
Pomanda estimates the enterprise value of SOLAR ARCHITECTURE LIMITED at £45.2k based on Net Assets of £15.8k and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Solar Architecture LimitedOverview
Solar Architecture Limited is a live company located in norwich, NR12 9PP with a Companies House number of 05092211. It operates in the architectural activities sector, SIC Code 71111. Founded in April 2004, it's largest shareholder is
mark gordon taylor
with a 75% stake. Solar Architecture Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£29.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Solar Architecture Limited 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
2 Regular
5 Weak
Size
annual sales of £29.3k, make it smaller than the average company (£859.6k)
£29.3k - Solar Architecture Limited
£859.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (7.6%)
-18% - Solar Architecture Limited
7.6% - Industry AVG
Production
with a gross margin of 35%, this company has a higher cost of product (45.7%)
35% - Solar Architecture Limited
45.7% - Industry AVG
Profitability
an operating margin of 11.6% make it more profitable than the average company (7.4%)
11.6% - Solar Architecture Limited
7.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Solar Architecture Limited
12 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Solar Architecture Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £29.3k, this is less efficient (£91.2k)
£29.3k - Solar Architecture Limited
£91.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (84 days)
0 days - Solar Architecture Limited
84 days - Industry AVG
Creditor Days
its suppliers are paid after 300 days, this is slower than average (26 days)
300 days - Solar Architecture Limited
26 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Solar Architecture Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Solar Architecture Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.7%, this is a similar level of debt than the average (50.3%)
51.7% - Solar Architecture Limited
50.3% - Industry AVG
SOLAR ARCHITECTURE LIMITED financials
EXPORT
Solar Architecture Limited's latest turnover from April 2024 is estimated at £29.3 thousand and the company has net assets of £15.8 thousand. According to their latest financial statements, Solar Architecture Limited has 1 employee 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
29,293
28,086
26,368
52,918
37,584
30,812
33,201
111,542
625,457
251,627
146,247
99,113
55,096
41,282
35,749
Other Income Or Grants
Cost Of Sales
19,046
17,935
17,513
36,463
25,284
20,382
21,909
73,027
395,146
159,110
93,823
61,791
34,302
25,664
21,542
Gross Profit
10,248
10,150
8,855
16,455
12,300
10,430
11,292
38,516
230,311
92,517
52,424
37,321
20,794
15,618
14,207
Admin Expenses
6,841
9,201
12,107
12,917
10,578
12,781
32,997
184,631
48,113
50,599
70,252
9,307
19,882
16,345
15,764
Operating Profit
3,407
949
-3,252
3,538
1,722
-2,351
-21,705
-146,115
182,198
41,918
-17,828
28,014
912
-727
-1,557
Interest Payable
Interest Receivable
92
97
59
54
Pre-Tax Profit
3,407
949
-3,252
3,538
1,722
-2,351
-21,705
-146,115
182,290
42,015
-17,769
28,068
912
-727
-1,557
Tax
-852
-237
-672
-327
-36,458
-8,403
-6,456
-219
Profit After Tax
2,555
712
-3,252
2,866
1,395
-2,351
-21,705
-146,115
145,832
33,612
-17,769
21,612
693
-727
-1,557
Dividends Paid
Retained Profit
2,555
712
-3,252
2,866
1,395
-2,351
-21,705
-146,115
145,832
33,612
-17,769
21,612
693
-727
-1,557
Employee Costs
50,689
48,404
44,942
45,711
45,805
43,919
44,294
91,917
268,731
87,377
87,603
42,463
41,341
39,802
40,789
Number Of Employees
1
1
1
1
1
1
1
2
6
2
2
1
1
1
1
EBITDA*
3,407
949
-3,252
3,538
1,722
-2,351
-21,705
-146,115
182,198
47,181
-12,461
32,625
4,519
3,172
1,562
* 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
1,217
1,663
2,283
3,149
4,152
5,760
8,029
11,243
15,815
11,453
5,209
3,605
1,261
1,868
298
Intangible Assets
3,000
6,000
9,000
12,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,217
1,663
2,283
3,149
4,152
5,760
8,029
11,243
15,815
11,453
5,209
6,605
7,261
10,868
12,298
Stock & work in progress
Trade Debtors
45
27
48
4,305
344
1,004
31,920
224,250
83,484
44,789
31,360
16,564
12,659
11,329
Group Debtors
Misc Debtors
31,420
31,420
27,286
28,459
28,950
28,443
19,368
Cash
36,858
2,023
21,562
misc current assets
30,536
30,777
32,052
total current assets
31,465
31,447
27,334
28,459
33,255
28,787
31,540
62,697
256,302
120,342
66,180
52,922
16,564
12,659
11,329
total assets
32,682
33,110
29,617
31,608
37,407
34,547
39,569
73,940
272,117
131,795
71,389
59,527
23,825
23,527
23,627
Bank overdraft
Bank loan
Trade Creditors
15,663
16,704
16,553
13,109
21,434
22,122
23,241
37,059
89,521
93,016
66,188
37,582
24,807
24,447
25,022
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,219
total current liabilities
15,663
16,704
16,553
14,328
21,434
22,122
23,241
37,059
89,521
93,016
66,188
37,582
24,807
24,447
25,022
loans
hp & lease commitments
Accruals and Deferred Income
936
1,061
530
1,675
900
2,452
1,300
900
other liabilities
524
1,807
1,103
257
890
provisions
282
2,099
1,494
1,378
2,291
1,042
721
252
374
62
total long term liabilities
1,218
3,160
530
1,494
3,053
900
2,452
1,300
900
2,815
2,849
1,824
509
1,264
62
total liabilities
16,881
19,864
17,083
15,822
24,487
23,022
25,693
38,359
90,421
95,831
69,037
39,406
25,316
25,711
25,084
net assets
15,801
13,246
12,534
15,786
12,920
11,525
13,876
35,581
181,696
35,964
2,352
20,121
-1,491
-2,184
-1,457
total shareholders funds
15,801
13,246
12,534
15,786
12,920
11,525
13,876
35,581
181,696
35,964
2,352
20,121
-1,491
-2,184
-1,457
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
3,407
949
-3,252
3,538
1,722
-2,351
-21,705
-146,115
182,198
41,918
-17,828
28,014
912
-727
-1,557
Depreciation
5,263
2,367
1,611
607
899
119
Amortisation
3,000
3,000
3,000
3,000
3,000
Tax
-852
-237
-672
-327
-36,458
-8,403
-6,456
-219
Stock
Debtors
18
4,113
-1,125
-4,796
4,468
27,783
-30,916
-192,330
140,766
19,327
32,797
14,796
3,905
1,330
11,329
Creditors
-1,041
151
3,444
-8,325
-688
-1,119
-13,818
-52,462
-3,495
26,828
28,606
12,775
360
-575
25,022
Accruals and Deferred Income
-125
531
-689
-456
775
-1,552
1,152
400
900
Deferred Taxes & Provisions
-1,817
2,099
-1,494
116
1,378
-2,291
1,249
321
469
-122
312
62
Cash flow from operations
-446
-620
-866
-1,003
-1,608
-32,805
-3,455
-5,847
88
47,528
-16,331
24,617
633
1,579
15,317
Investing Activities
capital expenditure
446
620
866
1,003
1,608
2,269
3,214
4,572
-4,362
-11,507
-3,971
-3,955
-2,469
-15,417
Change in Investments
cash flow from investments
446
620
866
1,003
1,608
2,269
3,214
4,572
-4,362
-11,507
-3,971
-3,955
-2,469
-15,417
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-524
-1,283
704
846
-633
890
share issue
-100
100
interest
92
97
59
54
cash flow from financing
-532
-1,186
763
900
-633
890
100
cash and cash equivalents
cash
-36,858
34,835
-19,539
21,562
overdraft
change in cash
-36,858
34,835
-19,539
21,562
solar architecture 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 solar architecture limited. Get real-time insights into solar architecture limited's credit score, group structure and payment trends.
Perform a competitor analysis for solar architecture limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NR12 area or any other competitors across 12 key performance metrics.
solar architecture limited Ownership
SOLAR ARCHITECTURE LIMITED group structure
Solar Architecture Limited has no subsidiary companies.
Ultimate parent company
SOLAR ARCHITECTURE LIMITED
05092211
SOLAR ARCHITECTURE LIMITED Shareholders
The largest shareholders in Solar Architecture Limited include Mark Gordon Taylor and Diana Taylor.
mark gordon taylor
75%
diana taylor
25%
solar architecture limited directors
Solar Architecture Limited currently has 1 director, Mr Mark Taylor serving since Apr 2004.
hall cottage yarmouth road, stalham, norwich, norfolk, NR12 9PP
Bank
-
Legal Advisor
-
solar architecture 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 solar architecture limited.
solar architecture 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 SOLAR ARCHITECTURE LIMITED. This can take several minutes, an email will notify you when this has completed.
solar architecture limitedCompanies House Filings - See Documents
