Pomanda estimates the enterprise value of 54 PRIME SELECTION LIMITED at £105.4k based on a Turnover of £401k and 0.26x industry multiple (adjusted for size and gross margin).
54 prime selection limitedEstimated Valuation
£88.7k
Pomanda estimates the enterprise value of 54 PRIME SELECTION LIMITED at £88.7k based on an EBITDA of £32.5k and a 2.73x industry multiple (adjusted for size and gross margin).
54 prime selection limitedEstimated Valuation
£550k
Pomanda estimates the enterprise value of 54 PRIME SELECTION LIMITED at £550k based on Net Assets of £207.9k and 2.65x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
54 Prime Selection LimitedOverview
54 Prime Selection Limited is a live company located in london, SE1 3PH with a Companies House number of 05113983. It operates in the retail sale of mobile telephones sector, SIC Code 47421. Founded in April 2004, it's largest shareholder is
bernd schroeter
with a 50% stake. 54 Prime Selection Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£401k with
unknown
growth in recent years.
Pomanda's financial health check has awarded 54 Prime Selection Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 0 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
4 Regular
0 Weak
Size
annual sales of £401k, make it larger than the average company (£103.1k)
£401k - 54 Prime Selection Limited
£103.1k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - 54 Prime Selection Limited
- - Industry AVG
Production
with a gross margin of 28.4%, this company has a comparable cost of product (28.4%)
28.4% - 54 Prime Selection Limited
28.4% - Industry AVG
Profitability
an operating margin of 8.1% make it more profitable than the average company (1.7%)
8.1% - 54 Prime Selection Limited
1.7% - Industry AVG
Employees
with 7 employees, this is above the industry average (3)
7 - 54 Prime Selection Limited
3 - Industry AVG
Pay Structure
on an average salary of £22.5k, the company has an equivalent pay structure (£22.5k)
£22.5k - 54 Prime Selection Limited
£22.5k - Industry AVG
Efficiency
resulting in sales per employee of £57.3k, this is equally as efficient (£67.3k)
£57.3k - 54 Prime Selection Limited
£67.3k - Industry AVG
Debtor Days
it gets paid by customers after 27 days, this is near the average (27 days)
27 days - 54 Prime Selection Limited
27 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - 54 Prime Selection Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 54 Prime Selection Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 58 weeks, this is more cash available to meet short term requirements (12 weeks)
58 weeks - 54 Prime Selection Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.8%, this is a lower level of debt than the average (79.1%)
4.8% - 54 Prime Selection Limited
79.1% - Industry AVG
54 PRIME SELECTION LIMITED financials
EXPORT
54 Prime Selection Limited's latest turnover from December 2023 is estimated at £401 thousand and the company has net assets of £207.9 thousand. According to their latest financial statements, we estimate that 54 Prime Selection Limited has 7 employees and maintains cash reserves of £11.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
401,031
144,797
88,273
48,993
183,734
340,169
187,448
279,361
Other Income Or Grants
Cost Of Sales
287,199
105,271
60,859
36,099
127,173
242,339
126,421
174,049
Gross Profit
113,832
39,526
27,414
12,894
56,561
97,830
61,028
105,313
Admin Expenses
81,304
-397
-35,374
-23,061
-3,034
-18,419
-60,191
-1,486
-6,336
13,170
56,445
98,867
59,435
95,125
6,267
Operating Profit
32,528
39,923
35,374
23,061
30,448
18,419
60,191
1,486
6,336
-276
116
-1,037
1,593
10,188
-6,267
Interest Payable
1
1
Interest Receivable
4,635
5,082
221
49
301
125
Pre-Tax Profit
37,163
45,005
35,595
23,110
30,748
18,544
60,191
1,486
6,336
-276
116
-1,037
1,593
10,188
-6,267
Tax
-9,291
-8,551
-6,763
-4,391
-5,842
-3,523
-11,436
-297
-1,267
-27
-414
-2,852
Profit After Tax
27,872
36,454
28,832
18,719
24,906
15,021
48,755
1,189
5,069
-276
89
-1,037
1,179
7,335
-6,267
Dividends Paid
Retained Profit
27,872
36,454
28,832
18,719
24,906
15,021
48,755
1,189
5,069
-276
89
-1,037
1,179
7,335
-6,267
Employee Costs
157,648
47,478
21,909
21,702
24,791
47,631
23,667
47,334
Number Of Employees
7
2
1
1
1
2
1
2
EBITDA*
32,528
39,923
35,374
23,061
30,448
18,419
60,191
1,486
6,336
-276
409
-982
1,652
10,249
-6,204
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
57
119
187
Intangible Assets
Investments & Other
9,352
4,284
4,284
4,284
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
9,352
4,284
4,284
4,284
58
120
188
Stock & work in progress
Trade Debtors
30,000
12,000
8,850
9,276
8,891
16,997
17,028
28,504
36,971
Group Debtors
166,187
9,430
22,065
63,635
51,355
39,607
68,166
Misc Debtors
930
849
1,677
3,357
450
4,953
375
11,722
9,164
Cash
11,764
164,802
125,606
51,425
46,705
33,438
misc current assets
227
243
total current assets
208,881
187,081
149,348
118,417
107,360
77,998
68,541
11,722
9,164
9,503
9,134
16,997
17,028
28,504
36,971
total assets
218,233
191,365
153,632
122,701
107,360
77,998
68,541
11,722
9,164
9,503
9,134
16,997
17,086
28,624
37,159
Bank overdraft
Bank loan
Trade Creditors
849
1,171
188
991
13,957
23,058
Group/Directors Accounts
1,938
1,938
1,938
other short term finances
18
hp & lease commitments
other current liabilities
10,383
11,387
10,108
6,071
9,431
4,993
12,495
3,206
2,850
total current liabilities
10,383
11,387
10,108
8,009
11,387
6,931
12,495
3,206
2,850
849
1,171
188
991
13,957
23,058
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,225
221
provisions
2,918
2,918
3,023
3,123
3,684
3,821
total long term liabilities
1,225
221
2,918
2,918
3,023
3,123
3,684
3,821
total liabilities
10,383
11,387
10,108
8,009
11,387
6,931
12,495
4,431
3,071
3,767
4,089
3,211
4,114
17,641
26,879
net assets
207,850
179,978
143,524
114,692
95,973
71,067
56,046
7,291
6,093
5,736
5,045
13,786
12,972
10,983
10,280
total shareholders funds
207,850
179,978
143,524
114,692
95,973
71,067
56,046
7,291
6,093
5,736
5,045
13,786
12,972
10,983
10,280
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
32,528
39,923
35,374
23,061
30,448
18,419
60,191
1,486
6,336
-276
116
-1,037
1,593
10,188
-6,267
Depreciation
293
55
59
61
63
Amortisation
Tax
-9,291
-8,551
-6,763
-4,391
-5,842
-3,523
-11,436
-297
-1,267
-27
-414
-2,852
Stock
Debtors
174,838
-1,463
-43,250
6,337
16,095
-23,981
56,819
2,558
-112
385
-8,106
-31
-11,476
-8,467
36,971
Creditors
-849
-322
983
-803
-12,966
-9,101
23,058
Accruals and Deferred Income
-1,004
1,279
4,037
-3,360
4,438
-7,502
9,289
356
2,850
Deferred Taxes & Provisions
-2,918
-105
-100
-561
-137
3,821
Cash flow from operations
-152,605
34,114
75,898
8,973
12,949
31,375
1,225
-1,013
4,264
-983
9,366
-1,854
-813
6,626
-16,296
Investing Activities
capital expenditure
-293
2
3
7
-250
Change in Investments
5,068
4,284
-1
1
cash flow from investments
-5,068
-4,284
-293
3
3
7
-251
Financing Activities
Bank loans
Group/Directors Accounts
-1,938
1,938
Other Short Term Loans
-18
18
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,225
1,004
221
share issue
9
-4,712
967
-8,830
1,851
810
-6,632
16,547
interest
4,635
5,082
221
48
300
125
cash flow from financing
4,635
5,082
-1,717
30
318
2,063
-1,225
1,013
-4,491
967
-8,830
1,851
810
-6,632
16,547
cash and cash equivalents
cash
-153,038
39,196
74,181
4,720
13,267
33,438
overdraft
change in cash
-153,038
39,196
74,181
4,720
13,267
33,438
54 prime selection 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 54 prime selection limited. Get real-time insights into 54 prime selection limited's credit score, group structure and payment trends.
Perform a competitor analysis for 54 prime selection limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in SE1 area or any other competitors across 12 key performance metrics.
54 prime selection limited Ownership
54 PRIME SELECTION LIMITED group structure
54 Prime Selection Limited has no subsidiary companies.
Ultimate parent company
54 PRIME SELECTION LIMITED
05113983
54 PRIME SELECTION LIMITED Shareholders
The largest shareholders in 54 Prime Selection Limited include Bernd Schroeter and Reiner Michel.
bernd schroeter
50%
reiner michel
50%
54 prime selection limited directors
54 Prime Selection Limited currently has 1 director, Ms Mica Smith serving since Nov 2018.
47421 - Retail sale of mobile telephones in specialised stores
incorporation date
April 2004
age
21
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
uts electronics limited (July 2018)
united t-shops limited (May 2005)
accountant
-
auditor
-
address
54-58 tanner street, london, SE1 3PH
Bank
-
Legal Advisor
-
54 prime selection 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 54 prime selection limited.
54 prime selection 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 54 PRIME SELECTION LIMITED. This can take several minutes, an email will notify you when this has completed.
54 prime selection limitedCompanies House Filings - See Documents
