Vandal Ltd

POWER SEARCH PRICING

SOLUTIONS

vandal ltd Company Information

Live

EstablishedMicroHealthy

Company Number

05341628

Website

www.vandal-online.com

Registered Address

12 poplars court lenton lane, nottingham, notts, NG7 2RR

Industry

Market research and public opinion polling

Telephone

Next Accounts Due

September 2024

Group Structure

View All

Directors

Claudine Ben-Zenou19 Years

Shareholders

claudine ben-zenou 100%

vandal ltd Estimated Valuation

£442.8k

Pomanda estimates the enterprise value of VANDAL LTD at £442.8k based on an EBITDA of £165.3k and a 2.68x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Vandal Ltd is a live company located in notts, NG7 2RR with a Companies House number of 05341628. It operates in the market research and public opinion polling sector, SIC Code 73200. Founded in January 2005, it's largest shareholder is claudine ben-zenou with a 100% stake. Vandal Ltd is a established, micro sized company, Pomanda has estimated its turnover at £402.7k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Vandal Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £402.7k, make it smaller than the average company (£8.9m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (3.9%)

EXPORT

Vandal Ltd's latest turnover from December 2022 is estimated at £402.7 thousand and the company has net assets of £893.5 thousand. According to their latest financial statements, Vandal Ltd has 2 employees and maintains cash reserves of £24.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	402,740	376,814	291,789	345,670	419,775	140,966	312,245	187,773	415,699	634,405	258,455	210,910	128,989	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	156,709	142,660	122,686	140,375	168,948	58,555	135,408	78,430	175,102	276,729	117,710	91,428	59,239	0
Gross Profit	246,030	234,154	169,102	205,295	250,827	82,411	176,836	109,343	240,597	357,676	140,745	119,482	69,751	0
Admin Expenses	82,769	173,103	77,865	20,566	98,911	-129,536	125,475	265,779	115,617	290,185	67,246	33,272	18,541	-7,133
Operating Profit	163,261	61,051	91,237	184,729	151,916	211,947	51,361	-156,436	124,980	67,491	73,499	86,210	51,210	7,133
Interest Payable	5,247	3,934	1,829	338	23	7	0	0	0	0	0	0	0	0
Interest Receivable	1,061	280	201	1,045	765	639	184	681	824	405	372	248	113	49
Pre-Tax Profit	159,074	57,398	89,609	185,436	152,658	212,579	51,545	-155,755	125,804	67,896	73,871	86,458	51,322	7,182
Tax	-30,224	-10,906	-17,026	-35,233	-29,005	-40,390	-10,309	0	-26,419	-15,616	-17,729	-22,479	-14,370	-2,011
Profit After Tax	128,850	46,492	72,583	150,203	123,653	172,189	41,236	-155,755	99,385	52,280	56,142	63,979	36,952	5,171
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	128,850	46,492	72,583	150,203	123,653	172,189	41,236	-155,755	99,385	52,280	56,142	63,979	36,952	5,171
Employee Costs	123,172	113,440	114,033	111,778	109,225	106,950	160,307	106,253	162,882	265,610	102,952	103,194	50,060	0
Number Of Employees	2	2	2	2	2	2	3	2	3	5	2	2	1	0
EBITDA*	165,284	63,627	94,060	187,989	154,887	215,349	54,824	-154,537	127,329	68,993	75,502	87,580	52,090	7,862

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	6,072	7,728	8,467	9,779	8,911	10,205	10,389	5,695	7,045	4,506	6,008	4,110	2,641	2,187
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	6,072	7,728	8,467	9,779	8,911	10,205	10,389	5,695	7,045	4,506	6,008	4,110	2,641	2,187
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	12,000	0
Trade Debtors	106,899	101,188	65,834	80,304	111,863	14,650	69,765	39,855	76,336	119,087	46,183	34,588	18,525	56,456
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	937,745	847,079	692,279	574,038	494,769	351,938	139,211	162,822	77,956	55,130	80,404	58,762	39,561	0
Cash	24,826	35,788	188,426	212,915	65,672	138,451	117,134	29,925	242,639	86,897	75,195	73,571	25,554	19,500
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	88	0
total current assets	1,069,470	984,055	946,539	867,257	672,304	505,039	326,110	232,602	396,931	261,114	201,782	166,921	95,728	75,956
total assets	1,075,542	991,783	955,006	877,036	681,215	515,244	336,499	238,297	403,976	265,620	207,790	171,031	98,369	78,143
Bank overdraft	0	34,540	416	0	483	204	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	200	9,753	9,065	12,658	4,726	18,273	6,750	5,385	89,967	50,996	45,446	64,829	52,634	71,864
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	145,729	140,482	175,798	209,300	180,674	125,088	130,259	74,658	0	0	0	0	0	0
total current liabilities	145,929	184,775	185,279	221,958	185,883	143,565	137,009	80,043	89,967	50,996	45,446	64,829	52,634	71,864
loans	35,000	40,930	50,000	9,543	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	3,610	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	1,106
provisions	1,153	1,468	1,609	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	36,153	42,398	51,609	9,543	0	0	0	0	0	0	0	0	3,610	1,106
total liabilities	182,082	227,173	236,888	231,501	185,883	143,565	137,009	80,043	89,967	50,996	45,446	64,829	56,244	72,970
net assets	893,460	764,610	718,118	645,535	495,332	371,679	199,490	158,254	314,009	214,624	162,344	106,202	42,125	5,173
total shareholders funds	893,460	764,610	718,118	645,535	495,332	371,679	199,490	158,254	314,009	214,624	162,344	106,202	42,125	5,173

	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	163,261	61,051	91,237	184,729	151,916	211,947	51,361	-156,436	124,980	67,491	73,499	86,210	51,210	7,133
Depreciation	2,023	2,576	2,823	3,260	2,971	3,402	3,463	1,899	2,349	1,502	2,003	1,370	880	729
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-30,224	-10,906	-17,026	-35,233	-29,005	-40,390	-10,309	0	-26,419	-15,616	-17,729	-22,479	-14,370	-2,011
Stock	0	0	0	0	0	0	0	0	0	0	0	-12,000	12,000	0
Debtors	96,377	190,154	103,771	47,710	240,044	157,612	6,299	48,385	-19,925	47,630	33,237	35,264	1,630	56,456
Creditors	-9,553	688	-3,593	7,932	-13,547	11,523	1,365	-84,582	38,971	5,550	-19,383	12,195	-19,230	71,864
Accruals and Deferred Income	5,247	-35,316	-33,502	28,626	55,586	-5,171	55,601	74,658	0	0	0	-3,610	3,610	0
Deferred Taxes & Provisions	-315	-141	1,609	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	34,062	-172,202	-62,223	141,604	-72,123	23,699	95,182	-212,846	159,806	11,297	5,153	50,422	8,470	21,259
Investing Activities
capital expenditure	-367	-1,837	-1,511	-4,128	-1,677	-3,218	-8,157	-549	-4,888	0	-3,901	-2,839	-1,334	-2,916
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-367	-1,837	-1,511	-4,128	-1,677	-3,218	-8,157	-549	-4,888	0	-3,901	-2,839	-1,334	-2,916
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-5,930	-9,070	40,457	9,543	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	-1,106	1,106
share issue	0	0	0	0	0	0	0	0	0	0	0	98	0	2
interest	-4,186	-3,654	-1,628	707	742	632	184	681	824	405	372	248	113	49
cash flow from financing	-10,116	-12,724	38,829	10,250	742	632	184	681	824	405	372	346	-993	1,157
cash and cash equivalents
cash	-10,962	-152,638	-24,489	147,243	-72,779	21,317	87,209	-212,714	155,742	11,702	1,624	48,017	6,054	19,500
overdraft	-34,540	34,124	416	-483	279	204	0	0	0	0	0	0	0	0
change in cash	23,578	-186,762	-24,905	147,726	-73,058	21,113	87,209	-212,714	155,742	11,702	1,624	48,017	6,054	19,500

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for vandal ltd. Get real-time insights into vandal ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for vandal ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NG7 area or any other competitors across 12 key performance metrics.

VANDAL LTD group structure

Vandal Ltd has no subsidiary companies.

Ultimate parent company

VANDAL LTD

05341628

VANDAL LTD Shareholders

claudine ben-zenou

100%

Vandal Ltd currently has 1 director, Ms Claudine Ben-Zenou serving since Jan 2005.

officer	country	age	start	end	role
Ms Claudine Ben-Zenou	United Kingdom	47 years	Jan 2005	-	Director

P&L

December 2022

turnover

402.7k

+7%

operating profit

163.3k

gross margin

61.1%

-1.69%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2022

net assets

893.5k

+0.17%

total assets

1.1m

+0.08%

cash

24.8k

-0.31%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

zoom global research limited

2.5

intelecom limited

piki people limited

whinmoor marketing limited

mce medical market research ltd

4.5

company number

05341628

Type

Private limited with Share Capital

industry

73200 - Market research and public opinion polling

incorporation date

January 2005

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

December 2022

address

12 poplars court lenton lane, nottingham, notts, NG7 2RR

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 vandal ltd.

vandal ltd Company Information

vandal ltd Estimated Valuation

vandal ltd Estimated Valuation

vandal ltd Estimated Valuation

Vandal Ltd Overview

Vandal Ltd Health Check

VANDAL LTD financials

vandal ltd Credit Report and Business Information

Vandal Ltd Competitor Analysis

vandal ltd Ownership

vandal ltd directors

vandal ltd company details

vandal ltd Charges & Mortgages

vandal ltd Companies House Filings - See Documents