Pomanda estimates the enterprise value of AZETS (WEST COUNTRY) LIMITED at £237.5k based on a Turnover of £231.8k and 1.02x industry multiple (adjusted for size and gross margin).
azets (west country) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of AZETS (WEST COUNTRY) LIMITED at £0 based on an EBITDA of £0 and a 6.18x industry multiple (adjusted for size and gross margin).
azets (west country) limitedEstimated Valuation
£138.8k
Pomanda estimates the enterprise value of AZETS (WEST COUNTRY) LIMITED at £138.8k based on Net Assets of £45.8k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Azets (west Country) LimitedOverview
Azets (west Country) Limited is a dissolved company that was located in london, EC4R 9AN with a Companies House number of 05345239. It operated in the accounting and auditing activities sector, SIC Code 69201. Founded in January 2005, it's largest shareholder was
azets holdings limited
with a 100% stake. The last turnover for Azets (west Country) Limited was estimated at £231.8k.
Pomanda's financial health check has awarded Azets (West Country) Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
0 Strong
4 Regular
1 Weak
Size
annual sales of £231.8k, make it in line with the average company (£217.6k)
£231.8k - Azets (west Country) Limited
£217.6k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Production
with a gross margin of 94.8%, this company has a comparable cost of product (94.8%)
94.8% - Azets (west Country) Limited
94.8% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Azets (west Country) Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.4k, the company has an equivalent pay structure (£35.4k)
£35.4k - Azets (west Country) Limited
£35.4k - Industry AVG
Efficiency
resulting in sales per employee of £77.3k, this is equally as efficient (£77.3k)
£77.3k - Azets (west Country) Limited
£77.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Azets (west Country) Limited
- - Industry AVG
AZETS (WEST COUNTRY) LIMITED financials
EXPORT
Azets (West Country) Limited's latest turnover from June 2023 is estimated at £231.8 thousand and the company has net assets of £45.8 thousand. According to their latest financial statements, Azets (West Country) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
231,804
222,217
4,963,301
4,173,975
3,664,397
4,943,827
9,475,288
9,355,360
8,996,620
8,955,645
7,007,137
5,918,042
Other Income Or Grants
Cost Of Sales
12,044
23,559
117,308
102,807
77,959
370,976
735,983
744,309
1,022,719
1,055,222
526,567
575,023
Gross Profit
219,760
198,657
4,845,993
4,071,168
3,586,438
4,572,851
8,739,306
8,611,051
7,973,901
7,900,423
6,480,570
5,343,019
Admin Expenses
219,760
198,657
13,222
6,480,203
3,046,220
3,957,127
4,151,911
8,514,216
8,265,173
7,999,928
7,721,392
6,119,379
5,199,990
Operating Profit
-13,222
-1,634,210
1,024,948
-370,689
420,940
225,090
345,878
-26,027
179,031
361,191
143,029
Interest Payable
14,752
18,994
9,466
9,092
8,332
8,859
4,564
Interest Receivable
75
585
421
430
641
195
11
2
61
174
115
Pre-Tax Profit
-13,147
-1,648,377
1,006,375
-379,724
412,489
216,953
337,030
-30,588
179,092
361,365
143,144
Tax
-191,211
-82,498
-45,560
-77,517
-46,564
-101,182
-40,080
Profit After Tax
-13,147
-1,648,377
815,164
-379,724
329,991
171,393
259,513
-30,588
132,528
260,183
103,064
Dividends Paid
Retained Profit
-13,147
-1,648,377
815,164
-379,724
329,991
171,393
259,513
-30,588
132,528
260,183
103,064
Employee Costs
106,177
102,783
2,465,633
1,930,847
2,558,905
1,940,966
3,872,241
4,341,258
4,535,025
4,166,251
2,984,012
1,934,721
Number Of Employees
3
3
72
62
58
58
149
158
165
168
126
94
EBITDA*
-13,222
-1,308,905
1,047,697
-284,413
514,881
336,534
463,327
101,885
298,189
491,665
246,846
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
85,457
78,078
25,000
182,978
155,776
148,730
195,627
205,341
89,668
89,506
Intangible Assets
409,703
723,333
232,153
280,179
340,494
294,942
324,892
362,714
230,727
339,648
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
495,160
801,411
257,153
463,157
496,270
443,672
520,519
568,055
320,395
429,154
Stock & work in progress
416,903
324,389
88,447
95,094
84,341
75,135
82,219
64,783
Trade Debtors
1,093,002
886,280
690,159
868,270
1,339,713
1,173,971
1,168,781
1,227,314
947,126
761,311
Group Debtors
45,771
45,771
45,771
45,771
4,372,667
Misc Debtors
1,382,175
173,366
331,760
Cash
149,034
6,889
161,685
182,485
73,833
4,089
268
679
23,587
45,995
misc current assets
total current assets
45,771
45,771
45,771
45,771
6,996,878
2,366,260
1,442,113
1,706,904
1,501,993
1,273,154
1,253,390
1,303,128
1,052,932
872,089
total assets
45,771
45,771
45,771
45,771
7,492,038
3,167,671
1,699,266
2,170,061
1,998,263
1,716,826
1,773,909
1,871,183
1,373,327
1,301,243
Bank overdraft
326,005
7,499
7,480
Bank loan
Trade Creditors
190,741
291,440
151,257
140,278
887,906
772,161
1,070,987
1,122,698
760,476
946,773
Group/Directors Accounts
6,872,889
other short term finances
111,090
hp & lease commitments
other current liabilities
366,258
505,310
583,102
total current liabilities
7,429,888
1,265,700
664,066
730,860
887,906
772,161
1,070,987
1,122,698
760,476
946,773
loans
139,837
148,082
124,198
132,170
140,421
hp & lease commitments
Accruals and Deferred Income
other liabilities
347
31,361
30,638
29,406
176,709
183,287
189,632
provisions
3,232
3,232
18,917
12,934
11,386
22,137
30,230
20,597
16,054
total long term liabilities
3,232
194,676
143,069
167,346
168,493
174,194
191,964
206,939
203,884
205,686
total liabilities
7,433,120
1,460,376
807,135
898,206
1,056,399
946,355
1,262,951
1,329,637
964,360
1,152,459
net assets
45,771
45,771
45,771
45,771
58,918
1,707,295
892,131
1,271,855
941,864
770,471
510,958
541,546
408,967
148,784
total shareholders funds
45,771
45,771
45,771
45,771
58,918
1,707,295
892,131
1,271,855
941,864
770,471
510,958
541,546
408,967
148,784
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-13,222
-1,634,210
1,024,948
-370,689
420,940
225,090
345,878
-26,027
179,031
361,191
143,029
Depreciation
17,119
22,749
38,250
32,336
28,786
49,399
54,785
44,262
30,114
19,893
Amortisation
308,186
48,026
61,605
82,658
68,050
73,127
74,896
100,360
83,924
Tax
-191,211
-82,498
-45,560
-77,517
-46,564
-101,182
-40,080
Stock
-416,903
92,514
235,942
-6,647
10,753
9,206
-7,084
17,436
64,783
Debtors
-6,802,073
5,961,564
22,755
-336,505
-139,683
165,742
5,190
-58,533
280,188
185,815
761,311
Creditors
-190,741
-100,699
140,183
10,979
-747,628
115,745
-298,826
-51,711
362,222
-186,297
946,773
Accruals and Deferred Income
-366,258
366,258
-505,310
-77,792
583,102
Deferred Taxes & Provisions
-3,232
3,232
-3,232
-15,685
5,983
1,548
-10,751
-8,093
9,633
4,543
16,054
Cash flow from operations
6,228,620
-7,001,678
882,275
-122,920
177,581
249,172
60,290
91,408
350,376
5,478
343,499
Investing Activities
capital expenditure
495,160
-19,054
-567,007
119,728
-60,828
-164,042
-40,602
-80,376
-366,818
-21,715
-532,971
Change in Investments
cash flow from investments
495,160
-19,054
-567,007
119,728
-60,828
-164,042
-40,602
-80,376
-366,818
-21,715
-532,971
Financing Activities
Bank loans
Group/Directors Accounts
-6,872,889
6,872,889
Other Short Term Loans
-111,090
111,090
Long term loans
-139,837
-8,245
23,884
-7,972
-8,251
140,421
Hire Purchase and Lease Commitments
other long term liabilities
-347
-31,014
723
1,232
-147,303
-6,578
-6,345
189,632
share issue
51
45,720
interest
75
-14,167
-18,573
-9,036
-8,451
-8,137
-8,848
-4,562
61
174
115
cash flow from financing
-6,872,814
6,747,632
-47,320
-17,628
-15,581
-15,386
-15,867
-11,444
-6,466
-6,171
235,467
cash and cash equivalents
cash
-149,034
142,145
-154,796
-20,800
108,652
69,744
3,821
-411
-22,908
-22,408
45,995
overdraft
-326,005
318,506
19
7,480
change in cash
-149,034
468,150
-473,302
-20,819
101,172
69,744
3,821
-411
-22,908
-22,408
45,995
azets (west country) 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 azets (west country) limited. Get real-time insights into azets (west country) limited's credit score, group structure and payment trends.
Perform a competitor analysis for azets (west country) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in EC4R area or any other competitors across 12 key performance metrics.
azets (west country) limited Ownership
AZETS (WEST COUNTRY) LIMITED group structure
Azets (West Country) Limited has no subsidiary companies.
The sole shareholder of Azets (West Country) Limited is Azets Holdings Limited.
azets holdings limited
100%
azets (west country) limited directors
Azets (West Country) Limited currently has 4 directors.
The longest serving directors include
Mr John Baldwin (Dec 2019) and
Mr Adrian Norris (Jun 2020).
2nd floor regis house, 45 king william street, london, EC4R 9AN
Bank
-
Legal Advisor
-
azets (west country) 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 4 charges/mortgages relating to azets (west country) limited. Currently there are 0 open charges and 4 have been satisfied in the past.
azets (west country) 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 AZETS (WEST COUNTRY) LIMITED. This can take several minutes, an email will notify you when this has completed.
azets (west country) limitedCompanies House Filings - See Documents
