Pomanda estimates the enterprise value of FRONTIER VOICE & DATA LIMITED at £0 based on a Turnover of £0 and 0.79x industry multiple (adjusted for size and gross margin).
frontier voice & data limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FRONTIER VOICE & DATA LIMITED at £0 based on an EBITDA of £0 and a 3.34x industry multiple (adjusted for size and gross margin).
frontier voice & data limitedEstimated Valuation
£372.2k
Pomanda estimates the enterprise value of FRONTIER VOICE & DATA LIMITED at £372.2k based on Net Assets of £154.3k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frontier Voice & Data LimitedOverview
Frontier Voice & Data Limited is a dissolved company that was located in alderley edge, SK9 7JP with a Companies House number of 05566763. It operated in the other telecommunications activities sector, SIC Code 61900. Founded in September 2005, it's largest shareholder was
frontier data telecom limited
with a 100% stake. The last turnover for Frontier Voice & Data Limited was estimated at £0.
There is insufficient data available to calculate a health check for Frontier Voice & Data Limited. Company Health Check FAQs
Health Rating0out of 5
0 Strong
0 Regular
0 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Frontier Voice & Data Limited
- - Industry AVG
FRONTIER VOICE & DATA LIMITED financials
EXPORT
Frontier Voice & Data Limited's latest turnover from April 2021 is estimated at 0 and the company has net assets of £154.3 thousand. According to their latest financial statements, we estimate that Frontier Voice & Data Limited has no employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
2,126,712
6,555,008
4,923,512
3,203,952
3,296,993
6,768,251
4,424,885
5,801,424
4,545,898
Other Income Or Grants
Cost Of Sales
1,173,159
4,327,253
3,142,876
2,517,873
2,642,721
5,256,022
3,426,622
4,511,422
3,490,725
Gross Profit
953,553
2,227,755
1,780,636
686,079
654,273
1,512,228
998,263
1,290,002
1,055,174
Admin Expenses
-247
550,113
2,663,853
1,730,118
530,296
608,666
1,332,702
794,502
1,268,277
998,343
303,432
Operating Profit
247
403,440
-436,098
50,518
155,783
45,607
179,526
203,761
21,725
56,831
-303,432
Interest Payable
18,307
2,624
Interest Receivable
2,753
2
553
696
473
231
692
1,457
910
Pre-Tax Profit
247
406,193
-454,405
47,896
156,336
46,303
179,999
203,992
22,418
58,288
-302,522
Tax
-47
-88,230
47,050
-15,691
-31,267
-9,724
-41,400
-48,958
-5,829
-16,320
Profit After Tax
200
317,963
-407,355
32,205
125,069
36,579
138,599
155,034
16,589
41,967
-302,522
Dividends Paid
Retained Profit
200
317,963
-407,355
32,205
125,069
36,579
138,599
155,034
16,589
41,967
-302,522
Employee Costs
233,251
1,790,405
1,158,516
408,804
412,631
832,892
517,321
650,002
512,909
Number Of Employees
9
22
24
8
8
17
11
14
11
EBITDA*
247
426,456
-382,908
108,511
164,628
45,607
179,526
207,189
24,003
57,712
-297,819
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
23,016
50,378
79,930
3,428
3,443
1,999
Intangible Assets
Investments & Other
373,359
Debtors (Due After 1 year)
Total Fixed Assets
396,375
50,378
79,930
3,428
3,443
1,999
Stock & work in progress
24,336
35,666
Trade Debtors
104,210
281,224
838,304
772,984
1,514,875
1,027,141
1,257,467
919,918
840,643
Group Debtors
154,328
3,000
13,860
Misc Debtors
154,328
154,328
167,862
715,243
Cash
122,043
72,405
97,949
123,294
155,051
34,119
58,211
218,739
363,877
misc current assets
total current assets
154,328
154,328
154,328
397,115
1,107,068
971,919
896,278
1,669,926
1,061,260
1,315,678
1,138,657
1,204,520
total assets
154,328
154,328
154,328
793,490
1,157,446
1,051,849
896,278
1,669,926
1,061,260
1,319,106
1,142,100
1,206,519
Bank overdraft
97,102
Bank loan
Trade Creditors
246,452
502,418
832,446
809,832
1,517,808
839,285
1,562,872
1,402,455
1,508,841
Group/Directors Accounts
238,753
other short term finances
134,680
hp & lease commitments
51
5,428
other current liabilities
337,189
306,517
total current liabilities
957,125
911,465
832,446
809,832
1,517,808
839,285
1,562,872
1,402,455
1,508,841
loans
hp & lease commitments
2,261
Accruals and Deferred Income
other liabilities
7,888
102,251
310,707
provisions
total long term liabilities
2,261
7,888
102,251
310,707
total liabilities
957,125
913,726
840,334
809,832
1,620,059
1,149,992
1,562,872
1,402,455
1,508,841
net assets
154,328
154,328
154,328
-163,635
243,720
211,515
86,446
49,867
-88,732
-243,766
-260,355
-302,322
total shareholders funds
154,328
154,328
154,328
-163,635
243,720
211,515
86,446
49,867
-88,732
-243,766
-260,355
-302,322
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
247
403,440
-436,098
50,518
155,783
45,607
179,526
203,761
21,725
56,831
-303,432
Depreciation
23,016
53,190
57,993
8,845
3,428
2,278
881
5,613
Amortisation
Tax
-47
-88,230
47,050
-15,691
-31,267
-9,724
-41,400
-48,958
-5,829
-16,320
Stock
-11,330
35,666
Debtors
-120,744
275,072
172,023
65,320
-741,891
487,734
-230,326
337,549
79,275
840,643
Creditors
-246,452
246,452
-330,028
22,614
-707,976
678,523
-723,587
160,417
-106,386
1,508,841
Accruals and Deferred Income
-337,189
337,189
306,517
Deferred Taxes & Provisions
Cash flow from operations
200
-124,671
-27,289
-91,384
54,989
69,798
328,915
-335,030
-158,958
-144,269
370,379
Investing Activities
capital expenditure
-76,206
-28,441
-88,775
-2,263
-2,325
-7,612
Change in Investments
-373,359
373,359
cash flow from investments
373,359
-449,565
-28,441
-88,775
-2,263
-2,325
-7,612
Financing Activities
Bank loans
Group/Directors Accounts
-238,753
238,753
Other Short Term Loans
-134,680
134,680
Long term loans
Hire Purchase and Lease Commitments
-51
51
7,689
other long term liabilities
-7,888
7,888
-102,251
-208,456
310,707
share issue
-200
243,720
200
interest
2,753
-18,307
-2,622
553
696
473
231
692
1,457
910
cash flow from financing
-200
-370,731
598,897
-2,821
8,441
-101,555
-207,983
310,938
692
1,457
1,110
cash and cash equivalents
cash
-122,043
122,043
-25,544
-25,345
-31,757
120,932
-24,092
-160,528
-145,138
363,877
overdraft
97,102
change in cash
-122,043
122,043
-122,646
-25,345
-31,757
120,932
-24,092
-160,528
-145,138
363,877
frontier voice & data 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 frontier voice & data limited. Get real-time insights into frontier voice & data limited's credit score, group structure and payment trends.
Perform a competitor analysis for frontier voice & data limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in SK9 area or any other competitors across 12 key performance metrics.
frontier voice & data limited Ownership
FRONTIER VOICE & DATA LIMITED group structure
Frontier Voice & Data Limited has 1 subsidiary company.
The sole shareholder of Frontier Voice & Data Limited is Frontier Data Telecom Limited.
frontier data telecom limited
100%
frontier voice & data limited directors
Frontier Voice & Data Limited currently has 4 directors.
The longest serving directors include
Mr David Pollock (Mar 2018) and
Mr John Btesh (Mar 2018).
bridgford house heyes lane, alderley edge, SK9 7JP
Bank
BARCLAYS BANK PLC
Legal Advisor
-
frontier voice & data 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 frontier voice & data limited.
frontier voice & data 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 FRONTIER VOICE & DATA LIMITED. This can take several minutes, an email will notify you when this has completed.
frontier voice & data limitedCompanies House Filings - See Documents
