Pomanda estimates the enterprise value of EUROWAGE LIMITED at £15.5m based on a Turnover of £18.1m and 0.85x industry multiple (adjusted for size and gross margin).
eurowage limitedEstimated Valuation
£29.9m
Pomanda estimates the enterprise value of EUROWAGE LIMITED at £29.9m based on an EBITDA of £7m and a 4.29x industry multiple (adjusted for size and gross margin).
eurowage limitedEstimated Valuation
£53.1m
Pomanda estimates the enterprise value of EUROWAGE LIMITED at £53.1m based on Net Assets of £19.3m and 2.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eurowage LimitedOverview
Eurowage Limited is a live company located in slough, SL3 8QY with a Companies House number of 05653596. It operates in the bookkeeping activities sector, SIC Code 69202. Founded in December 2005, it's largest shareholder is
fmp global bidco limited
with a 100% stake. Eurowage Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£18.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Eurowage Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 0 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
3 Regular
0 Weak
Size
annual sales of £18.1m, make it larger than the average company (£79.9k)
£18.1m - Eurowage Limited
£79.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (6.1%)
15% - Eurowage Limited
6.1% - Industry AVG
Production
with a gross margin of 80.4%, this company has a comparable cost of product (68.1%)
80.4% - Eurowage Limited
68.1% - Industry AVG
Profitability
an operating margin of 38.5% make it more profitable than the average company (7.8%)
38.5% - Eurowage Limited
7.8% - Industry AVG
Employees
with 2 employees, this is similar to the industry average (2)
2 - Eurowage Limited
2 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Eurowage Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £9m, this is more efficient (£52.4k)
£9m - Eurowage Limited
£52.4k - Industry AVG
Debtor Days
it gets paid by customers after 61 days, this is near the average (61 days)
61 days - Eurowage Limited
61 days - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is slower than average (11 days)
16 days - Eurowage Limited
11 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eurowage Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 39 weeks, this is more cash available to meet short term requirements (24 weeks)
39 weeks - Eurowage Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.4%, this is a lower level of debt than the average (75.1%)
37.4% - Eurowage Limited
75.1% - Industry AVG
EUROWAGE LIMITED financials
EXPORT
Eurowage Limited's latest turnover from April 2024 is £18.1 million and the company has net assets of £19.3 million. According to their latest financial statements, Eurowage Limited has 2 employees and maintains cash reserves of £8.7 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
18,097,000
15,524,000
13,721,000
12,023,000
15,970,000
9,690,000
7,354,000
6,241,000
4,851,000
5,795,132
3,903,726
2,309,120
1,545,382
632,543
Other Income Or Grants
Cost Of Sales
3,549,000
4,679,000
4,077,000
3,622,000
4,159,000
2,766,000
2,423,000
2,089,000
1,541,000
1,521,565
1,315,927
1,182,136
1,056,593
375,805
Gross Profit
14,548,000
10,845,000
9,644,000
8,401,000
11,811,000
6,924,000
4,931,000
4,152,000
3,310,000
4,273,567
2,587,799
1,126,983
488,789
256,738
Admin Expenses
7,589,000
9,632,000
5,702,000
4,555,000
4,190,000
2,471,000
2,328,000
2,271,000
1,827,000
1,669,211
880,331
-30,082
-135,080
165,009
-519,525
Operating Profit
6,959,000
1,213,000
3,942,000
3,846,000
7,621,000
4,453,000
2,603,000
1,881,000
1,483,000
2,604,356
1,707,468
1,157,065
623,869
91,729
519,525
Interest Payable
2,335,000
14,000
1,000
Interest Receivable
1,623,000
3,200,000
921,000
1,000
536,000
52,000
20,000
40,000
59,000
84,065
74,230
17,419
7,915
2,722
1,300
Pre-Tax Profit
8,582,000
2,078,000
4,863,000
3,847,000
8,143,000
4,505,000
2,623,000
1,920,000
1,542,000
2,688,421
1,781,698
1,174,484
631,784
94,451
520,825
Tax
-10,000
-20,000
467,000
-695,000
-856,000
-447,000
-388,000
-315,000
-579,000
-415,822
-281,876
-164,264
-26,446
-145,831
Profit After Tax
8,572,000
2,058,000
5,330,000
3,847,000
7,448,000
3,649,000
2,176,000
1,532,000
1,227,000
2,109,421
1,365,876
892,608
467,520
68,005
374,994
Dividends Paid
13,297,000
413,276
Retained Profit
8,572,000
2,058,000
5,330,000
-9,450,000
7,448,000
3,649,000
2,176,000
1,532,000
1,227,000
1,696,145
1,365,876
892,608
467,520
68,005
374,994
Employee Costs
2,725,000
1,710,000
1,375,000
1,381,000
1,422,000
994,406
631,678
438,715
327,217
99,593
Number Of Employees
2
186
4
180
44
38
36
31
26
27
24
18
14
8
EBITDA*
6,959,000
1,213,000
3,942,000
3,846,000
7,647,000
4,475,000
2,620,000
1,893,000
1,507,000
2,608,572
1,707,529
1,157,146
623,977
91,873
519,717
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
582,000
101,000
69,000
67,000
46,000
61,210
184
245
326
434
578
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
582,000
101,000
69,000
67,000
46,000
61,210
184
245
326
434
578
Stock & work in progress
Trade Debtors
3,034,000
3,335,000
2,034,000
1,371,000
601,000
675,000
986,000
844,000
499,000
887,535
432,992
500,905
343,396
154,010
Group Debtors
18,191,000
47,307,000
36,004,000
35,289,000
21,240,000
5,412,000
2,426,000
4,563,000
2,900,018
Misc Debtors
879,000
708,000
703,000
350,000
1,118,000
752,000
121,000
69,000
682,000
1,233,944
631,488
Cash
8,720,000
8,996,000
1,788,000
2,236,000
1,304,000
4,434,000
774,000
678,000
769,000
725,578
3,003,869
4,370,631
2,597,088
568,779
520,052
misc current assets
352,000
total current assets
30,824,000
60,346,000
40,529,000
39,246,000
24,615,000
11,273,000
4,307,000
1,591,000
6,513,000
5,747,075
4,068,349
4,871,536
2,940,484
722,789
520,052
total assets
30,824,000
60,346,000
40,529,000
39,246,000
25,197,000
11,374,000
4,376,000
1,658,000
6,559,000
5,808,285
4,068,533
4,871,781
2,940,810
723,223
520,630
Bank overdraft
Bank loan
Trade Creditors
156,000
19,000
37,000
35,911,000
362,000
351,000
383,000
323,000
114,000
211,979
174,362
3,068,653
2,030,290
280,223
145,635
Group/Directors Accounts
4,153,000
1,613,000
1,413,000
other short term finances
hp & lease commitments
53,000
other current liabilities
11,383,000
49,614,000
31,837,000
11,856,000
1,590,000
754,000
470,000
356,000
730,447
736,475
total current liabilities
11,539,000
49,633,000
31,874,000
35,911,000
12,271,000
6,094,000
2,750,000
2,206,000
470,000
942,426
910,837
3,068,653
2,030,290
280,223
145,635
loans
240,000
hp & lease commitments
120,000
Accruals and Deferred Income
other liabilities
10,000
31,000
provisions
31,000
26,000
28,000
9,000
12,000
total long term liabilities
10,000
151,000
31,000
26,000
28,000
9,000
12,000
total liabilities
11,539,000
49,633,000
31,874,000
35,921,000
12,422,000
6,125,000
2,776,000
2,234,000
479,000
954,426
910,837
3,068,653
2,030,290
280,223
145,635
net assets
19,285,000
10,713,000
8,655,000
3,325,000
12,775,000
5,249,000
1,600,000
-576,000
6,080,000
4,853,859
3,157,696
1,803,128
910,520
443,000
374,995
total shareholders funds
19,285,000
10,713,000
8,655,000
3,325,000
12,775,000
5,249,000
1,600,000
-576,000
6,080,000
4,853,859
3,157,696
1,803,128
910,520
443,000
374,995
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
6,959,000
1,213,000
3,942,000
3,846,000
7,621,000
4,453,000
2,603,000
1,881,000
1,483,000
2,604,356
1,707,468
1,157,065
623,869
91,729
519,525
Depreciation
26,000
22,000
17,000
12,000
24,000
4,216
61
81
108
144
192
Amortisation
Tax
-10,000
-20,000
467,000
-695,000
-856,000
-447,000
-388,000
-315,000
-579,000
-415,822
-281,876
-164,264
-26,446
-145,831
Stock
Debtors
-29,246,000
12,609,000
1,731,000
14,051,000
22,959,000
3,306,000
2,620,000
-4,831,000
722,503
3,957,017
563,575
157,509
189,386
154,010
Creditors
137,000
-18,000
-35,874,000
35,549,000
362,000
-32,000
60,000
209,000
-97,979
37,617
-2,894,291
1,038,363
1,750,067
134,588
145,635
Accruals and Deferred Income
-38,231,000
17,777,000
31,837,000
-11,856,000
11,856,000
836,000
284,000
114,000
-374,447
-6,028
736,475
Deferred Taxes & Provisions
5,000
-2,000
19,000
-3,000
12,000
Cash flow from operations
-1,899,000
6,343,000
-1,359,000
13,488,000
-3,789,000
1,122,000
-105,000
6,678,000
-5,929
-1,883,856
-1,429,684
1,756,124
2,020,394
46,005
519,521
Investing Activities
capital expenditure
582,000
-608,000
-54,000
-19,000
-33,000
-8,790
-65,242
-770
Change in Investments
cash flow from investments
582,000
-608,000
-54,000
-19,000
-33,000
-8,790
-65,242
-770
Financing Activities
Bank loans
Group/Directors Accounts
2,540,000
200,000
1,413,000
Other Short Term Loans
Long term loans
-240,000
240,000
Hire Purchase and Lease Commitments
-173,000
173,000
other long term liabilities
-10,000
-21,000
31,000
share issue
5,327,000
-8,188,000
-859
18
-11,308
1
interest
1,623,000
865,000
921,000
1,000
522,000
52,000
20,000
39,000
59,000
84,065
74,230
17,419
7,915
2,722
1,300
cash flow from financing
1,623,000
865,000
911,000
-433,000
6,293,000
2,592,000
220,000
-6,736,000
58,141
84,083
62,922
17,419
7,915
2,722
1,301
cash and cash equivalents
cash
-276,000
7,208,000
-448,000
932,000
1,304,000
3,660,000
96,000
-91,000
43,422
-2,278,291
-1,366,762
1,773,543
2,028,309
48,727
520,052
overdraft
change in cash
-276,000
7,208,000
-448,000
932,000
1,304,000
3,660,000
96,000
-91,000
43,422
-2,278,291
-1,366,762
1,773,543
2,028,309
48,727
520,052
eurowage 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 eurowage limited. Get real-time insights into eurowage limited's credit score, group structure and payment trends.
Perform a competitor analysis for eurowage limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in SL3 area or any other competitors across 12 key performance metrics.
4th floor, heathrow approach, 470 london road, slough, SL3 8QY
Bank
-
Legal Advisor
-
eurowage 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 2 charges/mortgages relating to eurowage limited. Currently there are 0 open charges and 2 have been satisfied in the past.
eurowage 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 EUROWAGE LIMITED. This can take several minutes, an email will notify you when this has completed.
eurowage limitedCompanies House Filings - See Documents
