Pomanda estimates the enterprise value of ALIGNED INTERNATIONAL LIMITED at £101.8k based on a Turnover of £160.9k and 0.63x industry multiple (adjusted for size and gross margin).
aligned international limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ALIGNED INTERNATIONAL LIMITED at £0 based on an EBITDA of £-14.1k and a 4.18x industry multiple (adjusted for size and gross margin).
aligned international limitedEstimated Valuation
£460.5k
Pomanda estimates the enterprise value of ALIGNED INTERNATIONAL LIMITED at £460.5k based on Net Assets of £191.6k and 2.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Aligned International LimitedOverview
Aligned International Limited is a live company located in bristol, BS6 6LQ with a Companies House number of 05743695. It operates in the general secondary education sector, SIC Code 85310. Founded in March 2006, it's largest shareholder is
linda peck
with a 50% stake. Aligned International Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£160.9k with
high
growth in recent years.
Pomanda's financial health check has awarded Aligned International Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £160.9k, make it smaller than the average company (£8.5m)
£160.9k - Aligned International Limited
£8.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (7.2%)
20% - Aligned International Limited
7.2% - Industry AVG
Production
with a gross margin of 51.1%, this company has a comparable cost of product (51.1%)
51.1% - Aligned International Limited
51.1% - Industry AVG
Profitability
an operating margin of -9.2% make it less profitable than the average company (6%)
-9.2% - Aligned International Limited
6% - Industry AVG
Employees
with 2 employees, this is below the industry average (145)
2 - Aligned International Limited
145 - Industry AVG
Pay Structure
on an average salary of £41.1k, the company has an equivalent pay structure (£41.1k)
£41.1k - Aligned International Limited
£41.1k - Industry AVG
Efficiency
resulting in sales per employee of £80.4k, this is more efficient (£59.9k)
£80.4k - Aligned International Limited
£59.9k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is later than average (0 days)
1 days - Aligned International Limited
0 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Aligned International Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Aligned International Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2124 weeks, this is more cash available to meet short term requirements (99 weeks)
2124 weeks - Aligned International Limited
99 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.4%, this is a lower level of debt than the average (7.2%)
2.4% - Aligned International Limited
7.2% - Industry AVG
ALIGNED INTERNATIONAL LIMITED financials
EXPORT
Aligned International Limited's latest turnover from March 2024 is estimated at £160.9 thousand and the company has net assets of £191.6 thousand. According to their latest financial statements, Aligned International Limited has 2 employees and maintains cash reserves of £194.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
160,860
124,639
108,533
93,381
643,724
886,302
321,806
1,389,881
2,260,502
5,034,975
6,975,895
1,145,641
140,060
293,890
308,049
Other Income Or Grants
Cost Of Sales
78,693
64,862
56,403
49,843
336,536
455,400
167,277
726,779
1,159,454
2,804,563
3,586,215
579,131
70,606
146,917
161,995
Gross Profit
82,167
59,776
52,130
43,538
307,189
430,901
154,529
663,101
1,101,047
2,230,412
3,389,679
566,509
69,454
146,973
146,054
Admin Expenses
96,968
73,000
60,623
57,581
328,539
413,550
149,778
635,393
1,065,125
2,237,100
3,341,124
538,171
44,691
104,742
54,815
Operating Profit
-14,801
-13,224
-8,493
-14,043
-21,350
17,351
4,751
27,708
35,922
-6,688
48,555
28,338
24,763
42,231
91,239
Interest Payable
Interest Receivable
10,335
8,552
1,670
232
235
1,788
1,141
513
1,162
1,165
857
717
569
424
178
Pre-Tax Profit
-4,466
-4,672
-6,823
-13,811
-21,115
19,140
5,893
28,221
37,084
-5,523
49,412
29,055
25,332
42,654
91,417
Tax
-3,637
-1,120
-5,644
-7,417
-11,365
-6,973
-6,586
-11,943
-25,597
Profit After Tax
-4,466
-4,672
-6,823
-13,811
-21,115
15,503
4,773
22,577
29,667
-5,523
38,047
22,082
18,746
30,711
65,820
Dividends Paid
Retained Profit
-4,466
-4,672
-6,823
-13,811
-21,115
15,503
4,773
22,577
29,667
-5,523
38,047
22,082
18,746
30,711
65,820
Employee Costs
82,273
82,346
78,803
75,355
70,529
68,889
67,965
66,461
67,000
3,377,032
4,453,809
506,613
83,607
178,835
181,796
Number Of Employees
2
2
2
2
2
2
2
2
2
90
121
14
3
6
6
EBITDA*
-14,063
-12,871
-7,937
-13,845
-21,152
17,717
5,414
28,599
36,651
-6,226
49,105
28,668
25,093
42,231
91,385
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
774
1,512
705
203
401
366
1,029
811
700
458
670
670
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
774
1,512
705
203
401
366
1,029
811
700
458
670
670
Stock & work in progress
Trade Debtors
825
550
7,462
11,400
3,725
19,515
32,632
21,691
31,426
3,780
2,150
11,310
11,097
Group Debtors
Misc Debtors
Cash
194,786
198,946
203,488
241,756
222,958
246,527
230,285
226,285
183,923
280,746
185,353
157,513
129,475
98,178
71,229
misc current assets
total current assets
195,611
199,496
203,488
241,756
230,420
257,927
234,010
245,800
216,555
302,437
216,779
161,293
131,625
109,488
82,326
total assets
196,385
201,008
204,193
241,959
230,821
257,927
234,376
246,829
217,366
303,137
217,237
161,963
132,295
109,488
82,326
Bank overdraft
Bank loan
Trade Creditors
1,160
1,296
133,154
41,731
24,504
16,918
12,857
16,406
Group/Directors Accounts
2,879
2,001
1,433
18,085
8,932
5,132
3,520
4,771
3,414
other short term finances
hp & lease commitments
other current liabilities
1,889
1,764
2,005
15,000
500
10,292
3,856
19,831
14,302
total current liabilities
4,768
4,925
3,438
34,381
9,432
15,424
7,376
24,602
17,716
133,154
41,731
24,504
16,918
12,857
16,406
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,768
4,925
3,438
34,381
9,432
15,424
7,376
24,602
17,716
133,154
41,731
24,504
16,918
12,857
16,406
net assets
191,617
196,083
200,755
207,578
221,389
242,503
227,000
222,227
199,650
169,983
175,506
137,459
115,377
96,631
65,920
total shareholders funds
191,617
196,083
200,755
207,578
221,389
242,503
227,000
222,227
199,650
169,983
175,506
137,459
115,377
96,631
65,920
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-14,801
-13,224
-8,493
-14,043
-21,350
17,351
4,751
27,708
35,922
-6,688
48,555
28,338
24,763
42,231
91,239
Depreciation
738
353
556
198
198
366
663
891
729
462
550
330
330
146
Amortisation
Tax
-3,637
-1,120
-5,644
-7,417
-11,365
-6,973
-6,586
-11,943
-25,597
Stock
Debtors
275
550
-7,462
-3,938
7,675
-15,790
-13,117
10,941
-9,735
27,646
1,630
-9,160
213
11,097
Creditors
-1,160
1,160
-1,296
1,296
-133,154
91,423
17,227
7,586
4,061
-3,549
16,406
Accruals and Deferred Income
125
-241
-12,995
14,500
-9,792
6,436
-15,975
5,529
14,302
Deferred Taxes & Provisions
Cash flow from operations
-15,373
-12,502
-22,228
9,413
-27,006
12,841
4,109
41,601
-100,559
94,932
27,321
27,651
31,728
26,526
71,097
Investing Activities
capital expenditure
-1,160
-1,058
-599
-1,109
-840
-704
-338
-330
-1,000
-146
Change in Investments
cash flow from investments
-1,160
-1,058
-599
-1,109
-840
-704
-338
-330
-1,000
-146
Financing Activities
Bank loans
Group/Directors Accounts
878
568
-16,652
9,153
3,800
1,612
-1,251
1,357
3,414
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
100
interest
10,335
8,552
1,670
232
235
1,788
1,141
513
1,162
1,165
857
717
569
424
178
cash flow from financing
11,213
9,120
-14,982
9,385
4,036
3,400
-110
1,870
4,576
1,165
857
717
569
424
278
cash and cash equivalents
cash
-4,160
-4,542
-38,268
18,798
-23,569
16,242
4,000
42,362
-96,823
95,393
27,840
28,038
31,297
26,949
71,229
overdraft
change in cash
-4,160
-4,542
-38,268
18,798
-23,569
16,242
4,000
42,362
-96,823
95,393
27,840
28,038
31,297
26,949
71,229
aligned international 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 aligned international limited. Get real-time insights into aligned international limited's credit score, group structure and payment trends.
Perform a competitor analysis for aligned international limited by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in BS6 area or any other competitors across 12 key performance metrics.
aligned international limited Ownership
ALIGNED INTERNATIONAL LIMITED group structure
Aligned International Limited has no subsidiary companies.
Ultimate parent company
ALIGNED INTERNATIONAL LIMITED
05743695
ALIGNED INTERNATIONAL LIMITED Shareholders
The largest shareholders in Aligned International Limited include Linda Peck and David Peck.
linda peck
50%
david peck
50%
aligned international limited directors
Aligned International Limited currently has 2 directors.
The longest serving directors include
Mrs Linda Peck (Mar 2006) and
Mr David Peck (Oct 2012).
l p educational consultancy limited (January 2020)
accountant
-
auditor
-
address
65 hampton park, redland, bristol, BS6 6LQ
Bank
-
Legal Advisor
-
aligned international 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 aligned international limited.
aligned international 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 ALIGNED INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
aligned international limitedCompanies House Filings - See Documents
