andrew price academy ltd
andrew price academy ltd Company Information
Group Structure
View All
Industry
Post-secondary non-tertiary education
Registered Address
46 high street, narberth, SA67 7AS
Website
www.andrewpricegroup.comandrew price academy ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW PRICE ACADEMY LTD at £113.4k based on a Turnover of £130.8k and 0.87x industry multiple (adjusted for size and gross margin).
andrew price academy ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW PRICE ACADEMY LTD at £0 based on an EBITDA of £-21.3k and a 6.34x industry multiple (adjusted for size and gross margin).
andrew price academy ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW PRICE ACADEMY LTD at £286.2k based on Net Assets of £113.2k and 2.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Andrew Price Academy Ltd Overview
Andrew Price Academy Ltd is a live company located in narberth, SA67 7AS with a Companies House number of 05907778. It operates in the post-secondary non-tertiary education sector, SIC Code 85410. Founded in August 2006, it's largest shareholder is andrew david price with a 100% stake. Andrew Price Academy Ltd is a established, micro sized company, Pomanda has estimated its turnover at £130.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Andrew Price Academy Ltd Health Check
Pomanda's financial health check has awarded Andrew Price Academy Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
4 Regular
8 Weak
Size
annual sales of £130.8k, make it smaller than the average company (£938.4k)
- Andrew Price Academy Ltd
£938.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (8.1%)
- Andrew Price Academy Ltd
8.1% - Industry AVG
Production
with a gross margin of 44.7%, this company has a comparable cost of product (44.7%)
- Andrew Price Academy Ltd
44.7% - Industry AVG
Profitability
an operating margin of -16.7% make it less profitable than the average company (6.4%)
- Andrew Price Academy Ltd
6.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (23)
3 - Andrew Price Academy Ltd
23 - Industry AVG
Pay Structure
on an average salary of £31.3k, the company has an equivalent pay structure (£31.3k)
- Andrew Price Academy Ltd
£31.3k - Industry AVG
Efficiency
resulting in sales per employee of £43.6k, this is less efficient (£59.6k)
- Andrew Price Academy Ltd
£59.6k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is near the average (14 days)
- Andrew Price Academy Ltd
14 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (12 days)
- Andrew Price Academy Ltd
12 days - Industry AVG
Stock Days
it holds stock equivalent to 14 days, this is more than average (2 days)
- Andrew Price Academy Ltd
2 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (87 weeks)
2 weeks - Andrew Price Academy Ltd
87 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 25.8%, this is a similar level of debt than the average (25.2%)
25.8% - Andrew Price Academy Ltd
25.2% - Industry AVG
ANDREW PRICE ACADEMY LTD financials
Andrew Price Academy Ltd's latest turnover from March 2024 is estimated at £130.8 thousand and the company has net assets of £113.2 thousand. According to their latest financial statements, Andrew Price Academy Ltd has 3 employees and maintains cash reserves of £1.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 159,036 | 145,763 | 116,322 | 119,823 | 125,547 | 110,071 | 102,033 | 115,836 | ||||||||
| Other Income Or Grants | ||||||||||||||||
| Cost Of Sales | 10,407 | 9,977 | 6,290 | 9,864 | 10,527 | 10,523 | 9,701 | 9,647 | ||||||||
| Gross Profit | 148,629 | 135,786 | 110,032 | 109,959 | 115,020 | 99,548 | 92,332 | 106,189 | ||||||||
| Admin Expenses | 111,548 | 106,180 | 101,187 | 96,254 | 108,047 | 97,034 | 89,495 | 98,549 | ||||||||
| Operating Profit | 37,081 | 29,606 | 8,845 | 13,705 | 6,973 | 2,514 | 2,837 | 7,640 | ||||||||
| Interest Payable | 390 | 775 | 393 | 136 | ||||||||||||
| Interest Receivable | ||||||||||||||||
| Pre-Tax Profit | 36,691 | 28,831 | 8,452 | 13,569 | 6,973 | 2,514 | 2,837 | 7,640 | ||||||||
| Tax | -8,271 | -6,699 | -2,624 | -3,647 | -2,437 | -1,053 | -1,607 | -2,637 | ||||||||
| Profit After Tax | 28,420 | 22,132 | 5,828 | 9,922 | 4,536 | 1,461 | 1,230 | 5,003 | ||||||||
| Dividends Paid | ||||||||||||||||
| Retained Profit | 28,420 | 22,132 | 5,828 | 9,922 | 4,536 | 1,461 | 1,230 | 5,003 | ||||||||
| Employee Costs | ||||||||||||||||
| Number Of Employees | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | |||||||
| EBITDA* | 45,708 | 38,553 | 18,957 | 18,560 | 11,873 | 7,337 | 7,875 | 12,763 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,537 | 4,042 | 4,755 | 5,594 | 7,582 | 27,339 | 35,951 | 43,352 | 16,324 | 16,118 | 19,982 | 827 | 1,015 | 1,249 | 1,543 | 1,914 |
| Intangible Assets | 1,166 | 5,833 | 10,500 | 28,000 | 32,667 | 37,333 | 42,000 | 46,667 | 51,333 | 56,000 | 60,667 | |||||
| Investments & Other | ||||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||||
| Total Fixed Assets | 3,537 | 4,042 | 5,921 | 11,427 | 18,082 | 27,339 | 35,951 | 43,352 | 44,324 | 48,785 | 57,315 | 42,827 | 47,682 | 52,582 | 57,543 | 62,581 |
| Stock & work in progress | 2,846 | 3,042 | 3,236 | 3,526 | 2,303 | 4,975 | ||||||||||
| Trade Debtors | 4,267 | 2,010 | 8,849 | 10,452 | 864 | 195,773 | 192,012 | 137,061 | 103,967 | 67,559 | 31,786 | 27,435 | 34,814 | 31,793 | 18,595 | 27,606 |
| Group Debtors | ||||||||||||||||
| Misc Debtors | 140,437 | 194,762 | 234,591 | 215,526 | 181,711 | 649 | 1,049 | 500 | ||||||||
| Cash | 1,425 | 2,379 | 1,042 | 468 | 36,211 | 357 | 497 | 225 | 237 | |||||||
| misc current assets | 4,151 | 678 | 3,846 | |||||||||||||
| total current assets | 148,975 | 202,193 | 247,718 | 229,972 | 221,089 | 195,773 | 192,012 | 137,061 | 108,942 | 68,208 | 32,835 | 27,435 | 35,671 | 36,441 | 19,498 | 31,689 |
| total assets | 152,512 | 206,235 | 253,639 | 241,399 | 239,171 | 223,112 | 227,963 | 180,413 | 153,266 | 116,993 | 90,150 | 70,262 | 83,353 | 89,023 | 77,041 | 94,270 |
| Bank overdraft | 210 | 394 | 359 | 717 | 13 | 1,417 | 9,939 | 5,986 | 12,996 | 10,927 | 13,854 | 18,852 | ||||
| Bank loan | 6,000 | 6,531 | 6,000 | |||||||||||||
| Trade Creditors | 1,615 | 2,534 | 831 | 1,617 | 950 | 44,204 | 81,514 | 53,172 | 56,478 | 745 | 8,660 | 3,341 | 11,413 | 7,916 | 7,948 | 10,265 |
| Group/Directors Accounts | 6,098 | 9,257 | 13,334 | 21,092 | ||||||||||||
| other short term finances | ||||||||||||||||
| hp & lease commitments | 976 | 2,257 | 4,238 | 6,813 | 8,224 | 5,502 | 5,972 | |||||||||
| other current liabilities | 17,453 | 37,154 | 58,044 | 7,517 | 32,263 | 39,337 | 12,314 | 21,129 | 29,023 | 44,998 | 31,518 | 42,662 | ||||
| total current liabilities | 32,352 | 58,127 | 82,806 | 37,756 | 41,450 | 44,204 | 81,514 | 53,172 | 56,478 | 47,001 | 36,885 | 30,456 | 53,432 | 63,841 | 53,320 | 71,779 |
| loans | 7,000 | 11,468 | 18,000 | 30,000 | 30,000 | |||||||||||
| hp & lease commitments | 1,882 | 6,751 | ||||||||||||||
| Accruals and Deferred Income | 415 | 415 | 14,580 | |||||||||||||
| other liabilities | ||||||||||||||||
| provisions | 767 | 509 | 1,045 | 165 | 203 | |||||||||||
| total long term liabilities | 7,000 | 11,468 | 18,000 | 30,000 | 30,000 | 415 | 415 | 14,580 | 767 | 2,391 | 7,796 | 165 | 203 | |||
| total liabilities | 39,352 | 69,595 | 100,806 | 67,756 | 71,450 | 44,619 | 81,929 | 67,752 | 57,245 | 49,392 | 44,681 | 30,621 | 53,635 | 63,841 | 53,320 | 71,779 |
| net assets | 113,160 | 136,640 | 152,833 | 173,643 | 167,721 | 178,493 | 146,034 | 112,661 | 96,021 | 67,601 | 45,469 | 39,641 | 29,718 | 25,182 | 23,721 | 22,491 |
| total shareholders funds | 113,160 | 136,640 | 152,833 | 173,643 | 167,721 | 178,493 | 146,034 | 112,661 | 96,021 | 67,601 | 45,469 | 39,641 | 29,718 | 25,182 | 23,721 | 22,491 |
| Mar 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | 37,081 | 29,606 | 8,845 | 13,705 | 6,973 | 2,514 | 2,837 | 7,640 | ||||||||
| Depreciation | 506 | 713 | 839 | 1,987 | 3,960 | 4,281 | 5,445 | 188 | 234 | 156 | 371 | 456 | ||||
| Amortisation | 1,166 | 4,667 | 4,667 | 4,667 | 4,666 | 4,667 | 4,667 | 4,666 | 4,667 | 4,667 | 4,667 | |||||
| Tax | -8,271 | -6,699 | -2,624 | -3,647 | -2,437 | -1,053 | -1,607 | -2,637 | ||||||||
| Stock | -196 | -194 | -290 | 1,223 | 2,303 | -4,975 | 4,975 | |||||||||
| Debtors | -52,068 | -46,668 | 17,462 | 43,403 | -13,198 | 3,761 | 54,951 | 33,094 | 35,759 | 35,373 | 5,400 | -7,879 | 3,521 | 13,198 | -9,011 | 27,606 |
| Creditors | -919 | 1,703 | -786 | 667 | -43,254 | -37,310 | 28,342 | -3,306 | 55,733 | -7,915 | 5,319 | -8,072 | 3,497 | -32 | -2,317 | 10,265 |
| Accruals and Deferred Income | -19,701 | -20,890 | 50,527 | -24,746 | 31,848 | -14,165 | 14,580 | -39,337 | 27,023 | -8,815 | -7,894 | -15,975 | 13,480 | -11,144 | 42,662 | |
| Deferred Taxes & Provisions | -767 | 258 | -536 | 880 | -38 | 203 | ||||||||||
| Cash flow from operations | 13,357 | 15,053 | 8,317 | 6,788 | -6,360 | 6,534 | 1,818 | 35,447 | ||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | ||||||||||||||||
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | -531 | 531 | 6,000 | |||||||||||||
| Group/Directors Accounts | -3,159 | -4,077 | -7,758 | 21,092 | ||||||||||||
| Other Short Term Loans | ||||||||||||||||
| Long term loans | -4,468 | -6,532 | -12,000 | 30,000 | ||||||||||||
| Hire Purchase and Lease Commitments | -1,281 | -1,981 | -2,575 | -1,411 | 8,224 | -7,384 | -5,339 | 12,723 | ||||||||
| other long term liabilities | ||||||||||||||||
| share issue | ||||||||||||||||
| interest | -390 | -775 | -393 | -136 | ||||||||||||
| cash flow from financing | -7,774 | -6,114 | 12,330 | -135 | 17,488 | |||||||||||
| cash and cash equivalents | ||||||||||||||||
| cash | -954 | 1,337 | 574 | -35,743 | 36,211 | -357 | -140 | 272 | -12 | 237 | ||||||
| overdraft | -184 | 35 | -358 | 704 | 13 | -1,417 | -8,522 | 3,953 | -7,010 | 2,069 | -2,927 | -4,998 | 18,852 | |||
| change in cash | -770 | 1,302 | 932 | -36,447 | 36,198 | 1,417 | 8,522 | -3,953 | 6,653 | -2,209 | 3,199 | 4,986 | -18,615 |
andrew price academy ltd Credit Report and Business Information
Andrew Price Academy Ltd Competitor Analysis
Perform a competitor analysis for andrew price academy ltd by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in SA67 area or any other competitors across 12 key performance metrics.
andrew price academy ltd Ownership
ANDREW PRICE ACADEMY LTD group structure
Andrew Price Academy Ltd has no subsidiary companies.
Ultimate parent company
ANDREW PRICE ACADEMY LTD
05907778
andrew price academy ltd directors
Andrew Price Academy Ltd currently has 1 director, Mr Andrew Price serving since Aug 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Price | Wales | 59 years | Aug 2006 | - | Director |
P&L
March 2024turnover
130.8k
+34%
operating profit
-21.8k
0%
gross margin
44.8%
-3.67%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
113.2k
-0.17%
total assets
152.5k
-0.26%
cash
1.4k
-0.4%
net assets
Total assets minus all liabilities
andrew price academy ltd company details
company number
05907778
Type
Private limited with Share Capital
industry
85410 - Post-secondary non-tertiary education
incorporation date
August 2006
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
sarah a davies limited (July 2007)
accountant
-
auditor
-
address
46 high street, narberth, SA67 7AS
Bank
-
Legal Advisor
-
andrew price academy ltd 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 1 charges/mortgages relating to andrew price academy ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
andrew price academy ltd 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 ANDREW PRICE ACADEMY LTD. This can take several minutes, an email will notify you when this has completed.
andrew price academy ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
