the pony racing authority limitedEstimated Valuation
£18.1k
Pomanda estimates the enterprise value of THE PONY RACING AUTHORITY LIMITED at £18.1k based on a Turnover of £21.8k and 0.83x industry multiple (adjusted for size and gross margin).
the pony racing authority limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of THE PONY RACING AUTHORITY LIMITED at £0 based on an EBITDA of £-26.9k and a 3.08x industry multiple (adjusted for size and gross margin).
the pony racing authority limitedEstimated Valuation
£95.7k
Pomanda estimates the enterprise value of THE PONY RACING AUTHORITY LIMITED at £95.7k based on Net Assets of £51.4k and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Pony Racing Authority LimitedOverview
The Pony Racing Authority Limited is a live company located in gloucestershire, GL50 4SH with a Companies House number of 06124777. It operates in the other sports activities sector, SIC Code 93199. Founded in February 2007, it's largest shareholder is
unknown.
The Pony Racing Authority Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£21.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded The Pony Racing Authority Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £21.8k, make it smaller than the average company (£599.4k)
£21.8k - The Pony Racing Authority Limited
£599.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -35%, show it is growing at a slower rate (8.9%)
-35% - The Pony Racing Authority Limited
8.9% - Industry AVG
Production
with a gross margin of 41%, this company has a comparable cost of product (41%)
41% - The Pony Racing Authority Limited
41% - Industry AVG
Profitability
an operating margin of -123.7% make it less profitable than the average company (1.5%)
-123.7% - The Pony Racing Authority Limited
1.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - The Pony Racing Authority Limited
15 - Industry AVG
Pay Structure
on an average salary of £28.9k, the company has an equivalent pay structure (£28.9k)
£28.9k - The Pony Racing Authority Limited
£28.9k - Industry AVG
Efficiency
resulting in sales per employee of £21.8k, this is less efficient (£69.1k)
£21.8k - The Pony Racing Authority Limited
£69.1k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is near the average (16 days)
16 days - The Pony Racing Authority Limited
16 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Pony Racing Authority Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Pony Racing Authority Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 201 weeks, this is more cash available to meet short term requirements (64 weeks)
201 weeks - The Pony Racing Authority Limited
64 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 25.3%, this is a lower level of debt than the average (39.6%)
25.3% - The Pony Racing Authority Limited
39.6% - Industry AVG
THE PONY RACING AUTHORITY LIMITED financials
EXPORT
The Pony Racing Authority Limited's latest turnover from December 2023 is estimated at £21.8 thousand and the company has net assets of £51.4 thousand. According to their latest financial statements, we estimate that The Pony Racing Authority Limited has 1 employee and maintains cash reserves of £67.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
21,822
50,883
51,391
77,872
362,066
423,009
283,498
451,440
438,613
32,749
185,747
51,222
96,919
67,734
Other Income Or Grants
Cost Of Sales
12,880
29,828
28,306
45,852
213,446
249,215
161,942
255,146
250,233
18,100
103,736
30,098
56,310
39,580
Gross Profit
8,942
21,055
23,085
32,019
148,619
173,794
121,557
196,293
188,380
14,649
82,011
21,125
40,609
28,154
Admin Expenses
35,946
2,571
19,624
56,130
123,165
195,951
137,843
180,639
167,092
7,978
62,284
18,274
29,170
39,840
-59,972
Operating Profit
-27,004
18,484
3,461
-24,111
25,454
-22,157
-16,286
15,654
21,288
6,671
19,727
2,851
11,439
-11,686
59,972
Interest Payable
Interest Receivable
4,293
3,366
241
85
530
487
467
297
448
380
328
200
160
197
126
Pre-Tax Profit
-22,711
21,849
3,702
-24,026
25,984
-21,670
-15,819
15,951
21,736
7,051
20,055
3,051
11,599
-11,489
60,097
Tax
-4,151
-703
-4,937
-3,190
-4,347
-1,481
-4,613
-732
-3,016
-16,827
Profit After Tax
-22,711
17,698
2,999
-24,026
21,047
-21,670
-15,819
12,761
17,389
5,570
15,442
2,319
8,583
-11,489
43,270
Dividends Paid
Retained Profit
-22,711
17,698
2,999
-24,026
21,047
-21,670
-15,819
12,761
17,389
5,570
15,442
2,319
8,583
-11,489
43,270
Employee Costs
28,854
28,545
27,441
49,927
146,550
166,935
110,165
156,786
147,802
26,284
75,608
26,552
48,783
23,896
Number Of Employees
1
1
1
2
6
7
5
7
6
1
3
1
2
1
EBITDA*
-26,851
18,637
3,614
-23,958
25,607
-22,004
-16,133
15,807
21,288
6,671
19,727
2,851
11,439
-11,686
59,972
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
302
455
608
761
914
1,067
1,220
1,373
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
302
455
608
761
914
1,067
1,220
1,373
Stock & work in progress
Trade Debtors
1,000
3,000
23,729
30,500
21,104
1,766
2,429
6,402
5,089
8,319
Group Debtors
Misc Debtors
1,305
4,618
191
698
Cash
67,417
96,113
96,205
96,804
74,136
67,076
62,922
123,771
114,088
65,231
86,715
44,454
35,562
28,391
50,224
misc current assets
total current assets
68,417
99,113
96,205
96,804
97,865
98,881
88,644
123,962
114,786
66,997
86,715
46,883
41,964
33,480
58,543
total assets
68,719
99,568
96,813
97,565
98,779
99,948
89,864
125,335
114,786
66,997
86,715
46,883
41,964
33,480
58,543
Bank overdraft
Bank loan
Trade Creditors
2,944
7,612
11,085
19,625
11,092
4,268
3,302
28,590
4,200
1,600
1,699
15,273
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
17,356
22,550
32,825
32,958
1,596
32,293
7,570
31,490
33,702
total current liabilities
17,356
25,494
40,437
44,043
21,221
43,385
11,838
31,490
33,702
3,302
28,590
4,200
1,600
1,699
15,273
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
145
155
207
total long term liabilities
145
155
207
total liabilities
17,356
25,494
40,437
44,188
21,376
43,592
11,838
31,490
33,702
3,302
28,590
4,200
1,600
1,699
15,273
net assets
51,363
74,074
56,376
53,377
77,403
56,356
78,026
93,845
81,084
63,695
58,125
42,683
40,364
31,781
43,270
total shareholders funds
51,363
74,074
56,376
53,377
77,403
56,356
78,026
93,845
81,084
63,695
58,125
42,683
40,364
31,781
43,270
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-27,004
18,484
3,461
-24,111
25,454
-22,157
-16,286
15,654
21,288
6,671
19,727
2,851
11,439
-11,686
59,972
Depreciation
153
153
153
153
153
153
153
153
Amortisation
Tax
-4,151
-703
-4,937
-3,190
-4,347
-1,481
-4,613
-732
-3,016
-16,827
Stock
Debtors
-2,000
3,000
-23,729
-8,076
6,083
25,531
-507
-1,068
1,766
-2,429
-3,973
1,313
-3,230
8,319
Creditors
-2,944
-4,668
-3,473
-8,540
8,533
6,824
4,268
-3,302
-25,288
24,390
2,600
-99
-13,574
15,273
Accruals and Deferred Income
-5,194
-10,275
-133
31,362
-30,697
24,723
-23,920
-2,212
33,702
Deferred Taxes & Provisions
-145
-10
-52
207
Cash flow from operations
-32,989
-3,457
-840
22,583
6,530
3,667
-61,316
10,912
48,409
-21,864
41,933
8,692
7,011
-22,030
50,099
Investing Activities
capital expenditure
-1,526
Change in Investments
cash flow from investments
-1,526
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
4,293
3,366
241
85
530
487
467
297
448
380
328
200
160
197
126
cash flow from financing
4,293
3,366
241
85
530
487
467
297
448
380
328
200
160
197
126
cash and cash equivalents
cash
-28,696
-92
-599
22,668
7,060
4,154
-60,849
9,683
48,857
-21,484
42,261
8,892
7,171
-21,833
50,224
overdraft
change in cash
-28,696
-92
-599
22,668
7,060
4,154
-60,849
9,683
48,857
-21,484
42,261
8,892
7,171
-21,833
50,224
the pony racing authority 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 the pony racing authority limited. Get real-time insights into the pony racing authority limited's credit score, group structure and payment trends.
The Pony Racing Authority Limited Competitor Analysis
Perform a competitor analysis for the pony racing authority limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in GL50 area or any other competitors across 12 key performance metrics.
the pony racing authority limited Ownership
THE PONY RACING AUTHORITY LIMITED group structure
The Pony Racing Authority Limited has no subsidiary companies.
Ultimate parent company
THE PONY RACING AUTHORITY LIMITED
06124777
THE PONY RACING AUTHORITY LIMITED Shareholders
The sole shareholder of The Pony Racing Authority Limited is -.
-
-
the pony racing authority limited directors
The Pony Racing Authority Limited currently has 7 directors.
The longest serving directors include
Ms Caroline Davies (Feb 2007) and
Mr Michael Felton (Feb 2007).
the pony racing authority 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 the pony racing authority limited.
the pony racing authority 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 THE PONY RACING AUTHORITY LIMITED. This can take several minutes, an email will notify you when this has completed.
the pony racing authority limitedCompanies House Filings - See Documents
