acacia learning limited

Live EstablishedSmallHigh

acacia learning limited Company Information

Share ACACIA LEARNING LIMITED

Company Number

06215722

Shareholders

ics sy holdings

Group Structure

View All

Industry

Other education n.e.c.

 

Registered Address

3rd floor ashley road, altrincham, cheshire, WA14 2DT

acacia learning limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of ACACIA LEARNING LIMITED at £1.1m based on a Turnover of £1.4m and 0.8x industry multiple (adjusted for size and gross margin).

acacia learning limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of ACACIA LEARNING LIMITED at £2m based on an EBITDA of £429.2k and a 4.62x industry multiple (adjusted for size and gross margin).

acacia learning limited Estimated Valuation

£2.7m

Pomanda estimates the enterprise value of ACACIA LEARNING LIMITED at £2.7m based on Net Assets of £1.1m and 2.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Acacia Learning Limited Overview

Acacia Learning Limited is a live company located in cheshire, WA14 2DT with a Companies House number of 06215722. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in April 2007, it's largest shareholder is ics sy holdings with a 100% stake. Acacia Learning Limited is a established, small sized company, Pomanda has estimated its turnover at £1.4m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Acacia Learning Limited Health Check

Pomanda's financial health check has awarded Acacia Learning Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £1.4m, make it larger than the average company (£500.1k)

£1.4m - Acacia Learning Limited

£500.1k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (6.4%)

15% - Acacia Learning Limited

6.4% - Industry AVG

production

Production

with a gross margin of 73.4%, this company has a lower cost of product (56.8%)

73.4% - Acacia Learning Limited

56.8% - Industry AVG

profitability

Profitability

an operating margin of 29.6% make it more profitable than the average company (4.7%)

29.6% - Acacia Learning Limited

4.7% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (12)

5 - Acacia Learning Limited

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £29.5k, the company has an equivalent pay structure (£29.5k)

£29.5k - Acacia Learning Limited

£29.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £285.1k, this is more efficient (£54k)

£285.1k - Acacia Learning Limited

£54k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 113 days, this is later than average (18 days)

113 days - Acacia Learning Limited

18 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 24 days, this is close to average (24 days)

24 days - Acacia Learning Limited

24 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Acacia Learning Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 27 weeks, this is less cash available to meet short term requirements (111 weeks)

27 weeks - Acacia Learning Limited

111 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 53.3%, this is a higher level of debt than the average (24.6%)

53.3% - Acacia Learning Limited

24.6% - Industry AVG

ACACIA LEARNING LIMITED financials

EXPORTms excel logo

Acacia Learning Limited's latest turnover from December 2023 is £1.4 million and the company has net assets of £1.1 million. According to their latest financial statements, Acacia Learning Limited has 5 employees and maintains cash reserves of £631.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover1,425,6771,687,8962,578,145930,7621,870,5692,918,3932,065,2464,013,0593,365,1075,317,2574,569,6493,892,8451,920,9701,051,043867,477
Other Income Or Grants
Cost Of Sales378,996474,066587,619290,152425,7841,486,8751,043,6721,993,3161,641,7612,786,6372,444,8071,925,174934,602514,618427,146
Gross Profit1,046,6811,213,8301,990,526640,6101,444,7851,431,5181,021,5742,019,7431,723,3452,530,6202,124,8431,967,671986,368536,425440,331
Admin Expenses625,173568,627893,545759,700715,8111,338,027893,8441,439,804928,9291,673,4611,669,7442,060,964647,855402,026308,356
Operating Profit421,508645,2031,096,981-119,090728,97493,491127,730579,939794,416857,159455,099-93,293338,513134,399131,975
Interest Payable9,145
Interest Receivable521,3334,43416,22611,4285,38311,19810,6216,7243,5841,637614215
Pre-Tax Profit412,363645,203695,620-561,4731,008,408109,717139,158585,321805,614867,780461,823-89,709340,150135,013132,190
Tax-106,55540,977-221,78721,806-141,610-20,846-26,440-117,064-161,123-182,234-106,219-88,439-37,803-37,013
Profit After Tax305,808686,180473,833-539,667866,79888,871112,718468,257644,491685,546355,604-89,709251,71197,20995,177
Dividends Paid2,496,000783,55095,454
Retained Profit305,808-1,809,820473,833-1,323,217771,34488,871112,718468,257644,491685,546355,604-89,709251,71197,20995,177
Employee Costs147,638281,242246,787294,417277,829292,191307,085205,656162,4382,751,0032,307,9702,043,3031,001,773561,847447,392
Number Of Employees510911131213971159988442520
EBITDA*429,169653,5141,104,997-115,983736,117104,106127,730601,239800,203864,197461,586-87,262342,486135,544132,577

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets5,3862,4756,3517451,196,8181,202,9621,210,3531,213,3581,217,4513,2067,32011,23213,8661,9481,165
Intangible Assets11,3536,78710,6877501,5002,2503,0003,7504,5005,2506,0006,750
Investments & Other9,8679,8679,411593,710593,710545,203
Debtors (Due After 1 year)118,33748,965109,602
Total Fixed Assets144,94368,094136,051595,2051,792,0281,750,4151,213,3531,217,1081,221,9518,45613,32017,98213,8661,9481,165
Stock & work in progress
Trade Debtors442,081788,591447,994440,515281,531148,062298,336398,202271,397196,667124,301200,846136,43693,37574,011
Group Debtors1,165,255338,8002,496,000
Misc Debtors29,80821,94015,83321,806204
Cash631,3581,269,2401,044,0202,810,1132,588,4442,079,5762,247,4832,323,5441,982,4862,496,7591,751,489938,071495,403159,35686,075
misc current assets
total current assets2,268,5022,418,5714,003,8473,272,4342,869,9752,227,8422,545,8192,721,7462,253,8832,693,4261,875,7901,138,917631,839252,731160,086
total assets2,413,4452,486,6654,139,8983,867,6394,662,0033,978,2573,759,1723,938,8543,475,8342,701,8821,889,1101,156,899645,705254,679161,251
Bank overdraft
Bank loan
Trade Creditors 25,68345,81438,06258,69690,1201,268,37952,5581,430,5651,435,8021,306,3411,179,115802,508201,60562,29066,073
Group/Directors Accounts293,037170,471107,587
other short term finances
hp & lease commitments
other current liabilities861,9711,323,6291,182,4551,650,9381,090,6611,085,607
total current liabilities1,180,6911,539,9141,328,1041,709,6341,180,7811,268,3791,138,1651,430,5651,435,8021,306,3411,179,115802,508201,60562,29066,073
loans
hp & lease commitments
Accruals and Deferred Income100,743124,733178,516
other liabilities
provisions4,1851,440
total long term liabilities104,928124,733179,956
total liabilities1,285,6191,664,6471,508,0601,709,6341,180,7811,268,3791,138,1651,430,5651,435,8021,306,3411,179,115802,508201,60562,29066,073
net assets1,127,826822,0182,631,8382,158,0053,481,2222,709,8782,621,0072,508,2892,040,0321,395,541709,995354,391444,100192,38995,178
total shareholders funds1,127,826822,0182,631,8382,158,0053,481,2222,709,8782,621,0072,508,2892,040,0321,395,541709,995354,391444,100192,38995,178
Dec 2023Dec 2022Dec 2021Dec 2020Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit421,508645,2031,096,981-119,090728,97493,491127,730579,939794,416857,159455,099-93,293338,513134,399131,975
Depreciation2,0274,4114,0032,3576,3939,86520,5505,0376,2885,7375,2813,9731,145602
Amortisation5,6343,9004,013750750750750750750750750
Tax-106,55540,977-221,78721,806-141,610-20,846-26,440-117,064-161,123-182,234-106,219-88,439-37,803-37,013
Stock
Debtors557,185-1,871,1332,607,108314,055133,265-150,070-99,866126,80574,73072,366-76,54564,41043,06119,36474,011
Creditors-20,1317,752-20,634-1,209,683-1,178,2591,215,821-1,378,007-5,237129,461127,226376,607600,903139,315-3,78366,073
Accruals and Deferred Income-485,64887,391-289,9671,650,9381,090,661-1,085,6071,085,607
Deferred Taxes & Provisions4,185-1,4401,440
Cash flow from operations-736,1652,659,327-2,033,05933,023373,644363,544-91,244352,133693,811736,823808,519449,231350,30174,59487,626
Investing Activities
capital expenditure-15,138-535-23,5591,200,610-249-2,4743,755-16,457-1,219,282-2,174-1,825-10,147-15,891-1,928-1,767
Change in Investments456-584,29948,50748,507545,203
cash flow from investments-15,138-991560,7401,152,103-48,756-547,6773,755-16,457-1,219,282-2,174-1,825-10,147-15,891-1,928-1,767
Financing Activities
Bank loans
Group/Directors Accounts122,56662,884107,587
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue771,34421
interest-9,145521,3334,43416,22611,4285,38311,19810,6216,7243,5841,637614215
cash flow from financing113,42162,884107,639772,6774,43416,22611,4285,38311,19810,6216,7243,5841,637616216
cash and cash equivalents
cash-637,882225,220-1,766,093730,537508,868-167,907-76,061341,058-514,273745,270813,418442,668336,04773,28186,075
overdraft
change in cash-637,882225,220-1,766,093730,537508,868-167,907-76,061341,058-514,273745,270813,418442,668336,04773,28186,075

acacia learning 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 acacia learning limited. Get real-time insights into acacia learning limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Acacia Learning Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for acacia learning limited by selecting its closest rivals, whether from the EDUCATION sector, other small companies, companies in WA14 area or any other competitors across 12 key performance metrics.

acacia learning limited Ownership

ACACIA LEARNING LIMITED group structure

Acacia Learning Limited has no subsidiary companies.

Ultimate parent company

SKILL & YOU SAS

#0167516

2 parents

ACACIA LEARNING LIMITED

06215722

ACACIA LEARNING LIMITED Shareholders

ics sy holdings 100%

acacia learning limited directors

Acacia Learning Limited currently has 2 directors. The longest serving directors include Mr Colin Kennedy (Jan 2021) and Mrs Alison Doyle (Jan 2021).

officercountryagestartendrole
Mr Colin KennedyScotland53 years Jan 2021- Director
Mrs Alison DoyleScotland48 years Jan 2021- Director

P&L

December 2023

turnover

1.4m

-16%

operating profit

421.5k

-35%

gross margin

73.5%

+2.09%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

1.1m

+0.37%

total assets

2.4m

-0.03%

cash

631.4k

-0.5%

net assets

Total assets minus all liabilities

acacia learning limited company details

company number

06215722

Type

Private limited with Share Capital

industry

85590 - Other education n.e.c.

incorporation date

April 2007

age

18

incorporated

UK

ultimate parent company

SKILL & YOU SAS

accounts

Small Company

last accounts submitted

December 2023

previous names

selhurst consulting limited (September 2013)

accountant

-

auditor

BDO LLP

address

3rd floor ashley road, altrincham, cheshire, WA14 2DT

Bank

-

Legal Advisor

-

acacia learning 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 3 charges/mortgages relating to acacia learning limited. Currently there are 0 open charges and 3 have been satisfied in the past.

acacia learning 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 ACACIA LEARNING LIMITED. This can take several minutes, an email will notify you when this has completed.

acacia learning limited Companies House Filings - See Documents

datedescriptionview/download