Pomanda estimates the enterprise value of FNV LTD at £1.1m based on a Turnover of £2.7m and 0.4x industry multiple (adjusted for size and gross margin).
fnv ltdEstimated Valuation
£316.4k
Pomanda estimates the enterprise value of FNV LTD at £316.4k based on an EBITDA of £90k and a 3.52x industry multiple (adjusted for size and gross margin).
fnv ltdEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of FNV LTD at £1.2m based on Net Assets of £887.8k and 1.33x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fnv LtdOverview
Fnv Ltd is a live company located in new addington, CR0 9UG with a Companies House number of 06219996. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in April 2007, it's largest shareholder is
alina filimonova
with a 50% stake. Fnv Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£2.7m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Fnv Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
3 Regular
3 Weak
Size
annual sales of £2.7m, make it larger than the average company (£394.9k)
£2.7m - Fnv Ltd
£394.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 66%, show it is growing at a faster rate (10%)
66% - Fnv Ltd
10% - Industry AVG
Production
with a gross margin of 20.7%, this company has a comparable cost of product (20.7%)
20.7% - Fnv Ltd
20.7% - Industry AVG
Profitability
an operating margin of 2.9% make it less profitable than the average company (4.8%)
2.9% - Fnv Ltd
4.8% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
3 - Fnv Ltd
3 - Industry AVG
Pay Structure
on an average salary of £42k, the company has an equivalent pay structure (£42k)
£42k - Fnv Ltd
£42k - Industry AVG
Efficiency
resulting in sales per employee of £905.8k, this is more efficient (£180.1k)
£905.8k - Fnv Ltd
£180.1k - Industry AVG
Debtor Days
it gets paid by customers after 82 days, this is later than average (25 days)
82 days - Fnv Ltd
25 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (30 days)
3 days - Fnv Ltd
30 days - Industry AVG
Stock Days
it holds stock equivalent to 66 days, this is less than average (279 days)
66 days - Fnv Ltd
279 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 126 weeks, this is more cash available to meet short term requirements (13 weeks)
126 weeks - Fnv Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 44%, this is a lower level of debt than the average (70.5%)
44% - Fnv Ltd
70.5% - Industry AVG
FNV LTD financials
EXPORT
Fnv Ltd's latest turnover from April 2024 is estimated at £2.7 million and the company has net assets of £887.8 thousand. According to their latest financial statements, Fnv Ltd has 3 employees and maintains cash reserves of £263.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
2,717,512
1,569,566
1,214,703
591,647
220,561
1,476,988
2,152,010
7,306,290
4,953,118
2,226,411
433,082
3,283,876
857,714
208,752
382,638
Other Income Or Grants
Cost Of Sales
2,155,695
1,240,806
971,819
480,587
175,824
1,157,324
1,666,091
7,145,367
4,828,928
2,131,882
340,666
2,603,365
768,982
164,758
274,284
Gross Profit
561,817
328,760
242,884
111,060
44,737
319,664
485,918
160,923
124,190
94,529
92,416
680,511
88,732
43,993
108,354
Admin Expenses
481,805
217,876
658,584
-1,052,372
59,300
550,819
17,856
65,360
97,334
52,938
108,255
671,471
26,051
20,115
80,574
Operating Profit
80,012
110,884
-415,700
1,163,432
-14,563
-231,155
468,062
95,563
26,856
41,591
-15,839
9,040
62,681
23,878
27,780
Interest Payable
1,670
547
13,500
12,200
Interest Receivable
7,510
5,080
4,790
886
447
1,394
5,250
3,115
20
263
254
112
4
Pre-Tax Profit
85,852
115,417
-424,410
1,152,119
-14,116
-229,761
473,311
95,563
29,971
41,611
-15,576
9,294
59,779
23,991
25,336
Tax
-21,463
-28,854
-218,903
-89,929
-19,090
-5,803
-8,347
-2,138
-11,956
-6,238
-5,320
Profit After Tax
64,389
86,563
-424,410
933,216
-14,116
-229,761
383,382
76,473
24,168
33,264
-15,576
7,156
47,823
17,753
20,016
Dividends Paid
75,000
25,000
22,338
Retained Profit
64,389
86,563
-424,410
933,216
-14,116
-229,761
383,382
76,473
24,168
-41,736
-15,576
7,156
22,823
17,753
-2,322
Employee Costs
125,985
127,656
128,585
76,494
78,244
86,158
82,281
75,842
580,488
235,697
76,467
339,399
14,400
35,224
67,838
Number Of Employees
3
3
3
2
2
2
2
2
14
6
2
9
3
1
2
EBITDA*
90,006
120,831
-401,427
1,173,524
-7,214
-227,708
470,494
96,014
27,299
41,715
-15,673
9,261
62,975
24,070
27,904
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
2,257
12,251
20,583
30,274
14,279
6,020
5,407
2,050
1,328
372
496
662
883
572
764
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
35,000
157,432
390,124
Total Fixed Assets
37,257
169,683
410,707
30,274
14,279
6,020
5,407
2,050
1,328
372
496
662
883
572
764
Stock & work in progress
390,000
633,617
254,202
181,319
43,584
Trade Debtors
613,550
332,336
214,432
69,052
19,676
240,080
8,909
13,273
19,473
Group Debtors
Misc Debtors
200
7,724
5,114
651,759
1,509,366
2,069,220
1,104,071
294,902
165,709
70,846
20,383
20,160
Cash
263,111
22,993
216,080
1,061,219
711,476
181,861
189,844
1,909,962
221,575
21,707
64,256
40,774
60,809
36,770
8,063
misc current assets
281,800
total current assets
1,548,661
996,670
435,626
1,712,978
2,220,842
2,251,081
1,293,915
2,204,864
710,538
293,548
128,223
280,854
89,878
50,043
27,536
total assets
1,585,918
1,166,353
846,333
1,743,252
2,235,121
2,257,101
1,299,322
2,206,914
711,866
293,920
128,719
281,516
90,761
50,615
28,300
Bank overdraft
19,029
10,668
Bank loan
Trade Creditors
22,937
23,807
17,407
71,557
12,153
226,724
357,272
209,313
494,334
93,564
63,321
222,538
38,939
21,616
17,054
Group/Directors Accounts
38,706
5,577
20,136
other short term finances
hp & lease commitments
other current liabilities
27,617
302,937
70,195
108,690
1,994,056
1,787,243
469,151
1,909,111
16,598
23,590
21,896
total current liabilities
108,289
342,989
107,738
180,247
2,006,209
2,013,967
826,423
2,118,424
510,932
117,154
85,217
222,538
38,939
21,616
17,054
loans
400,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
589,876
provisions
1,794
1,794
917
1,023
1,027
total long term liabilities
589,876
1,794
401,794
917
1,023
1,027
total liabilities
698,165
342,989
109,532
582,041
2,007,126
2,014,990
827,450
2,118,424
510,932
117,154
85,217
222,538
38,939
21,616
17,054
net assets
887,753
823,364
736,801
1,161,211
227,995
242,111
471,872
88,490
200,934
176,766
43,502
58,978
51,822
28,999
11,246
total shareholders funds
887,753
823,364
736,801
1,161,211
227,995
242,111
471,872
88,490
200,934
176,766
43,502
58,978
51,822
28,999
11,246
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
80,012
110,884
-415,700
1,163,432
-14,563
-231,155
468,062
95,563
26,856
41,591
-15,839
9,040
62,681
23,878
27,780
Depreciation
9,994
9,947
14,273
10,092
7,349
3,447
2,432
451
443
124
166
221
294
192
124
Amortisation
Tax
-21,463
-28,854
-218,903
-89,929
-19,090
-5,803
-8,347
-2,138
-11,956
-6,238
-5,320
Stock
-243,617
633,617
-254,202
72,883
137,735
43,584
Debtors
151,258
-112,178
-42,089
-857,607
-559,854
965,149
809,169
60,141
144,239
70,139
-219,697
211,011
15,796
-6,200
19,473
Creditors
-870
6,400
-54,150
59,404
-214,571
-130,548
147,959
-285,021
400,770
30,243
-159,217
183,599
17,323
4,562
17,054
Accruals and Deferred Income
-275,320
232,742
-38,495
-1,885,366
206,813
1,318,092
-1,439,960
1,892,513
-6,992
1,694
21,896
Deferred Taxes & Provisions
-1,794
877
-106
-4
1,027
Cash flow from operations
-115,288
-192,114
-451,983
-12,857
544,776
-5,317
-1,719,578
1,878,477
198,152
-142,569
23,119
-20,289
52,546
28,594
20,165
Investing Activities
capital expenditure
-1,615
-4,582
-26,087
-15,608
-4,060
-5,789
-1,173
-605
-888
Change in Investments
cash flow from investments
-1,615
-4,582
-26,087
-15,608
-4,060
-5,789
-1,173
-605
-888
Financing Activities
Bank loans
Group/Directors Accounts
33,129
-14,559
20,136
Other Short Term Loans
Long term loans
-400,000
400,000
Hire Purchase and Lease Commitments
other long term liabilities
589,876
share issue
-188,917
175,000
100
13,568
interest
5,840
4,533
-8,710
-11,314
447
1,394
5,250
3,115
20
263
254
112
4
cash flow from financing
628,845
-10,026
-388,574
388,686
447
1,394
5,250
-188,917
3,115
175,020
363
254
112
13,572
cash and cash equivalents
cash
240,118
-193,087
-845,139
349,743
529,615
-7,983
-1,720,118
1,688,387
199,868
-42,549
23,482
-20,035
24,039
28,707
8,063
overdraft
8,361
10,668
change in cash
231,757
-203,755
-845,139
349,743
529,615
-7,983
-1,720,118
1,688,387
199,868
-42,549
23,482
-20,035
24,039
28,707
8,063
fnv ltd 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 fnv ltd. Get real-time insights into fnv ltd's credit score, group structure and payment trends.
Perform a competitor analysis for fnv ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in CR0 area or any other competitors across 12 key performance metrics.
fnv ltd Ownership
FNV LTD group structure
Fnv Ltd has no subsidiary companies.
Ultimate parent company
FNV LTD
06219996
FNV LTD Shareholders
The largest shareholders in Fnv Ltd include Alina Filimonova and Nikolay Filimonova.
alina filimonova
50%
nikolay filimonova
50%
fnv ltd directors
Fnv Ltd currently has 1 director, Mr Nikolay Filimonov serving since Apr 2007.
office f6a, addington business centre, new addington, croydon, CR0 9UG
Bank
-
Legal Advisor
-
fnv 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 did not find charges/mortgages relating to fnv ltd.
fnv 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 FNV LTD. This can take several minutes, an email will notify you when this has completed.
