Pomanda estimates the enterprise value of EDMANS & CO LIMITED at £85k based on a Turnover of £161.2k and 0.53x industry multiple (adjusted for size and gross margin).
edmans & co limitedEstimated Valuation
£51.9k
Pomanda estimates the enterprise value of EDMANS & CO LIMITED at £51.9k based on an EBITDA of £19.2k and a 2.7x industry multiple (adjusted for size and gross margin).
edmans & co limitedEstimated Valuation
£311.4k
Pomanda estimates the enterprise value of EDMANS & CO LIMITED at £311.4k based on Net Assets of £191.1k and 1.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Edmans & Co LimitedOverview
Edmans & Co Limited is a live company located in london, WC1V 6BX with a Companies House number of 06278751. It operates in the activities of patent and copyright agents sector, SIC Code 69109. Founded in June 2007, it's largest shareholder is
emil manasyan
with a 100% stake. Edmans & Co Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£161.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Edmans & Co Limited a 3.5 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 Rating3.5out of 5
2 Strong
4 Regular
5 Weak
Size
annual sales of £161.2k, make it smaller than the average company (£671.5k)
£161.2k - Edmans & Co Limited
£671.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (6.5%)
-16% - Edmans & Co Limited
6.5% - Industry AVG
Production
with a gross margin of 54%, this company has a comparable cost of product (54%)
54% - Edmans & Co Limited
54% - Industry AVG
Profitability
an operating margin of 10.3% make it more profitable than the average company (5.4%)
10.3% - Edmans & Co Limited
5.4% - Industry AVG
Employees
with 5 employees, this is below the industry average (7)
5 - Edmans & Co Limited
7 - Industry AVG
Pay Structure
on an average salary of £35.8k, the company has an equivalent pay structure (£35.8k)
£35.8k - Edmans & Co Limited
£35.8k - Industry AVG
Efficiency
resulting in sales per employee of £32.2k, this is less efficient (£70.4k)
£32.2k - Edmans & Co Limited
£70.4k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (56 days)
17 days - Edmans & Co Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (27 days)
0 days - Edmans & Co Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Edmans & Co Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 34 weeks, this is average cash available to meet short term requirements (35 weeks)
34 weeks - Edmans & Co Limited
35 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60%, this is a similar level of debt than the average (56.8%)
60% - Edmans & Co Limited
56.8% - Industry AVG
EDMANS & CO LIMITED financials
EXPORT
Edmans & Co Limited's latest turnover from June 2024 is estimated at £161.2 thousand and the company has net assets of £191.1 thousand. According to their latest financial statements, Edmans & Co Limited has 5 employees and maintains cash reserves of £179.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
161,153
120,547
97,642
268,472
331,236
285,822
1,400,896
134,122
151,878
88,679
Other Income Or Grants
Cost Of Sales
74,069
35,655
30,766
97,267
136,171
94,806
477,028
58,103
65,519
36,768
Gross Profit
87,084
84,892
66,876
171,205
195,065
191,016
923,868
76,020
86,359
51,911
Admin Expenses
70,507
-17,522
-14,782
68,616
183,448
165,929
962,939
98,557
78,622
88,441
Operating Profit
16,577
102,414
81,658
102,589
11,617
25,087
-39,071
-22,537
7,737
-36,530
Interest Payable
2,788
3,865
3,665
3,375
1,525
Interest Receivable
12,120
17,309
4,280
232
164
522
183
118
91
38
Pre-Tax Profit
25,908
115,859
82,273
99,446
10,256
25,609
-38,888
-22,419
7,829
-36,492
Tax
-6,477
-28,965
-15,632
-18,895
-1,949
-4,866
-1,566
Profit After Tax
19,431
86,894
66,641
80,551
8,307
20,743
-38,888
-22,419
6,263
-36,492
Dividends Paid
Retained Profit
19,431
86,894
66,641
80,551
8,307
20,743
-38,888
-22,419
6,263
-36,492
Employee Costs
178,904
100,628
91,954
232,969
240,382
250,815
116,742
132,180
143,641
66,970
Number Of Employees
5
3
3
8
8
8
4
4
4
2
EBITDA*
19,237
105,137
84,778
106,161
16,792
29,889
-39,071
-14,478
8,500
-36,402
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
11,835
13,322
15,128
16,271
19,843
21,877
25,022
31,050
2,645
1,622
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
11,835
13,322
15,128
16,271
19,843
21,877
25,022
31,050
2,645
1,622
Stock & work in progress
Trade Debtors
7,650
12,775
3,264
21,194
32,111
15,646
334,367
2,382
9,838
9,006
Group Debtors
Misc Debtors
278,874
182,591
8,950
14,164
Cash
179,313
282,387
409,971
274,880
188,156
139,214
73,035
21,408
15,123
misc current assets
880
total current assets
465,837
478,633
413,235
296,074
220,267
154,860
334,367
84,367
45,410
24,129
total assets
477,672
491,955
428,363
312,345
240,110
176,737
359,389
115,417
48,055
25,751
Bank overdraft
10,648
50,000
Bank loan
Trade Creditors
134
2,085
948
2,803
637
1,211
144,343
9,707
62,143
Group/Directors Accounts
64,823
67,577
128,886
106,266
other short term finances
hp & lease commitments
other current liabilities
201,822
220,784
173,266
124,463
251,859
246,219
306,482
167,965
68,477
total current liabilities
266,779
290,446
303,100
244,180
302,496
247,430
450,825
167,965
78,184
62,143
loans
19,762
29,809
40,457
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
19,762
29,809
40,457
50,000
total liabilities
286,541
320,255
343,557
294,180
302,496
247,430
450,825
167,965
78,184
62,143
net assets
191,131
171,700
84,806
18,165
-62,386
-70,693
-91,436
-52,548
-30,129
-36,392
total shareholders funds
191,131
171,700
84,806
18,165
-62,386
-70,693
-91,436
-52,548
-30,129
-36,392
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
16,577
102,414
81,658
102,589
11,617
25,087
-39,071
-22,537
7,737
-36,530
Depreciation
2,660
2,723
3,120
3,572
5,175
4,802
8,059
763
128
Amortisation
Tax
-6,477
-28,965
-15,632
-18,895
-1,949
-4,866
-1,566
Stock
Debtors
91,158
192,102
-17,930
-10,917
16,465
-318,721
323,035
-12,670
14,996
9,006
Creditors
-1,951
1,137
-1,855
2,166
-574
-143,132
144,343
-9,707
-52,436
62,143
Accruals and Deferred Income
-18,962
47,518
48,803
-127,396
5,640
-60,263
138,517
99,488
68,477
Deferred Taxes & Provisions
Cash flow from operations
-99,311
-67,275
134,024
-27,047
3,444
140,349
-79,246
87,973
7,979
16,735
Investing Activities
capital expenditure
-1,173
-917
-1,977
-3,141
-1,657
6,028
-36,464
-1,786
-1,750
Change in Investments
cash flow from investments
-1,173
-917
-1,977
-3,141
-1,657
6,028
-36,464
-1,786
-1,750
Financing Activities
Bank loans
Group/Directors Accounts
-2,754
-61,309
22,620
106,266
Other Short Term Loans
Long term loans
-10,047
-10,648
-9,543
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
9,332
13,444
615
-3,143
-1,361
522
183
118
91
38
cash flow from financing
-3,469
-58,513
13,692
153,123
-1,361
522
183
118
91
138
cash and cash equivalents
cash
-103,074
-127,584
135,091
86,724
48,942
139,214
-73,035
51,627
6,285
15,123
overdraft
-10,648
-39,352
50,000
change in cash
-103,074
-127,584
145,739
126,076
-1,058
139,214
-73,035
51,627
6,285
15,123
edmans & co 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 edmans & co limited. Get real-time insights into edmans & co limited's credit score, group structure and payment trends.
Perform a competitor analysis for edmans & co limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in WC1V area or any other competitors across 12 key performance metrics.
edmans & co limited Ownership
EDMANS & CO LIMITED group structure
Edmans & Co Limited has no subsidiary companies.
Ultimate parent company
EDMANS & CO LIMITED
06278751
EDMANS & CO LIMITED Shareholders
The sole shareholder of Edmans & Co Limited is Emil Manasyan.
emil manasyan
100%
edmans & co limited directors
Edmans & Co Limited currently has 2 directors.
The longest serving directors include
Mr Emil Manasyan (Oct 2014) and
Mr David Manasyan (Feb 2015).
69109 - Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.
incorporation date
June 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
russian courses limited (October 2014)
accountant
BNA CONSULTING SERVICES LTD
auditor
-
address
16 high holborn, london, WC1V 6BX
Bank
-
Legal Advisor
-
edmans & co 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 edmans & co limited.
edmans & co 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 EDMANS & CO LIMITED. This can take several minutes, an email will notify you when this has completed.
edmans & co limitedCompanies House Filings - See Documents
