Pomanda estimates the enterprise value of INTRA AGRA LTD at £0 based on a Turnover of £0 and 0.46x industry multiple (adjusted for size and gross margin).
intra agra ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of INTRA AGRA LTD at £0 based on an EBITDA of £-5 and a 3.9x industry multiple (adjusted for size and gross margin).
intra agra ltdEstimated Valuation
£253
Pomanda estimates the enterprise value of INTRA AGRA LTD at £253 based on Net Assets of £100 and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Intra Agra LtdOverview
Intra Agra Ltd is a live company located in kettering, NN14 6DE with a Companies House number of 06459873. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in December 2007, it's largest shareholder is
mas group holdings ltd
with a 100% stake. Intra Agra Ltd is a established,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
There is insufficient data available to calculate a health check for Intra Agra Ltd. Company Health Check FAQs
Health Rating0out of 5
0 Strong
0 Regular
0 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Intra Agra Ltd
- - Industry AVG
INTRA AGRA LTD financials
EXPORT
Intra Agra Ltd's latest turnover from December 2023 is estimated at 0 and the company has net assets of £100. According to their latest financial statements, we estimate that Intra Agra Ltd has no employees and maintains cash reserves of £100 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
11,251
10,881
903
31,666
34,357
59,075
48,508
44,883
27,972
22,999
Other Income Or Grants
Cost Of Sales
8,412
7,947
642
22,611
25,061
42,890
35,041
31,420
19,347
15,489
Gross Profit
2,839
2,934
260
9,055
9,296
16,185
13,467
13,464
8,625
7,510
Admin Expenses
5
2
-7,806
3,262
3,115
3,011
-3,498
9,296
16,185
13,467
13,434
9,168
18,766
1,060
Operating Profit
-5
-2
7,806
-423
-181
-2,751
12,553
30
-543
-11,256
-1,060
Interest Payable
10
17
17
10
30
63
35
2
Interest Receivable
5
2
1
Pre-Tax Profit
7,796
-440
-198
-2,761
12,554
-606
-11,291
-1,062
Tax
-1,481
-2,511
Profit After Tax
6,315
-440
-198
-2,761
10,043
-606
-11,291
-1,062
Dividends Paid
Retained Profit
6,315
-440
-198
-2,761
10,043
-606
-11,291
-1,062
Employee Costs
53,781
56,081
52,228
56,398
56,640
58,500
57,747
59,023
56,642
53,712
Number Of Employees
1
1
1
1
1
1
1
1
1
1
EBITDA*
-5
-2
7,806
-412
-167
-2,751
12,600
30
-496
-11,193
-977
* 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
53
64
78
95
142
142
142
142
142
189
252
Intangible Assets
Investments & Other
100
100
Debtors (Due After 1 year)
1,900
Total Fixed Assets
100
100
53
64
1,978
95
142
142
142
142
142
189
252
Stock & work in progress
2,500
2,500
26,248
Trade Debtors
290
13,749
Group Debtors
Misc Debtors
14,225
14,964
17,460
18,035
18,035
18,397
18,397
19,452
13,174
Cash
100
100
309
misc current assets
total current assets
100
100
17,015
17,773
17,460
18,035
18,035
18,397
18,397
19,452
53,171
total assets
100
100
100
100
53
64
18,993
17,868
17,602
18,177
18,177
18,539
18,539
19,641
53,423
Bank overdraft
318
937
1,003
67
Bank loan
193
317
Trade Creditors
5,640
5,746
432
18,134
18,334
29,236
29,236
29,598
18,334
18,334
46,004
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
750
10,327
10,327
10,757
6,514
total current liabilities
5,958
5,939
749
18,884
28,661
29,236
29,236
29,598
29,598
30,094
52,585
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
410
23,921
provisions
total long term liabilities
410
23,921
total liabilities
6,368
5,939
24,670
18,884
28,661
29,236
29,236
29,598
29,598
30,094
52,585
net assets
100
100
100
100
-6,315
-5,875
-5,677
-1,016
-11,059
-11,059
-11,059
-11,059
-11,059
-10,453
838
total shareholders funds
100
100
100
100
-6,315
-5,875
-5,677
-1,016
-11,059
-11,059
-11,059
-11,059
-11,059
-10,453
838
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
-5
-2
7,806
-423
-181
-2,751
12,553
30
-543
-11,256
-1,060
Depreciation
11
14
47
47
63
83
Amortisation
Tax
-1,481
-2,511
Stock
-2,500
2,500
-26,248
26,248
Debtors
-16,415
1,451
-2,496
-575
-362
-1,055
-7,471
26,923
Creditors
-5,640
-106
5,314
-17,702
-200
-10,902
-362
11,264
-27,670
46,004
Accruals and Deferred Income
-750
-9,577
10,327
-10,327
-430
4,243
6,514
Deferred Taxes & Provisions
Cash flow from operations
-5
-2
685
-518
24,062
-22,654
308
967
129
-901
-1,630
Investing Activities
capital expenditure
53
17
-335
Change in Investments
-100
100
cash flow from investments
100
-47
17
-335
Financing Activities
Bank loans
-193
-124
317
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-410
410
-23,921
23,921
share issue
100
-1,900
1,900
interest
5
2
-10
-17
-17
-9
-30
-63
-35
-2
cash flow from financing
5
2
-320
200
-24,062
22,329
-30
-63
-35
1,898
cash and cash equivalents
cash
100
-309
309
overdraft
-318
318
-937
-66
936
67
change in cash
100
318
-318
-309
309
937
66
-936
-67
intra agra 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 intra agra ltd. Get real-time insights into intra agra ltd's credit score, group structure and payment trends.
Perform a competitor analysis for intra agra ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other established companies, companies in NN14 area or any other competitors across 12 key performance metrics.
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 intra agra ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
intra agra 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 INTRA AGRA LTD. This can take several minutes, an email will notify you when this has completed.
intra agra ltdCompanies House Filings - See Documents
