Pomanda estimates the enterprise value of FOREVER FAMOUS LTD at £164.2k based on a Turnover of £711.5k and 0.23x industry multiple (adjusted for size and gross margin).
forever famous ltdEstimated Valuation
£158.8k
Pomanda estimates the enterprise value of FOREVER FAMOUS LTD at £158.8k based on an EBITDA of £69.7k and a 2.28x industry multiple (adjusted for size and gross margin).
forever famous ltdEstimated Valuation
£472.5k
Pomanda estimates the enterprise value of FOREVER FAMOUS LTD at £472.5k based on Net Assets of £231.3k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Forever Famous LtdOverview
Forever Famous Ltd is a live company located in liverpool, L37 8DL with a Companies House number of 06538296. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in March 2008, it's largest shareholder is
mr antony clarke
with a 50% stake. Forever Famous Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£711.5k with
high
growth in recent years.
Pomanda's financial health check has awarded Forever Famous Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £711.5k, make it smaller than the average company (£1.2m)
£711.5k - Forever Famous Ltd
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (9.9%)
26% - Forever Famous Ltd
9.9% - Industry AVG
Production
with a gross margin of 16.8%, this company has a higher cost of product (31.6%)
16.8% - Forever Famous Ltd
31.6% - Industry AVG
Profitability
an operating margin of 9.8% make it more profitable than the average company (4.5%)
9.8% - Forever Famous Ltd
4.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (11)
2 - Forever Famous Ltd
11 - Industry AVG
Pay Structure
on an average salary of £36.9k, the company has an equivalent pay structure (£36.9k)
£36.9k - Forever Famous Ltd
£36.9k - Industry AVG
Efficiency
resulting in sales per employee of £355.7k, this is more efficient (£210.8k)
£355.7k - Forever Famous Ltd
£210.8k - Industry AVG
Debtor Days
it gets paid by customers after 133 days, this is later than average (32 days)
133 days - Forever Famous Ltd
32 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (36 days)
18 days - Forever Famous Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Forever Famous Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Forever Famous Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.7%, this is a lower level of debt than the average (64.9%)
11.7% - Forever Famous Ltd
64.9% - Industry AVG
FOREVER FAMOUS LTD financials
EXPORT
Forever Famous Ltd's latest turnover from March 2024 is estimated at £711.5 thousand and the company has net assets of £231.3 thousand. According to their latest financial statements, Forever Famous Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
711,498
538,706
351,500
353,272
190,581
197,081
209,262
181,116
416,893
299,722
57,040
84,327
49,505
23,773
15,492
Other Income Or Grants
Cost Of Sales
592,033
436,611
290,450
287,428
151,344
151,706
165,865
141,828
326,023
233,297
44,280
65,844
38,478
18,328
11,907
Gross Profit
119,465
102,095
61,050
65,844
39,237
45,375
43,396
39,288
90,870
66,426
12,760
18,483
11,027
5,445
3,585
Admin Expenses
49,757
14,118
32,341
1,163
24,264
28,201
33,463
37,493
82,847
75,547
13,037
31,260
26,883
-18,433
-9,747
Operating Profit
69,708
87,977
28,709
64,681
14,973
17,174
9,933
1,795
8,023
-9,121
-277
-12,777
-15,856
23,878
13,332
Interest Payable
Interest Receivable
142
263
406
394
197
89
Pre-Tax Profit
69,708
87,977
28,709
64,681
14,973
17,174
9,933
1,795
8,023
-8,979
-14
-12,371
-15,462
24,075
13,421
Tax
-17,427
-16,716
-5,455
-12,289
-2,845
-3,263
-1,887
-359
-1,604
-6,741
-3,758
Profit After Tax
52,281
71,261
23,254
52,392
12,128
13,911
8,046
1,436
6,418
-8,979
-14
-12,371
-15,462
17,334
9,663
Dividends Paid
Retained Profit
52,281
71,261
23,254
52,392
12,128
13,911
8,046
1,436
6,418
-8,979
-14
-12,371
-15,462
17,334
9,663
Employee Costs
73,728
69,326
67,226
63,229
61,320
65,276
31,995
31,487
63,817
32,379
30,751
31,687
29,237
28,282
29,388
Number Of Employees
2
2
2
2
2
2
1
1
2
1
1
1
1
1
1
EBITDA*
69,708
87,977
28,709
64,681
14,973
17,174
9,933
1,795
8,023
-9,121
20
-12,406
-15,684
24,093
13,478
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
714
893
1,116
436
544
365
456
570
713
950
1,187
1,484
686
858
582
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
714
893
1,116
436
544
365
456
570
713
950
1,187
1,484
686
858
582
Stock & work in progress
10,000
10,000
10,800
9,500
10,200
Trade Debtors
261,169
211,497
139,088
136,058
59,719
54,436
48,839
40,408
89,362
62,750
13
7,605
3,370
6,484
1,272
Group Debtors
Misc Debtors
Cash
56,699
48,334
114,138
43,389
35,456
misc current assets
total current assets
261,169
211,497
139,088
136,058
59,719
54,436
48,839
40,408
89,362
62,750
66,712
65,939
128,308
59,373
46,928
total assets
261,883
212,390
140,204
136,494
60,263
54,801
49,295
40,978
90,075
63,700
67,899
67,423
128,994
60,231
47,510
Bank overdraft
Bank loan
Trade Creditors
29,505
32,853
31,648
51,112
23,933
30,933
43,224
42,953
93,486
73,529
51,134
52,130
33,242
1,783
5,445
Group/Directors Accounts
6,693
76,393
23,883
25,031
other short term finances
hp & lease commitments
other current liabilities
17,515
9,336
7,724
7,468
7,271
total current liabilities
29,505
32,853
31,648
51,112
23,933
30,933
43,224
42,953
93,486
73,529
68,649
68,159
117,359
33,134
37,747
loans
hp & lease commitments
Accruals and Deferred Income
1,080
520
800
880
4,220
3,886
other liabilities
provisions
total long term liabilities
1,080
520
800
880
4,220
3,886
total liabilities
30,585
33,373
32,448
51,992
28,153
34,819
43,224
42,953
93,486
73,529
68,649
68,159
117,359
33,134
37,747
net assets
231,298
179,017
107,756
84,502
32,110
19,982
6,071
-1,975
-3,411
-9,829
-750
-736
11,635
27,097
9,763
total shareholders funds
231,298
179,017
107,756
84,502
32,110
19,982
6,071
-1,975
-3,411
-9,829
-750
-736
11,635
27,097
9,763
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
69,708
87,977
28,709
64,681
14,973
17,174
9,933
1,795
8,023
-9,121
-277
-12,777
-15,856
23,878
13,332
Depreciation
297
371
172
215
146
Amortisation
Tax
-17,427
-16,716
-5,455
-12,289
-2,845
-3,263
-1,887
-359
-1,604
-6,741
-3,758
Stock
-10,000
-800
1,300
-700
10,200
Debtors
49,672
72,409
3,030
76,339
5,283
5,597
8,431
-48,954
26,612
62,737
-7,592
4,235
-3,114
5,212
1,272
Creditors
-3,348
1,205
-19,464
27,179
-7,000
-12,291
271
-50,533
19,957
22,395
-996
18,888
31,459
-3,662
5,445
Accruals and Deferred Income
560
-280
-80
-3,340
334
3,886
-17,515
8,179
1,612
256
197
7,271
Deferred Taxes & Provisions
Cash flow from operations
-179
-223
680
-108
179
-91
-114
-143
-236
-56,978
14,795
4,659
17,845
9,375
10,964
Investing Activities
capital expenditure
179
223
-680
108
-179
91
114
143
237
237
-1,169
-491
-728
Change in Investments
cash flow from investments
179
223
-680
108
-179
91
114
143
237
237
-1,169
-491
-728
Financing Activities
Bank loans
Group/Directors Accounts
-6,693
-69,700
52,510
-1,148
25,031
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
142
263
406
394
197
89
cash flow from financing
42
-6,430
-69,294
52,904
-951
25,220
cash and cash equivalents
cash
-56,699
8,365
-65,804
70,749
7,933
35,456
overdraft
change in cash
-56,699
8,365
-65,804
70,749
7,933
35,456
forever famous 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 forever famous ltd. Get real-time insights into forever famous ltd's credit score, group structure and payment trends.
Perform a competitor analysis for forever famous ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in L37 area or any other competitors across 12 key performance metrics.
forever famous ltd Ownership
FOREVER FAMOUS LTD group structure
Forever Famous Ltd has no subsidiary companies.
Ultimate parent company
FOREVER FAMOUS LTD
06538296
FOREVER FAMOUS LTD Shareholders
The largest shareholders in Forever Famous Ltd include Mr Antony Clarke and Claire Clarke.
mr antony clarke
50%
claire clarke
50%
forever famous ltd directors
Forever Famous Ltd currently has 1 director, Mr Antony Clarke serving since Apr 2008.
47990 - Other retail sale not in stores, stalls or markets
incorporation date
March 2008
age
17
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
SB PATEL & CO
auditor
-
address
suite 1-2 jubilee house, altcar road, liverpool, L37 8DL
Bank
-
Legal Advisor
-
forever famous 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 forever famous ltd.
forever famous 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 FOREVER FAMOUS LTD. This can take several minutes, an email will notify you when this has completed.
forever famous ltdCompanies House Filings - See Documents
