Pomanda estimates the enterprise value of FLAMEN'KA (2008) LTD at £1.8m based on a Turnover of £4.1m and 0.43x industry multiple (adjusted for size and gross margin).
flamen'ka (2008) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of FLAMEN'KA (2008) LTD at £0 based on an EBITDA of £0 and a 3.17x industry multiple (adjusted for size and gross margin).
flamen'ka (2008) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of FLAMEN'KA (2008) LTD at £0 based on Net Assets of £-1.3m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Flamen'ka (2008) LtdOverview
Flamen'ka (2008) Ltd is a live company located in london, W1J 7NW with a Companies House number of 06623025. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2008, it's largest shareholder is
karais ltd
with a 100% stake. Flamen'ka (2008) Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£4.1m with
low
growth in recent years.
Pomanda's financial health check has awarded Flamen'Ka (2008) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
3 Weak
Size
annual sales of £4.1m, make it in line with the average company (£4.8m)
£4.1m - Flamen'ka (2008) Ltd
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6.6%)
0% - Flamen'ka (2008) Ltd
6.6% - Industry AVG
Production
with a gross margin of 17%, this company has a higher cost of product (38.3%)
17% - Flamen'ka (2008) Ltd
38.3% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Flamen'ka (2008) Ltd
- - Industry AVG
Employees
with 10 employees, this is below the industry average (27)
10 - Flamen'ka (2008) Ltd
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - Flamen'ka (2008) Ltd
£54k - Industry AVG
Efficiency
resulting in sales per employee of £407.4k, this is more efficient (£171.4k)
£407.4k - Flamen'ka (2008) Ltd
£171.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Flamen'ka (2008) Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 139 days, this is slower than average (32 days)
139 days - Flamen'ka (2008) Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Flamen'ka (2008) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Flamen'ka (2008) Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Flamen'ka (2008) Ltd
- - Industry AVG
FLAMEN'KA (2008) LTD financials
EXPORT
Flamen'Ka (2008) Ltd's latest turnover from December 2023 is estimated at £4.1 million and the company has net assets of -£1.3 million. According to their latest financial statements, we estimate that Flamen'Ka (2008) Ltd has 10 employees and maintains cash reserves of 0 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
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
4,073,809
3,798,816
3,781,386
4,037,653
3,990,055
4,103,972
4,114,270
4,011,040
Other Income Or Grants
Cost Of Sales
3,381,883
3,146,418
3,187,293
3,380,874
3,310,631
3,420,295
3,413,088
3,314,007
Gross Profit
691,926
652,398
594,093
656,780
679,425
683,677
701,182
697,033
Admin Expenses
691,926
652,398
594,093
656,780
610,784
700,533
737,420
817,213
-82,253
-71,775
51,681
-127,626
92,323
1,251,598
Operating Profit
68,641
-16,856
-36,238
-120,180
82,253
71,775
-51,681
127,626
-92,323
-1,251,598
Interest Payable
Interest Receivable
Pre-Tax Profit
68,641
-16,856
-36,238
-120,180
82,253
71,775
-51,681
127,626
-92,323
-1,251,598
Tax
-13,042
-16,450
-15,073
-30,630
Profit After Tax
55,599
-16,856
-36,238
-120,180
65,802
56,702
-51,681
96,996
-92,323
-1,251,598
Dividends Paid
Retained Profit
55,599
-16,856
-36,238
-120,180
65,802
56,702
-51,681
96,996
-92,323
-1,251,598
Employee Costs
539,593
513,088
536,364
556,875
551,639
575,524
545,704
546,676
Number Of Employees
10
10
11
12
12
13
13
13
EBITDA*
68,641
-16,856
-36,238
-120,180
82,253
71,775
-51,681
127,626
-92,323
-1,251,598
* 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
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
36
misc current assets
total current assets
36
total assets
36
Bank overdraft
Bank loan
Trade Creditors
1,293,777
1,293,777
1,293,777
1,293,777
1,293,777
1,349,376
1,332,520
1,296,282
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,293,777
1,293,777
1,293,777
1,293,777
1,293,777
1,349,376
1,332,520
1,296,282
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,176,101
1,241,903
1,298,605
1,246,924
1,343,920
1,251,633
provisions
total long term liabilities
1,176,101
1,241,903
1,298,605
1,246,924
1,343,920
1,251,633
total liabilities
1,293,777
1,293,777
1,293,777
1,293,777
1,293,777
1,349,376
1,332,520
1,296,282
1,176,101
1,241,903
1,298,605
1,246,924
1,343,920
1,251,633
net assets
-1,293,777
-1,293,777
-1,293,777
-1,293,777
-1,293,777
-1,349,376
-1,332,520
-1,296,282
-1,176,101
-1,241,903
-1,298,605
-1,246,924
-1,343,920
-1,251,597
total shareholders funds
-1,293,777
-1,293,777
-1,293,777
-1,293,777
-1,293,777
-1,349,376
-1,332,520
-1,296,282
-1,176,101
-1,241,903
-1,298,605
-1,246,924
-1,343,920
-1,251,597
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
68,641
-16,856
-36,238
-120,180
82,253
71,775
-51,681
127,626
-92,323
-1,251,598
Depreciation
Amortisation
Tax
-13,042
-16,450
-15,073
-30,630
Stock
Debtors
Creditors
-55,599
16,856
36,238
1,296,282
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
1,176,102
65,803
56,702
-51,681
96,996
-92,323
-1,251,598
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,176,101
-65,802
-56,702
51,681
-96,996
92,287
1,251,633
share issue
-1
1
interest
cash flow from financing
-1,176,102
-65,802
-56,702
51,681
-96,996
92,287
1,251,634
cash and cash equivalents
cash
-36
36
overdraft
change in cash
-36
36
flamen'ka (2008) 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 flamen'ka (2008) ltd. Get real-time insights into flamen'ka (2008) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for flamen'ka (2008) ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in W1J 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 did not find charges/mortgages relating to flamen'ka (2008) ltd.
flamen'ka (2008) 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 FLAMEN'KA (2008) LTD. This can take several minutes, an email will notify you when this has completed.
flamen'ka (2008) ltdCompanies House Filings - See Documents
