Pomanda estimates the enterprise value of AFIRO UK LIMITED at £910.7k based on a Turnover of £2.1m and 0.43x industry multiple (adjusted for size and gross margin).
afiro uk limitedEstimated Valuation
£103.2k
Pomanda estimates the enterprise value of AFIRO UK LIMITED at £103.2k based on an EBITDA of £32k and a 3.23x industry multiple (adjusted for size and gross margin).
afiro uk limitedEstimated Valuation
£529.1k
Pomanda estimates the enterprise value of AFIRO UK LIMITED at £529.1k based on Net Assets of £210.7k and 2.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Afiro Uk LimitedOverview
Afiro Uk Limited is a live company located in bolton, BL1 8LJ with a Companies House number of 06727718. It operates in the general medical practice activities sector, SIC Code 86210. Founded in October 2008, it's largest shareholder is
mr arif khoda
with a 100% stake. Afiro Uk Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Afiro Uk Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £2.1m, make it in line with the average company (£1.9m)
£2.1m - Afiro Uk Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (10.8%)
14% - Afiro Uk Limited
10.8% - Industry AVG
Production
with a gross margin of 22.7%, this company has a higher cost of product (47.6%)
22.7% - Afiro Uk Limited
47.6% - Industry AVG
Profitability
an operating margin of 1.5% make it less profitable than the average company (5%)
1.5% - Afiro Uk Limited
5% - Industry AVG
Employees
with 2 employees, this is below the industry average (21)
2 - Afiro Uk Limited
21 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
£38.4k - Afiro Uk Limited
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £1m, this is more efficient (£92.9k)
£1m - Afiro Uk Limited
£92.9k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is near the average (28 days)
31 days - Afiro Uk Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 380 days, this is slower than average (24 days)
380 days - Afiro Uk Limited
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Afiro Uk Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Afiro Uk Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 88.9%, this is a higher level of debt than the average (50.8%)
88.9% - Afiro Uk Limited
50.8% - Industry AVG
AFIRO UK LIMITED financials
EXPORT
Afiro Uk Limited's latest turnover from September 2024 is estimated at £2.1 million and the company has net assets of £210.7 thousand. According to their latest financial statements, Afiro Uk Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
2,094,421
2,006,006
1,300,757
1,406,799
906,610
615,516
705,736
527,696
477,446
473,619
514,948
127,007
53,156
26,770
28,153
Other Income Or Grants
Cost Of Sales
1,619,289
1,538,863
1,009,570
1,106,201
678,682
459,407
521,951
370,974
327,575
340,685
381,979
86,919
37,274
18,518
19,472
Gross Profit
475,132
467,143
291,187
300,598
227,929
156,109
183,785
156,722
149,871
132,934
132,969
40,087
15,881
8,252
8,681
Admin Expenses
443,155
467,922
202,331
258,000
190,675
136,705
160,055
149,965
137,221
133,384
132,746
39,716
16,065
8,532
9,275
-660
Operating Profit
31,977
-779
88,856
42,598
37,254
19,404
23,730
6,757
12,650
-450
223
371
-184
-280
-594
660
Interest Payable
Interest Receivable
4
25
50
35
159
245
204
172
81
Pre-Tax Profit
31,977
-779
88,856
42,598
37,254
19,404
23,730
6,760
12,675
-400
258
530
61
-76
-422
742
Tax
-7,994
-16,883
-8,094
-7,078
-3,687
-4,509
-1,284
-2,535
-54
-122
-15
-208
Profit After Tax
23,983
-779
71,973
34,504
30,176
15,717
19,221
5,476
10,140
-400
204
408
46
-76
-422
534
Dividends Paid
Retained Profit
23,983
-779
71,973
34,504
30,176
15,717
19,221
5,476
10,140
-400
204
408
46
-76
-422
534
Employee Costs
76,822
69,007
31,865
64,080
66,471
65,643
179,144
135,287
131,906
92,931
118,301
25,778
30,451
27,406
26,526
Number Of Employees
2
2
1
2
2
2
5
4
4
3
4
1
1
1
1
EBITDA*
31,977
-779
88,856
42,598
37,254
19,404
23,730
6,757
13,939
369
542
891
336
240
-494
760
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
1,721,549
1,718,290
1,593,453
1,389,306
1,002,879
920,493
857,577
647,119
547,860
429,972
344,748
91,114
840
1,360
200
300
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,721,549
1,718,290
1,593,453
1,389,306
1,002,879
920,493
857,577
647,119
547,860
429,972
344,748
91,114
840
1,360
200
300
Stock & work in progress
Trade Debtors
178,016
144,920
55,833
24,086
38,199
5,055
7,985
6,889
10,726
11,400
9,093
5,176
2,101
392
540
454
Group Debtors
Misc Debtors
Cash
3,155
16,849
3,135
10,800
52,706
45,217
36,311
32,479
misc current assets
total current assets
178,016
144,920
55,833
24,086
38,199
5,055
7,985
6,889
13,881
28,249
12,228
15,976
54,807
45,609
36,851
32,933
total assets
1,899,565
1,863,210
1,649,286
1,413,392
1,041,078
925,548
865,562
654,008
561,741
458,221
356,976
107,090
55,647
46,969
37,051
33,233
Bank overdraft
Bank loan
Trade Creditors
1,688,226
1,675,965
1,461,262
1,297,371
959,561
874,327
830,088
637,755
551,207
457,827
356,182
106,500
55,465
46,833
36,839
32,599
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,688,226
1,675,965
1,461,262
1,297,371
959,561
874,327
830,088
637,755
551,207
457,827
356,182
106,500
55,465
46,833
36,839
32,599
loans
hp & lease commitments
Accruals and Deferred Income
634
523
523
493
493
373
343
343
other liabilities
provisions
total long term liabilities
634
523
523
493
493
373
343
343
total liabilities
1,688,860
1,676,488
1,461,785
1,297,864
960,054
874,700
830,431
638,098
551,207
457,827
356,182
106,500
55,465
46,833
36,839
32,599
net assets
210,705
186,722
187,501
115,528
81,024
50,848
35,131
15,910
10,534
394
794
590
182
136
212
634
total shareholders funds
210,705
186,722
187,501
115,528
81,024
50,848
35,131
15,910
10,534
394
794
590
182
136
212
634
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
31,977
-779
88,856
42,598
37,254
19,404
23,730
6,757
12,650
-450
223
371
-184
-280
-594
660
Depreciation
1,289
819
319
520
520
520
100
100
Amortisation
Tax
-7,994
-16,883
-8,094
-7,078
-3,687
-4,509
-1,284
-2,535
-54
-122
-15
-208
Stock
Debtors
33,096
89,087
31,747
-14,113
33,144
-2,930
1,096
-3,837
-674
2,307
3,917
3,075
1,709
-148
86
454
Creditors
12,261
214,703
163,891
337,810
85,234
44,239
192,333
86,548
93,380
101,645
249,682
51,035
8,632
9,994
4,240
32,599
Accruals and Deferred Income
111
30
120
30
343
Deferred Taxes & Provisions
Cash flow from operations
3,259
124,837
204,147
386,427
82,386
62,916
210,458
96,201
105,458
99,707
246,253
48,729
7,244
10,382
3,660
32,697
Investing Activities
capital expenditure
-3,259
-124,837
-204,147
-386,427
-82,386
-62,916
-210,458
-99,259
-119,177
-86,043
-253,953
-90,794
-1,680
-400
Change in Investments
cash flow from investments
-3,259
-124,837
-204,147
-386,427
-82,386
-62,916
-210,458
-99,259
-119,177
-86,043
-253,953
-90,794
-1,680
-400
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
4
25
50
35
159
245
204
172
81
cash flow from financing
-96
25
50
35
159
245
204
172
181
cash and cash equivalents
cash
-3,155
-13,694
13,714
-7,665
-41,906
7,489
8,906
3,832
32,479
overdraft
change in cash
-3,155
-13,694
13,714
-7,665
-41,906
7,489
8,906
3,832
32,479
afiro uk 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 afiro uk limited. Get real-time insights into afiro uk limited's credit score, group structure and payment trends.
Perform a competitor analysis for afiro uk limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in BL1 area or any other competitors across 12 key performance metrics.
afiro uk limited Ownership
AFIRO UK LIMITED group structure
Afiro Uk Limited has no subsidiary companies.
Ultimate parent company
AFIRO UK LIMITED
06727718
AFIRO UK LIMITED Shareholders
The sole shareholder of Afiro Uk Limited is Mr Arif Khoda.
mr arif khoda
100%
afiro uk limited directors
Afiro Uk Limited currently has 1 director, Mr Arif Khoda serving since Oct 2008.
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 afiro uk limited.
afiro uk 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 AFIRO UK LIMITED. This can take several minutes, an email will notify you when this has completed.
afiro uk limitedCompanies House Filings - See Documents
