Pomanda estimates the enterprise value of DAVIDSON AND PARTNERS LTD at £22.4k based on a Turnover of £56.5k and 0.4x industry multiple (adjusted for size and gross margin).
davidson and partners ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of DAVIDSON AND PARTNERS LTD at £0 based on an EBITDA of £-2.4k and a 2.9x industry multiple (adjusted for size and gross margin).
davidson and partners ltdEstimated Valuation
£35.9k
Pomanda estimates the enterprise value of DAVIDSON AND PARTNERS LTD at £35.9k based on Net Assets of £16.8k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Davidson And Partners LtdOverview
Davidson And Partners Ltd is a live company located in london, SW12 9NN with a Companies House number of 06752443. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2008, it's largest shareholder is
hamish davidson
with a 55.9% stake. Davidson And Partners Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£56.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Davidson And Partners Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £56.5k, make it smaller than the average company (£3.8m)
£56.5k - Davidson And Partners Ltd
£3.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -34%, show it is growing at a slower rate (5.5%)
-34% - Davidson And Partners Ltd
5.5% - Industry AVG
Production
with a gross margin of 17.3%, this company has a higher cost of product (37.9%)
17.3% - Davidson And Partners Ltd
37.9% - Industry AVG
Profitability
an operating margin of -4.2% make it less profitable than the average company (5.9%)
-4.2% - Davidson And Partners Ltd
5.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
1 - Davidson And Partners Ltd
23 - Industry AVG
Pay Structure
on an average salary of £48.9k, the company has an equivalent pay structure (£48.9k)
£48.9k - Davidson And Partners Ltd
£48.9k - Industry AVG
Efficiency
resulting in sales per employee of £56.5k, this is less efficient (£154.7k)
£56.5k - Davidson And Partners Ltd
£154.7k - Industry AVG
Debtor Days
it gets paid by customers after 128 days, this is later than average (41 days)
128 days - Davidson And Partners Ltd
41 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (33 days)
17 days - Davidson And Partners Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Davidson And Partners Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Davidson And Partners Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 15.7%, this is a lower level of debt than the average (61.5%)
15.7% - Davidson And Partners Ltd
61.5% - Industry AVG
DAVIDSON AND PARTNERS LTD financials
EXPORT
Davidson And Partners Ltd's latest turnover from November 2023 is estimated at £56.5 thousand and the company has net assets of £16.8 thousand. According to their latest financial statements, we estimate that Davidson And Partners Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
56,513
54,200
105,257
193,733
24,768
148,661
52,679
160,503
63,198
345,189
151,177
110,651
115,135
156,147
Other Income Or Grants
Cost Of Sales
46,730
44,885
89,160
161,003
20,547
123,707
43,580
132,004
52,640
288,629
125,979
91,257
94,053
126,080
Gross Profit
9,783
9,315
16,096
32,730
4,221
24,954
9,099
28,499
10,558
56,560
25,198
19,394
21,082
30,067
Admin Expenses
12,160
12,816
-2,506
18,244
44,609
-119,213
77,082
19,713
-65,672
18,019
71,460
163,856
8,368
-11,212
-53,569
Operating Profit
-2,377
-3,501
18,602
14,486
-40,388
144,167
-67,983
8,786
76,230
38,541
-46,262
-144,462
12,714
41,279
53,569
Interest Payable
Interest Receivable
187
291
204
371
191
214
264
279
303
135
Pre-Tax Profit
-2,377
-3,501
18,602
14,486
-40,388
144,354
-67,692
8,990
76,601
38,732
-46,048
-144,198
12,993
41,582
53,704
Tax
-3,534
-2,752
-27,427
-1,798
-15,320
-8,134
-3,378
-11,643
-15,037
Profit After Tax
-2,377
-3,501
15,068
11,734
-40,388
116,927
-67,692
7,192
61,281
30,598
-46,048
-144,198
9,615
29,939
38,667
Dividends Paid
Retained Profit
-2,377
-3,501
15,068
11,734
-40,388
116,927
-67,692
7,192
61,281
30,598
-46,048
-144,198
9,615
29,939
38,667
Employee Costs
48,936
45,804
43,139
42,012
41,698
39,421
76,178
38,181
38,037
75,564
37,273
36,926
36,311
35,401
Number Of Employees
1
1
1
1
1
1
2
1
1
2
1
1
1
1
EBITDA*
-2,377
-3,501
18,602
14,486
-40,388
144,167
-67,202
9,099
77,167
40,022
-43,544
-142,992
13,040
41,605
53,894
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
510
1,385
417
730
1,481
4,532
326
652
978
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
510
1,385
417
730
1,481
4,532
326
652
978
Stock & work in progress
Trade Debtors
19,948
20,920
35,219
51,956
513
52,303
2,410
65,281
20,489
81,155
31,175
24,678
38,653
41,278
9,948
Group Debtors
Misc Debtors
17,981
1,606
Cash
49,878
66,707
96,222
52,238
24,199
61,440
44,348
67,168
53,997
misc current assets
total current assets
19,948
20,920
35,219
51,956
513
52,303
52,288
149,969
118,317
133,393
55,374
86,118
83,001
108,446
63,945
total assets
19,948
20,920
35,219
51,956
513
52,813
53,673
150,386
119,047
133,393
56,855
90,650
83,327
109,098
64,923
Bank overdraft
Bank loan
Trade Creditors
2,231
466
11,924
44,056
4,469
15,939
12,219
24,049
4,927
92,720
46,780
34,527
5,006
40,392
26,156
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
17,191
12,166
total current liabilities
2,231
466
11,924
44,056
4,469
15,939
12,219
41,240
17,093
92,720
46,780
34,527
5,006
40,392
26,156
loans
hp & lease commitments
Accruals and Deferred Income
900
1,260
600
273
151
other liabilities
593
provisions
total long term liabilities
900
1,260
600
273
151
593
total liabilities
3,131
1,726
12,524
44,329
4,620
16,532
12,219
41,240
17,093
92,720
46,780
34,527
5,006
40,392
26,156
net assets
16,817
19,194
22,695
7,627
-4,107
36,281
41,454
109,146
101,954
40,673
10,075
56,123
78,321
68,706
38,767
total shareholders funds
16,817
19,194
22,695
7,627
-4,107
36,281
41,454
109,146
101,954
40,673
10,075
56,123
78,321
68,706
38,767
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
-2,377
-3,501
18,602
14,486
-40,388
144,167
-67,983
8,786
76,230
38,541
-46,262
-144,462
12,714
41,279
53,569
Depreciation
781
313
937
1,481
2,718
1,470
326
326
325
Amortisation
Tax
-3,534
-2,752
-27,427
-1,798
-15,320
-8,134
-3,378
-11,643
-15,037
Stock
Debtors
-972
-14,299
-16,737
51,443
-51,790
49,893
-80,852
61,167
-59,060
49,980
6,497
-13,975
-2,625
31,330
9,948
Creditors
1,765
-11,458
-32,132
39,587
-11,470
3,720
-11,830
19,122
-87,793
45,940
12,253
29,521
-35,386
14,236
26,156
Accruals and Deferred Income
-360
660
327
122
151
-17,191
5,025
12,166
Deferred Taxes & Provisions
Cash flow from operations
83
70,567
-15,371
-29,719
45,280
27,848
-37,788
-99,496
-23,099
12,868
55,065
Investing Activities
capital expenditure
510
875
-1,749
-1,667
333
-5,676
-1,303
Change in Investments
cash flow from investments
510
875
-1,749
-1,667
333
-5,676
-1,303
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-593
593
share issue
-122,100
122,000
100
interest
187
291
204
371
191
214
264
279
303
135
cash flow from financing
-593
-121,320
291
204
371
191
214
122,264
279
303
235
cash and cash equivalents
cash
-49,878
-16,829
-29,515
43,984
28,039
-37,241
17,092
-22,820
13,171
53,997
overdraft
change in cash
-49,878
-16,829
-29,515
43,984
28,039
-37,241
17,092
-22,820
13,171
53,997
davidson and partners 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 davidson and partners ltd. Get real-time insights into davidson and partners ltd's credit score, group structure and payment trends.
Perform a competitor analysis for davidson and partners ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in SW12 area or any other competitors across 12 key performance metrics.
davidson and partners ltd Ownership
DAVIDSON AND PARTNERS LTD group structure
Davidson And Partners Ltd has no subsidiary companies.
Ultimate parent company
DAVIDSON AND PARTNERS LTD
06752443
DAVIDSON AND PARTNERS LTD Shareholders
The largest shareholders in Davidson And Partners Ltd include Hamish Davidson and Ken Davidson.
hamish davidson
55.88%
ken davidson
14.71%
robin west
14.71%
colin horwath
14.71%
davidson and partners ltd directors
Davidson And Partners Ltd currently has 3 directors.
The longest serving directors include
Mr Hamish Davidson (Nov 2008) and
Mr Robin West (Jun 2012).
82990 - Other business support service activities n.e.c.
incorporation date
November 2008
age
17
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
33 gaskarth road, london, SW12 9NN
Bank
-
Legal Advisor
-
davidson and partners 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 davidson and partners ltd.
davidson and partners 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 DAVIDSON AND PARTNERS LTD. This can take several minutes, an email will notify you when this has completed.
davidson and partners ltdCompanies House Filings - See Documents
