Pomanda estimates the enterprise value of VAMG LTD at £260.6k based on a Turnover of £497.7k and 0.52x industry multiple (adjusted for size and gross margin).
vamg ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of VAMG LTD at £0 based on an EBITDA of £-5.4k and a 2.41x industry multiple (adjusted for size and gross margin).
vamg ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of VAMG LTD at £0 based on Net Assets of £-117.2k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Vamg LtdOverview
Vamg Ltd is a live company located in london, E3 5SN with a Companies House number of 06879735. It operates in the renting and leasing of cars and light motor vehicles sector, SIC Code 77110. Founded in April 2009, it's largest shareholder is
samuel eman
with a 100% stake. Vamg Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£497.7k with
low
growth in recent years.
Pomanda's financial health check has awarded Vamg Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £497.7k, make it smaller than the average company (£14m)
£497.7k - Vamg Ltd
£14m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (12.1%)
4% - Vamg Ltd
12.1% - Industry AVG
Production
with a gross margin of 18.1%, this company has a higher cost of product (27.9%)
18.1% - Vamg Ltd
27.9% - Industry AVG
Profitability
an operating margin of -1.1% make it less profitable than the average company (11.7%)
-1.1% - Vamg Ltd
11.7% - Industry AVG
Employees
with 6 employees, this is below the industry average (35)
6 - Vamg Ltd
35 - Industry AVG
Pay Structure
on an average salary of £44.1k, the company has an equivalent pay structure (£44.1k)
£44.1k - Vamg Ltd
£44.1k - Industry AVG
Efficiency
resulting in sales per employee of £83k, this is less efficient (£305.5k)
£83k - Vamg Ltd
£305.5k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (33 days)
0 days - Vamg Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 114 days, this is slower than average (23 days)
114 days - Vamg Ltd
23 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Vamg Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Vamg Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 404.1%, this is a higher level of debt than the average (78.9%)
404.1% - Vamg Ltd
78.9% - Industry AVG
VAMG LTD financials
EXPORT
Vamg Ltd's latest turnover from April 2024 is estimated at £497.7 thousand and the company has net assets of -£117.2 thousand. According to their latest financial statements, Vamg Ltd has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
497,702
402,961
351,933
444,355
506,856
302,844
336,303
317,958
833,880
504,118
284,017
209,358
128,446
82,685
26,465
Other Income Or Grants
Cost Of Sales
407,589
326,483
289,114
393,383
428,418
250,213
274,312
256,116
673,068
424,050
234,241
171,131
105,234
66,850
21,046
Gross Profit
90,113
76,479
62,819
50,972
78,438
52,631
61,991
61,842
160,812
80,069
49,776
38,228
23,213
15,835
5,418
Admin Expenses
95,520
85,908
57,240
28,507
125,429
36,233
66,177
56,636
163,270
113,424
68,180
56,368
33,482
19,801
10,302
Operating Profit
-5,407
-9,429
5,579
22,465
-46,991
16,398
-4,186
5,206
-2,458
-33,355
-18,404
-18,140
-10,269
-3,966
-4,884
Interest Payable
Interest Receivable
7
18
8
8
11
7
3
3
Pre-Tax Profit
-5,407
-9,429
5,579
22,465
-46,991
16,398
-4,186
5,212
-2,440
-33,347
-18,396
-18,129
-10,262
-3,963
-4,881
Tax
-1,060
-4,268
-3,116
-990
Profit After Tax
-5,407
-9,429
4,519
18,197
-46,991
13,282
-4,186
4,222
-2,440
-33,347
-18,396
-18,129
-10,262
-3,963
-4,881
Dividends Paid
Retained Profit
-5,407
-9,429
4,519
18,197
-46,991
13,282
-4,186
4,222
-2,440
-33,347
-18,396
-18,129
-10,262
-3,963
-4,881
Employee Costs
264,765
205,104
192,738
240,047
281,325
35,420
33,899
34,005
64,964
30,500
30,536
27,696
29,151
27,008
29,910
Number Of Employees
6
5
5
7
8
1
1
1
2
1
1
1
1
1
1
EBITDA*
-5,407
-9,429
5,579
22,465
-46,991
16,398
-4,186
5,206
9,196
-18,790
-9,344
-11,394
-4,946
-3,720
-4,884
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
38,483
60,503
80,624
86,107
42,403
89,550
73,647
75,289
82,858
52,720
30,702
28,502
16,623
14,986
510
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
38,483
60,503
80,624
86,107
42,403
89,550
73,647
75,289
82,858
52,720
30,702
28,502
16,623
14,986
510
Stock & work in progress
Trade Debtors
64
2,156
1,787
15,927
3,755
6,263
3,877
4,825
Group Debtors
Misc Debtors
Cash
5,246
1,761
1,602
1,680
2,845
121
1,155
misc current assets
total current assets
64
2,156
1,787
15,927
3,755
6,263
3,877
4,825
5,246
1,761
1,602
1,680
2,845
121
1,155
total assets
38,547
62,659
82,411
102,034
46,158
95,813
77,524
80,114
88,104
54,481
32,304
30,182
19,468
15,107
1,665
Bank overdraft
Bank loan
Trade Creditors
127,489
140,780
145,689
158,928
171,249
173,913
168,906
167,310
179,521
143,458
87,934
67,416
38,573
23,950
6,545
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
127,489
140,780
145,689
158,928
171,249
173,913
168,906
167,310
179,521
143,458
87,934
67,416
38,573
23,950
6,545
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
28,269
33,683
39,097
50,000
provisions
total long term liabilities
28,269
33,683
39,097
50,000
total liabilities
155,758
174,463
184,786
208,928
171,249
173,913
168,906
167,310
179,521
143,458
87,934
67,416
38,573
23,950
6,545
net assets
-117,211
-111,804
-102,375
-106,894
-125,091
-78,100
-91,382
-87,196
-91,417
-88,977
-55,630
-37,234
-19,105
-8,843
-4,880
total shareholders funds
-117,211
-111,804
-102,375
-106,894
-125,091
-78,100
-91,382
-87,196
-91,417
-88,977
-55,630
-37,234
-19,105
-8,843
-4,880
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-5,407
-9,429
5,579
22,465
-46,991
16,398
-4,186
5,206
-2,458
-33,355
-18,404
-18,140
-10,269
-3,966
-4,884
Depreciation
11,654
14,565
9,060
6,746
5,323
246
Amortisation
Tax
-1,060
-4,268
-3,116
-990
Stock
Debtors
-2,092
369
-14,140
12,172
-2,508
2,386
-948
4,825
Creditors
-13,291
-4,909
-13,239
-12,321
-2,664
5,007
1,596
-12,211
36,063
55,524
20,518
28,843
14,623
17,405
6,545
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-16,606
-14,707
5,420
-6,296
-47,147
15,903
-1,642
-12,820
45,259
36,734
11,174
17,449
9,677
13,685
1,661
Investing Activities
capital expenditure
22,020
20,121
5,483
-43,704
47,147
-15,903
1,642
7,569
-41,792
-36,583
-11,260
-18,625
-6,960
-14,722
-510
Change in Investments
cash flow from investments
22,020
20,121
5,483
-43,704
47,147
-15,903
1,642
7,569
-41,792
-36,583
-11,260
-18,625
-6,960
-14,722
-510
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-5,414
-5,414
-10,903
50,000
share issue
-1
1
interest
7
18
8
8
11
7
3
3
cash flow from financing
-5,414
-5,414
-10,903
50,000
6
18
8
8
11
7
3
4
cash and cash equivalents
cash
-5,246
3,485
159
-78
-1,165
2,724
-1,034
1,155
overdraft
change in cash
-5,246
3,485
159
-78
-1,165
2,724
-1,034
1,155
vamg 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 vamg ltd. Get real-time insights into vamg ltd's credit score, group structure and payment trends.
Perform a competitor analysis for vamg ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in E 3 area or any other competitors across 12 key performance metrics.
vamg ltd Ownership
VAMG LTD group structure
Vamg Ltd has no subsidiary companies.
Ultimate parent company
VAMG LTD
06879735
VAMG LTD Shareholders
The sole shareholder of Vamg Ltd is Samuel Eman.
samuel eman
100%
vamg ltd directors
Vamg Ltd currently has 1 director, Mr Samuel Eman serving since Jun 2020.
77110 - Renting and leasing of cars and light motor vehicles
incorporation date
April 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
bow wharf 221 grove road, london, E3 5SN
Bank
-
Legal Advisor
-
vamg 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 vamg ltd.
vamg 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 VAMG LTD. This can take several minutes, an email will notify you when this has completed.
