agents4rm international limitedEstimated Valuation
£41.1k
Pomanda estimates the enterprise value of AGENTS4RM INTERNATIONAL LIMITED at £41.1k based on a Turnover of £126.4k and 0.33x industry multiple (adjusted for size and gross margin).
agents4rm international limitedEstimated Valuation
£56.4k
Pomanda estimates the enterprise value of AGENTS4RM INTERNATIONAL LIMITED at £56.4k based on an EBITDA of £20.3k and a 2.78x industry multiple (adjusted for size and gross margin).
agents4rm international limitedEstimated Valuation
£1m
Pomanda estimates the enterprise value of AGENTS4RM INTERNATIONAL LIMITED at £1m based on Net Assets of £410.5k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Agents4rm International LimitedOverview
Agents4rm International Limited is a live company located in london, SW1Y 5EA with a Companies House number of 07009065. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in September 2009, it's largest shareholder is
lionel hugh prodgers
with a 100% stake. Agents4rm International Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£126.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Agents4Rm International Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £126.4k, make it smaller than the average company (£871.7k)
£126.4k - Agents4rm International Limited
£871.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -35%, show it is growing at a slower rate (8.5%)
-35% - Agents4rm International Limited
8.5% - Industry AVG
Production
with a gross margin of 25.4%, this company has a higher cost of product (58.4%)
25.4% - Agents4rm International Limited
58.4% - Industry AVG
Profitability
an operating margin of 16% make it more profitable than the average company (7.4%)
16% - Agents4rm International Limited
7.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (8)
1 - Agents4rm International Limited
8 - Industry AVG
Pay Structure
on an average salary of £57.1k, the company has an equivalent pay structure (£57.1k)
£57.1k - Agents4rm International Limited
£57.1k - Industry AVG
Efficiency
resulting in sales per employee of £126.4k, this is equally as efficient (£132.4k)
£126.4k - Agents4rm International Limited
£132.4k - Industry AVG
Debtor Days
it gets paid by customers after 178 days, this is later than average (63 days)
178 days - Agents4rm International Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 66 days, this is slower than average (25 days)
66 days - Agents4rm International Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Agents4rm International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Agents4rm International Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4%, this is a lower level of debt than the average (56%)
4% - Agents4rm International Limited
56% - Industry AVG
AGENTS4RM INTERNATIONAL LIMITED financials
EXPORT
Agents4Rm International Limited's latest turnover from December 2023 is estimated at £126.4 thousand and the company has net assets of £410.5 thousand. According to their latest financial statements, Agents4Rm International Limited has 1 employee 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
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Turnover
126,376
93,294
109,671
454,392
331,061
331,301
4,757
1,000
1,668,781
1,382,406
287,851
228,084
153,764
170,248
Other Income Or Grants
Cost Of Sales
94,314
69,610
81,965
339,271
247,397
241,783
3,385
714
1,217,237
1,003,473
207,919
159,807
106,569
114,728
Gross Profit
32,063
23,683
27,706
115,121
83,665
89,518
1,373
286
451,544
378,933
79,933
68,277
47,195
55,519
Admin Expenses
11,792
-7,665
17,696
30,599
81,180
-920,709
6,204
559,040
447,341
376,520
34,967
106,281
32,081
25,125
Operating Profit
20,271
31,348
10,010
84,522
2,485
1,010,227
-4,831
-558,754
4,203
2,413
44,966
-38,004
15,114
30,394
Interest Payable
59,914
Interest Receivable
6
25
293
19,794
635
676
267
330
121
Pre-Tax Profit
20,271
31,348
10,010
84,522
2,485
1,010,232
-4,806
-558,740
4,229
3,048
45,642
-37,737
15,443
30,515
Tax
-5,068
-5,956
-1,902
-16,059
-472
-191,944
-846
-640
-10,498
-4,015
-8,544
Profit After Tax
15,203
25,392
8,108
68,463
2,013
818,288
-4,806
-558,740
3,383
2,408
35,144
-37,737
11,428
21,971
Dividends Paid
Retained Profit
15,203
25,392
8,108
68,463
2,013
818,288
-4,806
-558,740
3,383
2,408
35,144
-37,737
11,428
21,971
Employee Costs
57,147
55,010
54,176
152,813
107,562
112,161
52,228
56,398
397,261
351,110
115,779
59,112
56,780
53,754
Number Of Employees
1
1
1
3
2
2
1
1
7
6
2
1
1
1
EBITDA*
20,271
31,348
10,010
84,522
2,485
1,010,227
-4,831
-558,693
4,546
12,707
45,332
-37,817
15,367
30,594
* 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
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Tangible Assets
365,795
366,043
366,043
366,043
366,043
365,894
61
404
801
501
313
566
Intangible Assets
Investments & Other
365,894
365,894
345,393
414,974
1,000
1,000
Debtors (Due After 1 year)
Total Fixed Assets
365,795
366,043
366,043
366,043
366,043
365,894
365,894
365,894
345,454
415,378
1,801
1,501
313
566
Stock & work in progress
Trade Debtors
61,973
47,730
46,716
181,603
113,389
115,520
1,695
292
437,698
437,438
79,693
62,144
37,248
44,784
Group Debtors
118,221
186,938
102,985
Misc Debtors
173
315
221,473
Cash
1,467
8,614
2,978
7,149
246,835
23,568
83,298
48,507
misc current assets
185
266
37,021
7,780
22,314
260
total current assets
61,973
47,730
46,889
181,603
113,389
115,705
121,698
195,844
765,134
444,853
363,549
93,492
142,860
93,551
total assets
427,768
413,773
412,932
547,646
479,432
481,599
487,592
561,738
1,110,588
860,231
365,350
94,993
143,173
94,117
Bank overdraft
Bank loan
Trade Creditors
17,250
18,458
43,009
185,831
186,080
190,260
120,794
88,638
69,985
80,465
71,027
Group/Directors Accounts
183,331
196,331
other short term finances
hp & lease commitments
other current liabilities
7,035
63,375
166,815
total current liabilities
17,250
18,458
43,009
185,831
186,080
190,260
190,366
259,706
166,815
120,794
88,638
69,985
80,465
71,027
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
661,430
460,396
provisions
81
160
100
63
119
total long term liabilities
661,430
460,477
160
100
63
119
total liabilities
17,250
18,458
43,009
185,831
186,080
190,260
190,366
259,706
828,245
581,271
88,798
70,085
80,528
71,146
net assets
410,518
395,315
369,923
361,815
293,352
291,339
297,226
302,032
282,343
278,960
276,552
24,908
62,645
22,971
total shareholders funds
410,518
395,315
369,923
361,815
293,352
291,339
297,226
302,032
282,343
278,960
276,552
24,908
62,645
22,971
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Operating Activities
Operating Profit
20,271
31,348
10,010
84,522
2,485
1,010,227
-4,831
-558,754
4,203
2,413
44,966
-38,004
15,114
30,394
Depreciation
61
343
397
366
187
253
200
Amortisation
9,897
Tax
-5,068
-5,956
-1,902
-16,059
-472
-191,944
-846
-640
-10,498
-4,015
-8,544
Stock
Debtors
14,243
841
-134,714
68,214
-2,131
-4,711
-66,999
-574,926
324,718
357,745
17,549
24,896
-7,536
44,784
Creditors
-1,208
-24,551
-142,822
-249
-4,180
190,260
-120,794
32,156
18,653
-10,480
9,438
71,027
Accruals and Deferred Income
-7,035
-56,340
-103,440
166,815
Deferred Taxes & Provisions
-81
-79
60
37
-56
119
Cash flow from operations
-248
-36
1,006,219
5,828
-87,207
-275,078
-313,601
35,998
-73,156
28,270
48,412
Investing Activities
capital expenditure
248
-149
-365,894
-9,897
-666
-375
-766
Change in Investments
-365,894
20,501
-69,581
413,974
1,000
cash flow from investments
248
-149
-20,501
69,581
-423,871
-666
-1,375
-766
Financing Activities
Bank loans
Group/Directors Accounts
-183,331
-13,000
196,331
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-661,430
201,034
460,396
share issue
-824,175
578,429
216,500
28,246
1,000
interest
6
25
293
-40,120
635
676
267
330
121
cash flow from financing
-1,007,500
-12,975
113,623
160,914
461,031
217,176
267
28,576
1,121
cash and cash equivalents
cash
-1,467
-7,147
5,636
-4,171
-239,686
223,267
-59,730
34,791
48,507
overdraft
change in cash
-1,467
-7,147
5,636
-4,171
-239,686
223,267
-59,730
34,791
48,507
agents4rm international 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 agents4rm international limited. Get real-time insights into agents4rm international limited's credit score, group structure and payment trends.
Agents4rm International Limited Competitor Analysis
Perform a competitor analysis for agents4rm international limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SW1Y area or any other competitors across 12 key performance metrics.
agents4rm international limited Ownership
AGENTS4RM INTERNATIONAL LIMITED group structure
Agents4Rm International Limited has 1 subsidiary company.
70229 - Management consultancy activities (other than financial management)
incorporation date
September 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
agents4fm international limited (September 2011)
accountant
-
auditor
-
address
118 pall mall, london, SW1Y 5EA
Bank
-
Legal Advisor
-
agents4rm international limited 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 agents4rm international limited.
agents4rm international 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 AGENTS4RM INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
agents4rm international limitedCompanies House Filings - See Documents
