Pomanda estimates the enterprise value of PILO LIMITED at £256.1k based on a Turnover of £1.9m and 0.14x industry multiple (adjusted for size and gross margin).
pilo limitedEstimated Valuation
£462.4k
Pomanda estimates the enterprise value of PILO LIMITED at £462.4k based on an EBITDA of £157k and a 2.95x industry multiple (adjusted for size and gross margin).
pilo limitedEstimated Valuation
£423.9k
Pomanda estimates the enterprise value of PILO LIMITED at £423.9k based on Net Assets of £359.5k and 1.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pilo LimitedOverview
Pilo Limited is a live company located in london, NW4 4QE with a Companies House number of 07063986. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in November 2009, it's largest shareholder is
solomon unsdorfer & joanna sigalov
with a 100% stake. Pilo Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.9m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Pilo Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
3 Regular
3 Weak
Size
annual sales of £1.9m, make it smaller than the average company (£7.9m)
£1.9m - Pilo Limited
£7.9m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Pilo Limited
- - Industry AVG
Production
with a gross margin of 25.4%, this company has a comparable cost of product (25.4%)
25.4% - Pilo Limited
25.4% - Industry AVG
Profitability
an operating margin of 8.4% make it more profitable than the average company (4.4%)
8.4% - Pilo Limited
4.4% - Industry AVG
Employees
with 37 employees, this is similar to the industry average (39)
37 - Pilo Limited
39 - Industry AVG
Pay Structure
on an average salary of £52.1k, the company has an equivalent pay structure (£52.1k)
£52.1k - Pilo Limited
£52.1k - Industry AVG
Efficiency
resulting in sales per employee of £50.6k, this is less efficient (£170.4k)
£50.6k - Pilo Limited
£170.4k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is earlier than average (45 days)
20 days - Pilo Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (9 days)
0 days - Pilo Limited
9 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pilo Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 121 weeks, this is more cash available to meet short term requirements (14 weeks)
121 weeks - Pilo Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.1%, this is a lower level of debt than the average (66.7%)
26.1% - Pilo Limited
66.7% - Industry AVG
PILO LIMITED financials
EXPORT
Pilo Limited's latest turnover from November 2023 is estimated at £1.9 million and the company has net assets of £359.5 thousand. According to their latest financial statements, Pilo Limited has 37 employees and maintains cash reserves of £297.3 thousand 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
Turnover
1,873,706
1,587,694
1,157,286
Other Income Or Grants
Cost Of Sales
1,397,881
1,173,339
881,040
Gross Profit
475,825
414,355
276,246
Admin Expenses
318,835
291,841
120,817
Operating Profit
156,990
122,514
155,429
Interest Payable
Interest Receivable
15,856
5,804
40
Pre-Tax Profit
172,847
128,319
155,469
Tax
-43,212
-24,381
-29,539
Profit After Tax
129,635
103,938
125,930
Dividends Paid
Retained Profit
129,635
103,938
125,930
Employee Costs
1,927,851
1,671,611
1,411,980
Number Of Employees
37
34
33
EBITDA*
156,990
122,514
155,429
* 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
Tangible Assets
Intangible Assets
Investments & Other
81,365
1
1
Debtors (Due After 1 year)
Total Fixed Assets
81,365
1
1
Stock & work in progress
Trade Debtors
104,128
74,308
27,138
Group Debtors
Misc Debtors
3,879
311
988,386
Cash
297,251
306,795
80,160
misc current assets
total current assets
405,258
381,414
1,095,684
total assets
486,623
381,414
1,095,684
1
1
Bank overdraft
Bank loan
Trade Creditors
36
2,049
751
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
127,083
149,496
969,002
total current liabilities
127,119
151,545
969,753
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
127,119
151,545
969,753
net assets
359,504
229,869
125,931
1
1
total shareholders funds
359,504
229,869
125,931
1
1
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
Operating Activities
Operating Profit
156,990
122,514
155,429
Depreciation
Amortisation
Tax
-43,212
-24,381
-29,539
Stock
Debtors
33,388
-940,905
1,015,524
Creditors
-2,013
1,298
751
Accruals and Deferred Income
-22,413
-819,506
969,002
Deferred Taxes & Provisions
Cash flow from operations
55,964
220,830
80,119
Investing Activities
capital expenditure
Change in Investments
81,365
-1
1
cash flow from investments
-81,365
1
-1
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
1
interest
15,856
5,804
40
cash flow from financing
15,856
5,804
40
1
cash and cash equivalents
cash
-9,544
226,635
80,160
overdraft
change in cash
-9,544
226,635
80,160
pilo 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 pilo limited. Get real-time insights into pilo limited's credit score, group structure and payment trends.
Perform a competitor analysis for pilo limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NW4 area or any other competitors across 12 key performance metrics.
pilo limited Ownership
PILO LIMITED group structure
Pilo Limited has no subsidiary companies.
Ultimate parent company
PILO LIMITED
07063986
PILO LIMITED Shareholders
The sole shareholder of Pilo Limited is Solomon Unsdorfer & Joanna Sigalov.
solomon unsdorfer & joanna sigalov
100%
pilo limited directors
Pilo Limited currently has 2 directors.
The longest serving directors include
Mr Solomon Unsdorfer (Mar 2011) and
Mrs Joanna Sigalov (Sep 2020).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023
net assets
359.5k
+0.56%
total assets
486.6k
+0.28%
cash
297.3k
-0.03%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
pilo limited company details
company number
07063986
Type
Private limited with Share Capital
industry
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
incorporation date
November 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
wilberforce house station road, london, NW4 4QE
Bank
-
Legal Advisor
-
pilo 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 pilo limited.
pilo 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 PILO LIMITED. This can take several minutes, an email will notify you when this has completed.
pilo limitedCompanies House Filings - See Documents
