Pomanda estimates the enterprise value of FKT LIMITED at £2.2m based on a Turnover of £929.4k and 2.37x industry multiple (adjusted for size and gross margin).
fkt limitedEstimated Valuation
£2.1m
Pomanda estimates the enterprise value of FKT LIMITED at £2.1m based on an EBITDA of £456.5k and a 4.63x industry multiple (adjusted for size and gross margin).
fkt limitedEstimated Valuation
£5.7m
Pomanda estimates the enterprise value of FKT LIMITED at £5.7m based on Net Assets of £3.3m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fkt LimitedOverview
Fkt Limited is a live company located in barton-upon-humber, DN18 5RL with a Companies House number of 07126451. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in January 2010, it's largest shareholder is
howden settlement
with a 100% stake. Fkt Limited is a established,
small sized company, Pomanda has estimated its turnover at
£929.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Fkt Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £929.4k, make it in line with the average company (£1.1m)
£929.4k - Fkt Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (3.6%)
-17% - Fkt Limited
3.6% - Industry AVG
Production
with a gross margin of 26.9%, this company has a higher cost of product (71%)
26.9% - Fkt Limited
71% - Industry AVG
Profitability
an operating margin of 49.1% make it more profitable than the average company (21.6%)
49.1% - Fkt Limited
21.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Fkt Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
£33.1k - Fkt Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £464.7k, this is more efficient (£202.7k)
£464.7k - Fkt Limited
£202.7k - Industry AVG
Debtor Days
it gets paid by customers after 124 days, this is later than average (33 days)
124 days - Fkt Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 125 days, this is slower than average (34 days)
125 days - Fkt Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fkt Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fkt Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.3%, this is a lower level of debt than the average (71.6%)
55.3% - Fkt Limited
71.6% - Industry AVG
FKT LIMITED financials
EXPORT
Fkt Limited's latest turnover from December 2023 is estimated at £929.4 thousand and the company has net assets of £3.3 million. According to their latest financial statements, Fkt Limited has 2 employees 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
929,423
1,449,791
906,801
1,627,671
1,225,578
731,943
1,013,443
3,777,460
1,124,675
503,571
286,170
Other Income Or Grants
Cost Of Sales
679,300
1,092,533
689,114
1,231,575
924,308
546,790
736,874
2,683,695
825,324
380,444
220,799
Gross Profit
250,124
357,259
217,687
396,097
301,271
185,153
276,569
1,093,765
299,351
123,127
65,371
Admin Expenses
-206,361
-88,982
-226,383
-50,512
-141,488
-174,554
-79,075
736,566
-56,690
-231,807
5,580
Operating Profit
456,485
446,241
444,070
446,609
442,759
359,707
355,644
357,199
356,041
354,934
59,791
Interest Payable
Interest Receivable
381
1,091
1,126
798
Pre-Tax Profit
456,485
446,241
444,070
446,609
442,759
359,707
355,644
357,580
357,133
356,061
60,588
Tax
-114,121
-84,786
-84,373
-84,856
-84,124
-68,344
-67,572
-71,516
-71,426
-74,773
-13,935
Profit After Tax
342,364
361,455
359,697
361,753
358,635
291,363
288,072
286,064
285,706
281,288
46,653
Dividends Paid
Retained Profit
342,364
361,455
359,697
361,753
358,635
291,363
288,072
286,064
285,706
281,288
46,653
Employee Costs
66,246
62,853
60,377
56,859
58,387
56,018
80,262
293,333
80,000
51,378
24,500
Number Of Employees
2
2
2
2
2
2
3
11
3
2
1
EBITDA*
456,485
446,241
444,070
446,609
442,759
359,707
355,644
357,199
356,041
354,934
59,791
* 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
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
Intangible Assets
Investments & Other
6,978,400
6,978,400
6,976,510
Debtors (Due After 1 year)
Total Fixed Assets
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,978,400
6,976,510
Stock & work in progress
Trade Debtors
317,438
556,819
342,701
560,912
371,148
226,340
240,197
864,018
256,489
107,494
62,525
Group Debtors
Misc Debtors
Cash
305,132
131,446
319,111
misc current assets
total current assets
317,438
556,819
342,701
560,912
371,148
226,340
240,197
864,018
561,621
238,940
381,636
total assets
7,295,838
7,535,219
7,321,101
7,539,312
7,349,548
7,204,740
7,218,597
7,842,418
7,540,021
7,217,340
7,358,146
Bank overdraft
Bank loan
Trade Creditors
232,788
214,533
211,870
189,778
211,767
125,594
130,814
142,707
126,373
89,398
61,492
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
232,788
214,533
211,870
189,778
211,767
125,594
130,814
142,707
126,373
89,398
61,492
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,800,000
4,400,000
4,550,000
5,150,000
5,300,000
5,600,000
5,900,000
6,800,000
6,800,000
6,800,000
7,250,000
provisions
total long term liabilities
3,800,000
4,400,000
4,550,000
5,150,000
5,300,000
5,600,000
5,900,000
6,800,000
6,800,000
6,800,000
7,250,000
total liabilities
4,032,788
4,614,533
4,761,870
5,339,778
5,511,767
5,725,594
6,030,814
6,942,707
6,926,373
6,889,398
7,311,492
net assets
3,263,050
2,920,686
2,559,231
2,199,534
1,837,781
1,479,146
1,187,783
899,711
613,648
327,942
46,654
total shareholders funds
3,263,050
2,920,686
2,559,231
2,199,534
1,837,781
1,479,146
1,187,783
899,711
613,648
327,942
46,654
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
456,485
446,241
444,070
446,609
442,759
359,707
355,644
357,199
356,041
354,934
59,791
Depreciation
Amortisation
Tax
-114,121
-84,786
-84,373
-84,856
-84,124
-68,344
-67,572
-71,516
-71,426
-74,773
-13,935
Stock
Debtors
-239,381
214,118
-218,211
189,764
144,808
-13,857
-623,821
607,529
148,995
44,969
62,525
Creditors
18,255
2,663
22,092
-21,989
86,173
-5,220
-11,893
16,334
36,975
27,906
61,492
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
600,000
150,000
600,000
150,000
300,000
300,000
900,000
-305,512
172,595
263,098
44,823
Investing Activities
capital expenditure
-6,978,400
Change in Investments
-6,978,400
1,890
6,976,510
cash flow from investments
-1,890
-6,976,510
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-600,000
-150,000
-600,000
-150,000
-300,000
-300,000
-900,000
-450,000
7,250,000
share issue
-1
1
interest
381
1,091
1,126
798
cash flow from financing
-600,000
-150,000
-600,000
-150,000
-300,000
-300,000
-900,000
380
1,091
-448,874
7,250,799
cash and cash equivalents
cash
-305,132
173,686
-187,665
319,111
overdraft
change in cash
-305,132
173,686
-187,665
319,111
fkt 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 fkt limited. Get real-time insights into fkt limited's credit score, group structure and payment trends.
Perform a competitor analysis for fkt limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in DN18 area or any other competitors across 12 key performance metrics.
fkt limited Ownership
FKT LIMITED group structure
Fkt Limited has no subsidiary companies.
Ultimate parent company
FKT LIMITED
07126451
FKT LIMITED Shareholders
The sole shareholder of Fkt Limited is Howden Settlement.
howden settlement
100%
fkt limited directors
Fkt Limited currently has 2 directors.
The longest serving directors include
Mr Mark Pullan (Jan 2010) and
Miss Jane Oldfield (Jan 2010).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
January 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
BRADBURY & CO
auditor
-
address
the nest falkland way, barton-upon-humber, DN18 5RL
Bank
-
Legal Advisor
-
fkt 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 fkt limited.
fkt 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 FKT LIMITED. This can take several minutes, an email will notify you when this has completed.
fkt limitedCompanies House Filings - See Documents
