Pomanda estimates the enterprise value of KEW SOLAR LTD at £62.1k based on a Turnover of £227.9k and 0.27x industry multiple (adjusted for size and gross margin).
kew solar ltdEstimated Valuation
£40.6k
Pomanda estimates the enterprise value of KEW SOLAR LTD at £40.6k based on an EBITDA of £14k and a 2.9x industry multiple (adjusted for size and gross margin).
kew solar ltdEstimated Valuation
£130.1k
Pomanda estimates the enterprise value of KEW SOLAR LTD at £130.1k based on Net Assets of £68.5k and 1.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kew Solar LtdOverview
Kew Solar Ltd is a live company located in wembley, HA9 7ND with a Companies House number of 07215508. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in April 2010, it's largest shareholder is
st john gilbert
with a 60% stake. Kew Solar Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£227.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Kew Solar Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
4 Regular
4 Weak
Size
annual sales of £227.9k, make it smaller than the average company (£5.2m)
£227.9k - Kew Solar Ltd
£5.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a similar rate (11.1%)
11% - Kew Solar Ltd
11.1% - Industry AVG
Production
with a gross margin of 14.8%, this company has a higher cost of product (26%)
14.8% - Kew Solar Ltd
26% - Industry AVG
Profitability
an operating margin of 6.2% make it as profitable than the average company (6.1%)
6.2% - Kew Solar Ltd
6.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (21)
1 - Kew Solar Ltd
21 - Industry AVG
Pay Structure
on an average salary of £43.6k, the company has an equivalent pay structure (£43.6k)
£43.6k - Kew Solar Ltd
£43.6k - Industry AVG
Efficiency
resulting in sales per employee of £227.9k, this is equally as efficient (£240.6k)
£227.9k - Kew Solar Ltd
£240.6k - Industry AVG
Debtor Days
it gets paid by customers after 135 days, this is later than average (51 days)
135 days - Kew Solar Ltd
51 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is slower than average (30 days)
36 days - Kew Solar Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Kew Solar Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Kew Solar Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.5%, this is a lower level of debt than the average (59.4%)
22.5% - Kew Solar Ltd
59.4% - Industry AVG
KEW SOLAR LTD financials
EXPORT
Kew Solar Ltd's latest turnover from March 2024 is estimated at £227.9 thousand and the company has net assets of £68.5 thousand. According to their latest financial statements, Kew Solar Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 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
Turnover
227,921
496,853
171,983
164,543
58,191
29,060
14,234
36,592
24,648
14,119
137,806
74,721
87,840
Other Income Or Grants
Cost Of Sales
194,119
430,560
147,718
138,025
48,616
24,902
12,087
30,784
20,784
12,137
118,474
63,680
75,158
Gross Profit
33,802
66,294
24,264
26,518
9,575
4,158
2,147
5,809
3,864
1,982
19,332
11,041
12,682
Admin Expenses
19,783
57,642
10,264
20,421
2,320
-4,925
-2,929
3,830
-10,773
2,532
9,355
3,284
22,032
Operating Profit
14,019
8,652
14,000
6,097
7,255
9,083
5,076
1,979
14,637
-550
9,977
7,757
-9,350
Interest Payable
44
44
Interest Receivable
4
43
35
21
19
3
25
38
16
Pre-Tax Profit
14,019
8,652
14,000
6,053
7,215
9,126
5,111
2,000
14,656
-547
10,001
7,795
-9,334
Tax
-3,505
-1,644
-2,660
-1,150
-1,371
-1,734
-971
-380
-2,931
-2,100
-1,793
Profit After Tax
10,514
7,008
11,340
4,903
5,844
7,392
4,140
1,620
11,725
-547
7,901
6,002
-9,334
Dividends Paid
Retained Profit
10,514
7,008
11,340
4,903
5,844
7,392
4,140
1,620
11,725
-547
7,901
6,002
-9,334
Employee Costs
43,581
42,790
43,400
40,360
79,826
43,912
43,703
42,143
39,611
36,400
38,499
36,467
36,008
Number Of Employees
1
1
1
1
2
1
1
1
1
1
1
1
1
EBITDA*
14,019
8,652
14,000
6,761
8,085
10,120
6,373
3,600
14,637
-550
9,977
7,757
-9,350
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 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
Tangible Assets
3,851
2,576
2,158
2,656
3,320
4,150
5,187
6,484
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,851
2,576
2,158
2,656
3,320
4,150
5,187
6,484
Stock & work in progress
8,350
3,350
1,500
5,600
15,750
18,750
29,500
1,850
Trade Debtors
84,580
155,767
65,274
39,165
1,633
11,633
5,506
5,306
7,354
2,354
32,354
24,344
26,093
Group Debtors
Misc Debtors
23,716
5,302
6,271
3,627
Cash
965
6,847
4,554
9,599
7,202
447
924
8,884
6,376
misc current assets
25
2,548
532
total current assets
84,580
155,767
65,274
39,190
37,212
27,132
17,831
24,664
30,306
21,551
62,778
35,078
32,469
total assets
88,431
158,343
67,432
41,846
40,532
31,282
23,018
31,148
30,306
21,551
62,778
35,078
32,469
Bank overdraft
1,457
Bank loan
Trade Creditors
19,360
99,786
15,698
1,814
1,518
1,263
1,920
2,050
1,040
41,720
14,348
13,741
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
521
6,819
total current liabilities
19,360
99,786
15,698
3,271
2,039
1,263
1,920
8,869
1,040
41,720
14,348
13,741
loans
hp & lease commitments
Accruals and Deferred Income
563
563
748
2,200
other liabilities
2,517
343
247
11,860
5,689
16,488
16,488
24,061
28,061
provisions
total long term liabilities
563
563
748
2,200
2,517
343
247
11,860
5,689
16,488
16,488
24,061
28,061
total liabilities
19,923
100,349
16,446
2,200
5,788
2,382
1,510
13,780
14,558
17,528
58,208
38,409
41,802
net assets
68,508
57,994
50,986
39,646
34,744
28,900
21,508
17,368
15,748
4,023
4,570
-3,331
-9,333
total shareholders funds
68,508
57,994
50,986
39,646
34,744
28,900
21,508
17,368
15,748
4,023
4,570
-3,331
-9,333
Mar 2024
Mar 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
Operating Activities
Operating Profit
14,019
8,652
14,000
6,097
7,255
9,083
5,076
1,979
14,637
-550
9,977
7,757
-9,350
Depreciation
664
830
1,037
1,297
1,621
Amortisation
Tax
-3,505
-1,644
-2,660
-1,150
-1,371
-1,734
-971
-380
-2,931
-2,100
-1,793
Stock
-8,350
5,000
1,850
-4,100
-10,150
-3,000
-10,750
27,650
1,850
Debtors
-71,187
90,493
26,109
13,816
8,414
5,158
2,844
1,579
5,000
-30,000
8,010
-1,749
26,093
Creditors
-80,426
84,088
15,698
-1,814
296
255
-657
-130
1,010
-40,680
27,372
607
13,741
Accruals and Deferred Income
-185
-1,452
2,200
-521
521
-6,819
6,819
Deferred Taxes & Provisions
Cash flow from operations
1,275
418
-523
531
-6,925
2,154
6,001
4,842
17,535
-480
-411
6,470
-21,702
Investing Activities
capital expenditure
-1,275
-418
498
-8,105
Change in Investments
cash flow from investments
-1,275
-418
498
-8,105
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-2,517
2,174
96
-11,613
6,171
-10,799
-7,573
-4,000
28,061
share issue
-1
1
interest
-44
-40
43
35
21
19
3
25
38
16
cash flow from financing
-2,562
2,134
139
-11,578
6,192
-10,780
3
-7,548
-3,962
28,078
cash and cash equivalents
cash
-965
-5,882
2,293
-5,045
2,397
6,755
-477
-7,960
2,508
6,376
overdraft
-1,457
1,457
change in cash
492
-7,339
2,293
-5,045
2,397
6,755
-477
-7,960
2,508
6,376
kew solar 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 kew solar ltd. Get real-time insights into kew solar ltd's credit score, group structure and payment trends.
Perform a competitor analysis for kew solar ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in HA9 area or any other competitors across 12 key performance metrics.
kew solar ltd Ownership
KEW SOLAR LTD group structure
Kew Solar Ltd has no subsidiary companies.
Ultimate parent company
KEW SOLAR LTD
07215508
KEW SOLAR LTD Shareholders
The largest shareholders in Kew Solar Ltd include St John Gilbert and Reginald Theophilus Johnson.
st john gilbert
60%
reginald theophilus johnson
30%
hanish kumar patel
10%
kew solar ltd directors
Kew Solar Ltd currently has 4 directors.
The longest serving directors include
St John Gilbert (Oct 2011) and
Mr Reginald Johnson (May 2022).
43999 - Specialised construction activities (other than scaffold erection) n.e.c.
46190 - Agents involved in the sale of a variety of goods
incorporation date
April 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
m b & associates ltd (October 2011)
capita grp ltd (July 2011)
accountant
-
auditor
-
address
unit g03 10 courtney road, courtney house, wembley, HA9 7ND
Bank
-
Legal Advisor
-
kew solar 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 kew solar ltd.
kew solar 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 KEW SOLAR LTD. This can take several minutes, an email will notify you when this has completed.
kew solar ltdCompanies House Filings - See Documents
