Pomanda estimates the enterprise value of FNFUK LTD at £387.1k based on a Turnover of £907.6k and 0.43x industry multiple (adjusted for size and gross margin).
fnfuk ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of FNFUK LTD at £0 based on an EBITDA of £-46.3k and a 3.27x industry multiple (adjusted for size and gross margin).
fnfuk ltdEstimated Valuation
£204.9k
Pomanda estimates the enterprise value of FNFUK LTD at £204.9k based on Net Assets of £78.9k and 2.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fnfuk LtdOverview
Fnfuk Ltd is a live company located in harrow, HA3 7NX with a Companies House number of 07339022. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in August 2010, it's largest shareholder is
fazuldeen mohamed fayik
with a 100% stake. Fnfuk Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£907.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Fnfuk Ltd a 2 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 Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £907.6k, make it smaller than the average company (£1.7m)
£907.6k - Fnfuk Ltd
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (6.9%)
-10% - Fnfuk Ltd
6.9% - Industry AVG
Production
with a gross margin of 14%, this company has a higher cost of product (26.7%)
14% - Fnfuk Ltd
26.7% - Industry AVG
Profitability
an operating margin of -5.1% make it less profitable than the average company (4.8%)
-5.1% - Fnfuk Ltd
4.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (10)
2 - Fnfuk Ltd
10 - Industry AVG
Pay Structure
on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)
£30.9k - Fnfuk Ltd
£30.9k - Industry AVG
Efficiency
resulting in sales per employee of £453.8k, this is more efficient (£273.2k)
£453.8k - Fnfuk Ltd
£273.2k - Industry AVG
Debtor Days
it gets paid by customers after 124 days, this is later than average (20 days)
124 days - Fnfuk Ltd
20 days - Industry AVG
Creditor Days
its suppliers are paid after 39 days, this is slower than average (27 days)
39 days - Fnfuk Ltd
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fnfuk Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fnfuk Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74.4%, this is a higher level of debt than the average (57.7%)
74.4% - Fnfuk Ltd
57.7% - Industry AVG
FNFUK LTD financials
EXPORT
Fnfuk Ltd's latest turnover from June 2023 is estimated at £907.6 thousand and the company has net assets of £78.9 thousand. According to their latest financial statements, Fnfuk Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Turnover
907,554
1,264,910
1,178,643
1,226,749
2,876,665
5,132,769
63,808
31,884
37,873
41,353
23,461
22,966
Other Income Or Grants
Cost Of Sales
780,563
1,096,519
1,035,037
1,065,289
2,494,881
4,439,901
54,910
27,060
32,519
35,120
19,972
19,478
Gross Profit
126,991
168,391
143,606
161,459
381,784
692,868
8,898
4,824
5,354
6,234
3,489
3,488
Admin Expenses
173,246
147,974
146,695
175,575
340,786
582,333
1,912
1,820
5,647
7,271
7,431
3,499
-793
Operating Profit
-46,255
20,417
-3,089
-14,116
40,998
110,535
6,986
-1,820
-823
-1,917
-1,197
-10
4,281
Interest Payable
Interest Receivable
3
7
9
10
5
Pre-Tax Profit
-46,255
20,417
-3,089
-14,116
40,998
110,535
6,986
-1,820
-820
-1,910
-1,188
4,286
Tax
-3,879
-7,790
-21,002
-1,327
-1,114
Profit After Tax
-46,255
16,538
-3,089
-14,116
33,208
89,533
5,659
-1,820
-820
-1,910
-1,188
3,172
Dividends Paid
Retained Profit
-46,255
16,538
-3,089
-14,116
33,208
89,533
5,659
-1,820
-820
-1,910
-1,188
3,172
Employee Costs
61,874
60,415
56,983
27,856
27,940
492,618
26,657
26,357
25,881
25,790
25,494
25,144
Number Of Employees
2
2
2
1
1
18
1
1
1
1
1
1
EBITDA*
-46,255
20,417
-3,089
-14,116
40,998
110,535
6,986
-1,820
-823
-1,917
-1,197
-10
4,281
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Tangible Assets
553
Intangible Assets
Investments & Other
4,301
Debtors (Due After 1 year)
Total Fixed Assets
553
4,301
Stock & work in progress
Trade Debtors
308,502
421,102
401,352
381,352
812,878
932,877
10,745
4,201
4,896
5,566
3,446
3,446
Group Debtors
Misc Debtors
Cash
156
976
1,692
2,007
2,007
misc current assets
total current assets
308,502
421,102
401,352
381,352
812,878
932,877
10,745
4,357
5,872
7,258
5,453
5,453
total assets
308,502
421,102
401,905
381,352
812,878
932,877
10,745
4,301
4,357
5,872
7,258
5,453
5,453
Bank overdraft
Bank loan
Trade Creditors
84,878
177,912
168,538
169,634
687,044
593,646
7,651
5,102
5,797
5,273
2,280
2,280
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
84,878
177,912
168,538
169,634
687,044
593,646
7,651
5,102
5,797
5,273
2,280
2,280
loans
hp & lease commitments
Accruals and Deferred Income
246,605
other liabilities
144,712
118,023
124,738
100,000
6,866
provisions
total long term liabilities
144,712
118,023
124,738
100,000
246,605
6,866
total liabilities
229,590
295,935
293,276
269,634
687,044
840,251
7,651
6,866
5,102
5,797
5,273
2,280
2,280
net assets
78,912
125,167
108,629
111,718
125,834
92,626
3,094
-2,565
-745
75
1,985
3,173
3,173
total shareholders funds
78,912
125,167
108,629
111,718
125,834
92,626
3,094
-2,565
-745
75
1,985
3,173
3,173
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Operating Activities
Operating Profit
-46,255
20,417
-3,089
-14,116
40,998
110,535
6,986
-1,820
-823
-1,917
-1,197
-10
4,281
Depreciation
Amortisation
Tax
-3,879
-7,790
-21,002
-1,327
-1,114
Stock
Debtors
-112,600
19,750
20,000
-431,526
-119,999
922,132
10,745
-4,201
-695
-670
2,120
3,446
Creditors
-93,034
9,374
-1,096
-517,410
93,398
585,995
7,651
-5,102
-695
524
2,993
2,280
Accruals and Deferred Income
-246,605
246,605
Deferred Taxes & Provisions
Cash flow from operations
-26,689
6,162
-24,185
-100,000
1
2,565
-2,721
-823
-723
-324
-10
2,001
Investing Activities
capital expenditure
553
-553
Change in Investments
-4,301
4,301
cash flow from investments
553
-553
4,301
-4,301
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
26,689
-6,715
24,738
100,000
-6,866
6,866
share issue
-1
1
interest
3
7
9
10
5
cash flow from financing
26,689
-6,715
24,738
100,000
-1
-6,866
6,866
3
7
9
10
6
cash and cash equivalents
cash
-156
-820
-716
-315
2,007
overdraft
change in cash
-156
-820
-716
-315
2,007
fnfuk 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 fnfuk ltd. Get real-time insights into fnfuk ltd's credit score, group structure and payment trends.
Perform a competitor analysis for fnfuk ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in HA3 area or any other competitors across 12 key performance metrics.
fnfuk ltd Ownership
FNFUK LTD group structure
Fnfuk Ltd has no subsidiary companies.
Ultimate parent company
FNFUK LTD
07339022
FNFUK LTD Shareholders
The sole shareholder of Fnfuk Ltd is Fazuldeen Mohamed Fayik.
fazuldeen mohamed fayik
100%
fnfuk ltd directors
Fnfuk Ltd currently has 1 director, Fazuldeen Mohamed Fayik serving since Aug 2010.
45112 - Sale of used cars and light motor vehicles
incorporation date
August 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
3 sancroft road, harrow, HA3 7NX
Bank
-
Legal Advisor
-
fnfuk 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 fnfuk ltd.
fnfuk 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 FNFUK LTD. This can take several minutes, an email will notify you when this has completed.
