Pomanda estimates the enterprise value of ABSOLUTE ALIGNMENT LIMITED at £595.7k based on a Turnover of £2.1m and 0.28x industry multiple (adjusted for size and gross margin).
absolute alignment limitedEstimated Valuation
£449.2k
Pomanda estimates the enterprise value of ABSOLUTE ALIGNMENT LIMITED at £449.2k based on an EBITDA of £128.6k and a 3.49x industry multiple (adjusted for size and gross margin).
absolute alignment limitedEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of ABSOLUTE ALIGNMENT LIMITED at £1.1m based on Net Assets of £451.8k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Absolute Alignment LimitedOverview
Absolute Alignment Limited is a live company located in farnborough, GU14 7PP with a Companies House number of 07343140. It operates in the retail trade of motor vehicle parts and accessories sector, SIC Code 45320. Founded in August 2010, it's largest shareholder is
christopher dear
with a 100% stake. Absolute Alignment Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Absolute Alignment Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
2 Strong
8 Regular
2 Weak
Size
annual sales of £2.1m, make it in line with the average company (£2.5m)
£2.1m - Absolute Alignment Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (10.3%)
10% - Absolute Alignment Limited
10.3% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
26.9% - Absolute Alignment Limited
26.9% - Industry AVG
Profitability
an operating margin of 3.9% make it as profitable than the average company (4.6%)
3.9% - Absolute Alignment Limited
4.6% - Industry AVG
Employees
with 12 employees, this is below the industry average (32)
12 - Absolute Alignment Limited
32 - Industry AVG
Pay Structure
on an average salary of £31k, the company has an equivalent pay structure (£31k)
£31k - Absolute Alignment Limited
£31k - Industry AVG
Efficiency
resulting in sales per employee of £174.8k, this is equally as efficient (£174k)
£174.8k - Absolute Alignment Limited
£174k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is later than average (36 days)
52 days - Absolute Alignment Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 95 days, this is slower than average (48 days)
95 days - Absolute Alignment Limited
48 days - Industry AVG
Stock Days
it holds stock equivalent to 64 days, this is in line with average (62 days)
64 days - Absolute Alignment Limited
62 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 20 weeks, this is more cash available to meet short term requirements (12 weeks)
20 weeks - Absolute Alignment Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 62.4%, this is a similar level of debt than the average (68%)
62.4% - Absolute Alignment Limited
68% - Industry AVG
ABSOLUTE ALIGNMENT LIMITED financials
EXPORT
Absolute Alignment Limited's latest turnover from February 2024 is estimated at £2.1 million and the company has net assets of £451.8 thousand. According to their latest financial statements, Absolute Alignment Limited has 12 employees and maintains cash reserves of £233.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Aug 2012
Aug 2011
Turnover
2,097,932
1,679,196
1,457,124
1,578,420
1,494,142
1,054,642
784,061
797,215
242,737
425,363
Other Income Or Grants
Cost Of Sales
1,534,545
1,181,246
990,785
1,100,608
986,513
686,330
523,531
542,926
160,555
286,864
Gross Profit
563,387
497,950
466,340
477,812
507,629
368,312
260,530
254,289
82,183
138,499
Admin Expenses
481,487
403,843
392,469
331,477
354,607
346,028
274,825
233,739
74,912
142,716
Operating Profit
81,900
94,107
73,871
146,335
153,022
22,284
-14,295
20,550
7,271
-4,217
Interest Payable
19,026
18,644
8,033
1,648
152
86
Interest Receivable
16,913
14,379
1,715
315
1,224
280
28
28
Pre-Tax Profit
79,788
89,843
67,553
145,001
154,094
22,478
-14,295
20,550
7,299
-4,189
Tax
-19,947
-17,070
-12,835
-27,550
-29,278
-4,271
-4,110
-1,460
Profit After Tax
59,841
72,773
54,718
117,451
124,816
18,207
-14,295
16,440
5,839
-4,189
Dividends Paid
Retained Profit
59,841
72,773
54,718
117,451
124,816
18,207
-14,295
16,440
5,839
-4,189
Employee Costs
372,071
286,014
235,851
260,444
245,086
157,723
121,845
118,120
48,691
74,045
Number Of Employees
12
10
9
10
9
6
5
5
2
3
EBITDA*
128,575
134,312
106,431
165,986
160,705
22,284
-14,295
20,550
7,271
954
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Aug 2012
Aug 2011
Tangible Assets
369,616
354,981
367,312
95,844
59,256
12,369
17,011
22,779
22,724
9,956
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
369,616
354,981
367,312
95,844
59,256
12,369
17,011
22,779
22,724
9,956
Stock & work in progress
272,097
146,466
246,985
272,557
47,996
92,050
Trade Debtors
298,902
234,073
192,889
210,251
268,029
174,681
116,804
114,595
14,434
22,980
Group Debtors
Misc Debtors
28,573
22,783
15,816
48,352
19,484
4,789
8,004
18,454
Cash
233,620
410,688
308,274
377,891
251,700
74,665
11,293
misc current assets
3,073
5,650
2,916
total current assets
833,192
814,010
763,964
909,051
587,209
346,185
119,877
120,245
25,354
52,727
total assets
1,202,808
1,168,991
1,131,276
1,004,895
646,465
358,554
136,888
143,024
48,078
62,683
Bank overdraft
22,099
22,578
21,283
9,587
1,949
2,551
Bank loan
Trade Creditors
399,726
442,727
466,861
542,812
378,878
241,692
131,493
117,427
36,018
66,871
Group/Directors Accounts
560
161
40,717
34,060
56,168
other short term finances
hp & lease commitments
8,133
other current liabilities
159,584
133,941
126,983
87,648
74,416
27,808
total current liabilities
581,409
599,806
615,288
680,764
489,303
336,352
131,493
117,427
36,018
66,871
loans
138,346
155,209
173,800
42,500
hp & lease commitments
Accruals and Deferred Income
1,600
1,535
1,160
other liabilities
5,972
9,250
provisions
31,247
22,011
22,996
17,162
10,144
total long term liabilities
169,593
177,220
196,796
59,662
10,144
1,600
7,507
10,410
total liabilities
751,002
777,026
812,084
740,426
499,447
336,352
133,093
124,934
46,428
66,871
net assets
451,806
391,965
319,192
264,469
147,018
22,202
3,795
18,090
1,650
-4,188
total shareholders funds
451,806
391,965
319,192
264,469
147,018
22,202
3,795
18,090
1,650
-4,188
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Aug 2012
Aug 2011
Operating Activities
Operating Profit
81,900
94,107
73,871
146,335
153,022
22,284
-14,295
20,550
7,271
-4,217
Depreciation
46,675
40,205
32,560
19,651
7,683
5,171
Amortisation
Tax
-19,947
-17,070
-12,835
-27,550
-29,278
-4,271
-4,110
-1,460
Stock
125,631
-100,519
-25,572
224,561
-44,054
92,050
Debtors
70,619
48,151
-49,898
-28,910
108,043
62,666
2,209
92,157
-18,996
41,434
Creditors
-43,001
-24,134
-75,951
163,934
137,186
110,199
14,066
81,409
-30,853
66,871
Accruals and Deferred Income
25,643
6,958
39,335
13,232
46,608
26,208
65
375
1,160
Deferred Taxes & Provisions
9,236
-985
5,834
7,018
10,144
Cash flow from operations
-95,744
151,449
138,284
126,969
261,376
-296
-2,373
6,067
-4,886
26,391
Investing Activities
capital expenditure
-61,310
-27,874
-304,028
-56,239
-54,570
4,642
5,768
-55
-12,768
-15,127
Change in Investments
cash flow from investments
-61,310
-27,874
-304,028
-56,239
-54,570
4,642
5,768
-55
-12,768
-15,127
Financing Activities
Bank loans
Group/Directors Accounts
-560
399
-40,556
6,657
-22,108
56,168
Other Short Term Loans
Long term loans
-16,863
-18,591
131,300
42,500
Hire Purchase and Lease Commitments
-8,133
8,133
other long term liabilities
-5,972
-3,278
9,250
share issue
5
200
-1
1
interest
-2,113
-4,265
-6,318
-1,333
1,072
194
28
28
cash flow from financing
-19,536
-22,457
84,431
47,824
-29,169
64,695
-5,972
-3,278
9,277
29
cash and cash equivalents
cash
-177,068
102,414
-69,617
126,191
177,035
74,665
-11,293
11,293
overdraft
-479
1,295
11,696
7,638
-602
2,551
change in cash
-176,589
101,119
-81,313
118,553
177,637
72,114
-11,293
11,293
absolute alignment 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 absolute alignment limited. Get real-time insights into absolute alignment limited's credit score, group structure and payment trends.
Perform a competitor analysis for absolute alignment limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in GU14 area or any other competitors across 12 key performance metrics.
absolute alignment limited Ownership
ABSOLUTE ALIGNMENT LIMITED group structure
Absolute Alignment Limited has no subsidiary companies.
Ultimate parent company
ABSOLUTE ALIGNMENT LIMITED
07343140
ABSOLUTE ALIGNMENT LIMITED Shareholders
The sole shareholder of Absolute Alignment Limited is Christopher Dear.
christopher dear
100%
absolute alignment limited directors
Absolute Alignment Limited currently has 1 director, Mr Christopher Dear serving since Aug 2010.
45320 - Retail trade of motor vehicle parts and accessories
incorporation date
August 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
February 2024
previous names
N/A
accountant
JAYS ACCOUNTANTS & TAX ADVISORS LLP
auditor
-
address
the old coach house, 83a victoria road, farnborough, hampshire, GU14 7PP
Bank
-
Legal Advisor
-
absolute alignment 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 found 2 charges/mortgages relating to absolute alignment limited. Currently there are 2 open charges and 0 have been satisfied in the past.
absolute alignment 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 ABSOLUTE ALIGNMENT LIMITED. This can take several minutes, an email will notify you when this has completed.
absolute alignment limitedCompanies House Filings - See Documents
