Pomanda estimates the enterprise value of SCIENCE PRACTICE LTD at £166.7k based on a Turnover of £449.3k and 0.37x industry multiple (adjusted for size and gross margin).
science practice ltdEstimated Valuation
£231.2k
Pomanda estimates the enterprise value of SCIENCE PRACTICE LTD at £231.2k based on an EBITDA of £77.6k and a 2.98x industry multiple (adjusted for size and gross margin).
science practice ltdEstimated Valuation
£157.1k
Pomanda estimates the enterprise value of SCIENCE PRACTICE LTD at £157.1k based on Net Assets of £90k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Science Practice LtdOverview
Science Practice Ltd is a live company located in london, E2 8HD with a Companies House number of 07407806. It operates in the specialised design activities sector, SIC Code 74100. Founded in October 2010, it's largest shareholder is
james king
with a 100% stake. Science Practice Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£449.3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Science Practice Ltd a 3.5 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 Rating3.5out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £449.3k, make it larger than the average company (£194.4k)
£449.3k - Science Practice Ltd
£194.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (13.4%)
32% - Science Practice Ltd
13.4% - Industry AVG
Production
with a gross margin of 48.6%, this company has a comparable cost of product (48.6%)
48.6% - Science Practice Ltd
48.6% - Industry AVG
Profitability
an operating margin of 16.6% make it more profitable than the average company (8.8%)
16.6% - Science Practice Ltd
8.8% - Industry AVG
Employees
with 6 employees, this is above the industry average (2)
6 - Science Practice Ltd
2 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
£31.2k - Science Practice Ltd
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £74.9k, this is less efficient (£100k)
£74.9k - Science Practice Ltd
£100k - Industry AVG
Debtor Days
it gets paid by customers after 80 days, this is near the average (71 days)
80 days - Science Practice Ltd
71 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (39 days)
14 days - Science Practice Ltd
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Science Practice Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (25 weeks)
0 weeks - Science Practice Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.3%, this is a higher level of debt than the average (59.3%)
76.3% - Science Practice Ltd
59.3% - Industry AVG
SCIENCE PRACTICE LTD financials
EXPORT
Science Practice Ltd's latest turnover from March 2024 is estimated at £449.3 thousand and the company has net assets of £90 thousand. According to their latest financial statements, Science Practice Ltd has 6 employees and maintains cash reserves of £153 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Turnover
449,289
218,966
407,395
194,636
418,359
455,472
513,010
214,203
1,099,283
558,432
346,989
30,642
490,766
34,588
Other Income Or Grants
Cost Of Sales
231,176
122,526
189,673
96,471
183,671
199,059
216,837
86,295
448,211
216,885
123,344
9,729
198,175
14,782
Gross Profit
218,113
96,439
217,722
98,164
234,688
256,413
296,173
127,908
651,072
341,547
223,645
20,914
292,591
19,805
Admin Expenses
143,663
175,285
228,130
130,671
169,662
434,444
320,294
263,042
630,699
402,517
-369,422
113,140
136,770
16,528
Operating Profit
74,450
-78,846
-10,408
-32,507
65,026
-178,031
-24,121
-135,134
20,373
-60,970
593,067
-92,226
155,821
3,277
Interest Payable
7,403
4,327
3,555
3,020
1,925
842
Interest Receivable
1,006
1,201
580
73
9
180
200
90
889
1,859
1,110
248
185
1
Pre-Tax Profit
68,052
-81,972
-13,383
-35,454
63,110
-178,693
-23,921
-135,044
21,261
-59,111
594,177
-91,978
156,007
3,278
Tax
-17,013
-11,991
-4,252
-124,777
-37,442
-852
Profit After Tax
51,039
-81,972
-13,383
-35,454
51,119
-178,693
-23,921
-135,044
17,009
-59,111
469,400
-91,978
118,565
2,426
Dividends Paid
Retained Profit
51,039
-81,972
-13,383
-35,454
51,119
-178,693
-23,921
-135,044
17,009
-59,111
469,400
-91,978
118,565
2,426
Employee Costs
187,034
151,286
137,966
157,848
118,165
243,538
201,826
151,183
404,517
208,491
124,335
35,623
178,380
31,835
Number Of Employees
6
6
5
6
4
6
5
4
11
5
3
1
5
1
EBITDA*
77,558
-75,829
-7,693
-30,461
66,066
-175,042
-18,847
-128,472
27,296
-58,388
597,678
-90,522
156,596
3,555
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Tangible Assets
3,069
5,224
7,037
7,586
598
1,858
3,483
8,757
13,654
15,453
16,094
10,293
3,672
2,124
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,069
5,224
7,037
7,586
598
1,858
3,483
8,757
13,654
15,453
16,094
10,293
3,672
2,124
Stock & work in progress
Trade Debtors
99,059
18,000
107,136
19,200
100,506
98,816
112,908
27,636
187,360
96,655
58,801
4,261
75,738
5,345
Group Debtors
Misc Debtors
277,791
99,502
109,412
91,518
170,293
173,530
311,966
258,600
285,574
13,709
17,776
Cash
153
38,155
18,353
136,189
9,089
9,895
38,179
41,818
30,477
324,930
418,657
25,333
73,784
404
misc current assets
2,310
total current assets
377,003
155,657
234,901
246,907
279,888
282,241
463,053
330,364
503,411
435,294
495,234
29,594
149,522
5,749
total assets
380,072
160,881
241,938
254,493
280,486
284,099
466,536
339,121
517,065
450,747
511,328
39,887
153,194
7,873
Bank overdraft
21,187
11,343
9,646
16,353
27,331
24,953
Bank loan
Trade Creditors
9,315
14,772
16,747
7,476
7,530
26,267
497
491
160
11,444
12,914
10,873
32,202
5,446
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
188,324
65,889
58,435
51,862
65,015
76,057
138,067
17,362
60,593
total current liabilities
218,826
92,004
84,828
75,691
99,876
127,277
138,564
17,853
60,753
11,444
12,914
10,873
32,202
5,446
loans
70,476
28,607
34,837
44,483
10,837
hp & lease commitments
Accruals and Deferred Income
other liabilities
38,168
30,625
provisions
767
1,306
1,337
total long term liabilities
71,243
29,913
36,174
44,483
10,837
38,168
30,625
total liabilities
290,069
121,917
121,002
120,174
110,713
165,445
169,189
17,853
60,753
11,444
12,914
10,873
32,202
5,446
net assets
90,003
38,964
120,936
134,319
169,773
118,654
297,347
321,268
456,312
439,303
498,414
29,014
120,992
2,427
total shareholders funds
90,003
38,964
120,936
134,319
169,773
118,654
297,347
321,268
456,312
439,303
498,414
29,014
120,992
2,427
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Operating Activities
Operating Profit
74,450
-78,846
-10,408
-32,507
65,026
-178,031
-24,121
-135,134
20,373
-60,970
593,067
-92,226
155,821
3,277
Depreciation
3,108
3,017
2,715
2,046
1,040
2,989
5,274
6,662
6,923
2,582
4,611
1,704
775
278
Amortisation
Tax
-17,013
-11,991
-4,252
-124,777
-37,442
-852
Stock
Debtors
259,348
-99,046
105,830
-160,081
-1,547
-152,528
138,638
-186,698
362,570
33,787
72,316
-71,477
70,393
5,345
Creditors
-5,457
-1,975
9,271
-54
-18,737
25,770
6
331
-11,284
-1,470
2,041
-21,329
26,756
5,446
Accruals and Deferred Income
122,435
7,454
6,573
-13,153
-11,042
-62,010
120,705
-43,231
60,593
Deferred Taxes & Provisions
-539
-31
1,337
Cash flow from operations
-82,364
28,665
-96,342
116,413
25,843
-58,754
-36,774
15,326
-290,217
-93,645
402,626
-40,374
75,517
2,804
Investing Activities
capital expenditure
-953
-1,204
-2,166
-9,034
220
-1,364
-1,765
-5,124
-1,941
-10,412
-8,325
-2,323
-2,402
Change in Investments
cash flow from investments
-953
-1,204
-2,166
-9,034
220
-1,364
-1,765
-5,124
-1,941
-10,412
-8,325
-2,323
-2,402
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
41,869
-6,230
-9,646
33,646
10,837
Hire Purchase and Lease Commitments
other long term liabilities
-38,168
7,543
30,625
share issue
1
interest
-6,397
-3,126
-2,975
-2,947
-1,916
-662
200
90
889
1,859
1,110
248
185
1
cash flow from financing
35,472
-9,356
-12,621
30,699
-29,247
6,881
30,825
90
889
1,859
1,110
248
185
2
cash and cash equivalents
cash
-38,002
19,802
-117,836
127,100
-806
-28,284
-3,639
11,341
-294,453
-93,727
393,324
-48,451
73,380
404
overdraft
9,844
1,697
-6,707
-10,978
2,378
24,953
change in cash
-47,846
18,105
-111,129
138,078
-3,184
-53,237
-3,639
11,341
-294,453
-93,727
393,324
-48,451
73,380
404
science practice 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 science practice ltd. Get real-time insights into science practice ltd's credit score, group structure and payment trends.
Perform a competitor analysis for science practice ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in E 2 area or any other competitors across 12 key performance metrics.
science practice ltd Ownership
SCIENCE PRACTICE LTD group structure
Science Practice Ltd has no subsidiary companies.
Ultimate parent company
SCIENCE PRACTICE LTD
07407806
SCIENCE PRACTICE LTD Shareholders
The sole shareholder of Science Practice Ltd is James King.
james king
100%
science practice ltd directors
Science Practice Ltd currently has 1 director, Mr James King serving since Oct 2010.
unit 2.09 brickfields,, 37 cremer street, london, E2 8HD
Bank
-
Legal Advisor
-
science practice 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 found 1 charges/mortgages relating to science practice ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
science practice 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 SCIENCE PRACTICE LTD. This can take several minutes, an email will notify you when this has completed.
science practice ltdCompanies House Filings - See Documents
