Pomanda estimates the enterprise value of LONDON ACADEMY OF TRADING LTD at £263.5k based on a Turnover of £378.4k and 0.7x industry multiple (adjusted for size and gross margin).
london academy of trading ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LONDON ACADEMY OF TRADING LTD at £0 based on an EBITDA of £-273k and a 4.02x industry multiple (adjusted for size and gross margin).
london academy of trading ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LONDON ACADEMY OF TRADING LTD at £0 based on Net Assets of £-979.4k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
London Academy Of Trading LtdOverview
London Academy Of Trading Ltd is a live company located in london, EC1N 2HS with a Companies House number of 07470630. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in December 2010, it's largest shareholder is
aelt ltd
with a 100% stake. London Academy Of Trading Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£378.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded London Academy Of Trading 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
2 Regular
7 Weak
Size
annual sales of £378.4k, make it smaller than the average company (£503k)
£378.4k - London Academy Of Trading Ltd
£503k - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (4.5%)
-16% - London Academy Of Trading Ltd
4.5% - Industry AVG
Production
with a gross margin of 56%, this company has a comparable cost of product (56%)
56% - London Academy Of Trading Ltd
56% - Industry AVG
Profitability
an operating margin of -72.1% make it less profitable than the average company (5.2%)
-72.1% - London Academy Of Trading Ltd
5.2% - Industry AVG
Employees
with 6 employees, this is below the industry average (14)
6 - London Academy Of Trading Ltd
14 - Industry AVG
Pay Structure
on an average salary of £28.6k, the company has an equivalent pay structure (£28.6k)
£28.6k - London Academy Of Trading Ltd
£28.6k - Industry AVG
Efficiency
resulting in sales per employee of £63.1k, this is more efficient (£50.8k)
£63.1k - London Academy Of Trading Ltd
£50.8k - Industry AVG
Debtor Days
it gets paid by customers after 28 days, this is later than average (18 days)
28 days - London Academy Of Trading Ltd
18 days - Industry AVG
Creditor Days
its suppliers are paid after 88 days, this is slower than average (24 days)
88 days - London Academy Of Trading Ltd
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - London Academy Of Trading Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (112 weeks)
0 weeks - London Academy Of Trading Ltd
112 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2297.5%, this is a higher level of debt than the average (25.9%)
2297.5% - London Academy Of Trading Ltd
25.9% - Industry AVG
LONDON ACADEMY OF TRADING LTD financials
EXPORT
London Academy Of Trading Ltd's latest turnover from July 2023 is estimated at £378.4 thousand and the company has net assets of -£979.4 thousand. According to their latest financial statements, London Academy Of Trading Ltd has 6 employees and maintains cash reserves of £15.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Turnover
378,434
386,131
1,108,604
635,028
793,949
1,043,452
493,978
875,085
544,060
1,674,061
619,405
349,949
580,496
Other Income Or Grants
Cost Of Sales
166,369
168,249
534,506
307,763
408,366
545,410
253,345
431,030
278,185
909,664
327,107
177,196
297,311
Gross Profit
212,065
217,882
574,098
327,265
385,584
498,042
240,633
444,055
265,875
764,398
292,298
172,753
283,186
Admin Expenses
485,061
241,887
213,951
281,925
515,490
-53,486
527,440
863,098
312,032
1,137,005
376,750
280,035
251,194
Operating Profit
-272,996
-24,005
360,147
45,340
-129,906
551,528
-286,807
-419,043
-46,157
-372,607
-84,452
-107,282
31,992
Interest Payable
22,373
21,512
Interest Receivable
1,755
406
25
121
1,374
496
95
205
122
19
3
3
Pre-Tax Profit
-271,241
-23,599
360,172
45,462
-128,532
529,651
-308,224
-418,838
-46,035
-372,588
-84,450
-107,280
31,992
Tax
-68,433
-8,638
-100,634
-8,318
Profit After Tax
-271,241
-23,599
291,739
36,824
-128,532
429,017
-308,224
-418,838
-46,035
-372,588
-84,450
-107,280
23,674
Dividends Paid
Retained Profit
-271,241
-23,599
291,739
36,824
-128,532
429,017
-308,224
-418,838
-46,035
-372,588
-84,450
-107,280
23,674
Employee Costs
171,400
218,451
213,956
128,980
126,409
220,398
237,870
239,583
269,610
787,495
285,732
187,946
275,135
Number Of Employees
6
8
8
5
5
9
10
10
11
32
12
8
12
EBITDA*
-272,996
-24,005
360,147
45,584
-126,554
556,582
-278,641
-409,024
-42,544
-371,770
-83,719
-107,282
31,992
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Tangible Assets
244
3,596
8,650
16,816
26,521
30,134
2,198
2,931
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
244
3,596
8,650
16,816
26,521
30,134
2,198
2,931
Stock & work in progress
Trade Debtors
29,057
18,448
125,851
73,260
119,835
152,205
41,174
84,606
43,017
18,590
13,440
11,901
46,150
Group Debtors
Misc Debtors
494
5,401
1,696
5,916
Cash
15,513
54,671
10,368
38,855
203,919
162,610
35,762
40,442
41,360
7,580
1,001
misc current assets
total current assets
44,570
73,119
136,219
112,609
329,155
316,511
79,016
130,964
84,377
26,170
13,440
12,902
46,150
total assets
44,570
73,119
136,219
112,609
329,399
320,107
87,666
147,780
110,898
56,304
15,638
15,833
46,150
Bank overdraft
Bank loan
Trade Creditors
40,310
69,294
47,579
14,418
826
1,801
4,725
74,959
23,130
596,848
183,594
99,339
22,376
Group/Directors Accounts
593,006
450,590
428,905
706,687
981,985
853,312
424,917
270,980
other short term finances
688,396
hp & lease commitments
other current liabilities
390,687
261,427
344,328
367,836
359,744
349,618
653,321
403,367
total current liabilities
1,024,003
781,311
820,812
1,088,941
1,342,555
1,204,731
1,401,307
1,153,197
697,477
596,848
183,594
99,339
22,376
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,024,003
781,311
820,812
1,088,941
1,342,555
1,204,731
1,401,307
1,153,197
697,477
596,848
183,594
99,339
22,376
net assets
-979,433
-708,192
-684,593
-976,332
-1,013,156
-884,624
-1,313,641
-1,005,417
-586,579
-540,544
-167,956
-83,506
23,774
total shareholders funds
-979,433
-708,192
-684,593
-976,332
-1,013,156
-884,624
-1,313,641
-1,005,417
-586,579
-540,544
-167,956
-83,506
23,774
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Operating Activities
Operating Profit
-272,996
-24,005
360,147
45,340
-129,906
551,528
-286,807
-419,043
-46,157
-372,607
-84,452
-107,282
31,992
Depreciation
244
3,352
5,054
8,166
10,019
3,613
837
733
Amortisation
Tax
-68,433
-8,638
-100,634
-8,318
Stock
Debtors
10,609
-107,403
52,097
-51,482
-28,665
112,727
-49,348
47,505
24,427
5,150
1,539
-34,249
46,150
Creditors
-28,984
21,715
33,161
13,592
-975
-2,924
-70,234
51,829
-573,718
413,254
84,255
76,963
22,376
Accruals and Deferred Income
129,260
-82,901
-23,508
8,092
10,126
349,618
-653,321
249,954
403,367
Deferred Taxes & Provisions
Cash flow from operations
-183,329
22,212
249,270
110,112
-88,738
689,915
-952,848
-154,746
-237,322
36,334
-1,003
3,930
-100
Investing Activities
capital expenditure
-314
-28,773
-2,931
Change in Investments
cash flow from investments
-314
-28,773
-2,931
Financing Activities
Bank loans
Group/Directors Accounts
142,416
21,685
-277,782
-275,298
128,673
853,312
-424,917
153,937
270,980
Other Short Term Loans
-688,396
688,396
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
1,755
406
25
121
1,374
-21,877
-21,417
205
122
19
3
3
cash flow from financing
144,171
22,091
-277,757
-275,177
130,047
143,039
242,062
154,142
271,102
19
3
3
100
cash and cash equivalents
cash
-39,158
44,303
-28,487
-165,064
41,309
126,848
-4,680
-918
33,780
7,580
-1,001
1,001
overdraft
change in cash
-39,158
44,303
-28,487
-165,064
41,309
126,848
-4,680
-918
33,780
7,580
-1,001
1,001
london academy of trading 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 london academy of trading ltd. Get real-time insights into london academy of trading ltd's credit score, group structure and payment trends.
Perform a competitor analysis for london academy of trading ltd by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in EC1N area or any other competitors across 12 key performance metrics.
london academy of trading ltd Ownership
LONDON ACADEMY OF TRADING LTD group structure
London Academy Of Trading Ltd has no subsidiary companies.
The sole shareholder of London Academy Of Trading Ltd is Aelt Ltd.
aelt ltd
100%
london academy of trading ltd directors
London Academy Of Trading Ltd currently has 3 directors.
The longest serving directors include
Mr John Devonshire (Jun 2014) and
Mr Evgene Groysman (Jun 2024).
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 london academy of trading ltd.
london academy of trading 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 LONDON ACADEMY OF TRADING LTD. This can take several minutes, an email will notify you when this has completed.
london academy of trading ltdCompanies House Filings - See Documents
