Pomanda estimates the enterprise value of AK 10 LTD at £56.1k based on a Turnover of £116.9k and 0.48x industry multiple (adjusted for size and gross margin).
ak 10 ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of AK 10 LTD at £0 based on an EBITDA of £-18.1k and a 4.14x industry multiple (adjusted for size and gross margin).
ak 10 ltdEstimated Valuation
£60.7k
Pomanda estimates the enterprise value of AK 10 LTD at £60.7k based on Net Assets of £23.2k and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ak 10 LtdOverview
Ak 10 Ltd is a live company located in reading, RG4 7DH with a Companies House number of 07607292. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in April 2011, it's largest shareholder is
l.m. leong
with a 50% stake. Ak 10 Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£116.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Ak 10 Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £116.9k, make it smaller than the average company (£433.3k)
£116.9k - Ak 10 Ltd
£433.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 41%, show it is growing at a faster rate (10.6%)
41% - Ak 10 Ltd
10.6% - Industry AVG
Production
with a gross margin of 58%, this company has a comparable cost of product (58%)
58% - Ak 10 Ltd
58% - Industry AVG
Profitability
an operating margin of -19% make it less profitable than the average company (8.5%)
-19% - Ak 10 Ltd
8.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Ak 10 Ltd
5 - Industry AVG
Pay Structure
on an average salary of £49k, the company has an equivalent pay structure (£49k)
£49k - Ak 10 Ltd
£49k - Industry AVG
Efficiency
resulting in sales per employee of £116.9k, this is equally as efficient (£116.9k)
£116.9k - Ak 10 Ltd
£116.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Ak 10 Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Ak 10 Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ak 10 Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 309 weeks, this is more cash available to meet short term requirements (27 weeks)
309 weeks - Ak 10 Ltd
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.4%, this is a lower level of debt than the average (52.9%)
7.4% - Ak 10 Ltd
52.9% - Industry AVG
AK 10 LTD financials
EXPORT
Ak 10 Ltd's latest turnover from March 2024 is estimated at £116.9 thousand and the company has net assets of £23.2 thousand. According to their latest financial statements, Ak 10 Ltd has 1 employee and maintains cash reserves of £11 thousand 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
Mar 2014
Mar 2013
Mar 2012
Turnover
116,919
117,872
108,670
42,118
109,594
121,124
294,017
325,561
378,685
4,862
37,689
43,325
96,200
Other Income Or Grants
Cost Of Sales
49,128
49,847
43,951
16,284
40,389
41,344
96,618
108,402
132,996
1,777
13,259
13,943
29,578
Gross Profit
67,790
68,024
64,718
25,834
69,206
79,779
197,398
217,159
245,690
3,084
24,431
29,382
66,622
Admin Expenses
90,022
87,625
88,827
40,740
75,537
38,331
196,705
218,935
250,549
14,471
34,728
-6,064
-23,330
Operating Profit
-22,232
-19,601
-24,109
-14,906
-6,331
41,448
693
-1,776
-4,859
-11,387
-10,297
35,446
89,952
Interest Payable
Interest Receivable
988
1,384
352
59
89
434
200
398
466
949
Pre-Tax Profit
-21,244
-18,217
-23,757
-14,847
-6,242
41,883
693
-1,776
-4,659
-10,989
-9,831
36,395
89,952
Tax
-7,958
-132
-7,279
-17,991
Profit After Tax
-21,244
-18,217
-23,757
-14,847
-6,242
33,925
561
-1,776
-4,659
-10,989
-9,831
29,116
71,961
Dividends Paid
755
Retained Profit
-21,244
-18,217
-23,757
-14,847
-6,242
33,925
561
-1,776
-4,659
-10,989
-9,831
28,361
71,961
Employee Costs
49,048
45,952
45,307
41,925
41,748
50,295
138,656
143,816
196,581
49,498
50,598
50,495
49,188
Number Of Employees
1
1
1
1
1
1
3
3
4
1
1
1
1
EBITDA*
-18,083
-14,097
-16,933
-5,373
7,400
41,448
693
-1,776
-4,859
-11,159
-9,917
35,953
90,238
* 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
Mar 2014
Mar 2013
Mar 2012
Tangible Assets
12,802
16,951
21,957
29,133
37,487
1,120
1,400
584
730
912
1,140
1,520
1,144
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
12,802
16,951
21,957
29,133
37,487
1,120
1,400
584
730
912
1,140
1,520
1,144
Stock & work in progress
Trade Debtors
2,000
75,873
73,803
76,693
6,902
Group Debtors
Misc Debtors
1,287
3,838
3,801
2,083
3,663
5,000
Cash
11,011
26,630
38,499
55,257
61,949
115,821
80,080
78,922
107,467
100,011
misc current assets
total current assets
12,298
30,468
42,300
59,340
65,612
115,821
75,873
73,803
76,693
80,080
90,824
107,467
100,011
total assets
25,100
47,419
64,257
88,473
103,099
116,941
77,273
74,387
77,423
80,992
91,964
108,987
101,155
Bank overdraft
Bank loan
Trade Creditors
3,645
1,320
2,580
1,260
1,243
Group/Directors Accounts
42
247
208
627
406
622
other short term finances
hp & lease commitments
other current liabilities
1,810
2,680
1,340
1,380
1,380
8,764
8,359
28,963
total current liabilities
1,852
2,927
1,548
2,007
1,786
9,386
3,645
1,320
2,580
1,260
1,243
8,359
28,963
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
228
228
304
229
total long term liabilities
228
228
304
229
total liabilities
1,852
2,927
1,548
2,007
1,786
9,386
3,645
1,320
2,580
1,488
1,471
8,663
29,192
net assets
23,248
44,492
62,709
86,466
101,313
107,555
73,628
73,067
74,843
79,504
90,493
100,324
71,963
total shareholders funds
23,248
44,492
62,709
86,466
101,313
107,555
73,628
73,067
74,843
79,504
90,493
100,324
71,963
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Operating Activities
Operating Profit
-22,232
-19,601
-24,109
-14,906
-6,331
41,448
693
-1,776
-4,859
-11,387
-10,297
35,446
89,952
Depreciation
4,149
5,504
7,176
9,533
13,731
228
380
507
286
Amortisation
Tax
-7,958
-132
-7,279
-17,991
Stock
Debtors
-2,551
37
-282
420
3,663
-75,873
2,070
-2,890
76,693
-11,902
11,902
Creditors
-3,645
2,325
-1,260
1,320
17
1,243
Accruals and Deferred Income
-870
1,340
-40
-7,384
8,764
-8,359
-20,604
28,963
Deferred Taxes & Provisions
-228
-76
75
229
Cash flow from operations
-16,402
-12,794
-16,691
-5,793
-3,647
114,482
816
-146
-80,460
760
-29,011
8,145
101,439
Investing Activities
capital expenditure
-498
-1,179
-50,098
280
-816
146
182
-883
-1,430
Change in Investments
cash flow from investments
-498
-1,179
-50,098
280
-816
146
182
-883
-1,430
Financing Activities
Bank loans
Group/Directors Accounts
-205
39
-419
221
-216
622
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
-2
2
interest
988
1,384
352
59
89
434
200
398
466
949
cash flow from financing
783
1,423
-67
280
-127
1,058
198
398
466
949
2
cash and cash equivalents
cash
-15,619
-11,869
-16,758
-6,692
-53,872
115,821
-80,080
1,158
-28,545
7,456
100,011
overdraft
change in cash
-15,619
-11,869
-16,758
-6,692
-53,872
115,821
-80,080
1,158
-28,545
7,456
100,011
ak 10 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 ak 10 ltd. Get real-time insights into ak 10 ltd's credit score, group structure and payment trends.
Perform a competitor analysis for ak 10 ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in RG4 area or any other competitors across 12 key performance metrics.
ak 10 ltd Ownership
AK 10 LTD group structure
Ak 10 Ltd has no subsidiary companies.
Ultimate parent company
AK 10 LTD
07607292
AK 10 LTD Shareholders
The largest shareholders in Ak 10 Ltd include L.M. Leong and Aun Kok Than.
l.m. leong
50%
aun kok than
50%
ak 10 ltd directors
Ak 10 Ltd currently has 1 director, Mr Aun Than serving since Apr 2011.
70229 - Management consultancy activities (other than financial management)
incorporation date
April 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
ASSETS LIMITED
auditor
-
address
chiltern chambers, st peters avenue, reading, berkshire, RG4 7DH
Bank
-
Legal Advisor
-
ak 10 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 ak 10 ltd.
ak 10 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 AK 10 LTD. This can take several minutes, an email will notify you when this has completed.
