Pomanda estimates the enterprise value of A&K TRADERS (MCR) LTD at £257.8k based on a Turnover of £798k and 0.32x industry multiple (adjusted for size and gross margin).
a&k traders (mcr) ltdEstimated Valuation
£98.7k
Pomanda estimates the enterprise value of A&K TRADERS (MCR) LTD at £98.7k based on an EBITDA of £32.7k and a 3.02x industry multiple (adjusted for size and gross margin).
a&k traders (mcr) ltdEstimated Valuation
£253.7k
Pomanda estimates the enterprise value of A&K TRADERS (MCR) LTD at £253.7k based on Net Assets of £152.2k and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A&k Traders (mcr) LtdOverview
A&k Traders (mcr) Ltd is a live company located in manchester, M19 2BL with a Companies House number of 07633943. It operates in the construction of commercial buildings sector, SIC Code 41201. Founded in May 2011, it's largest shareholder is
khuram sajjad ali choudary
with a 100% stake. A&k Traders (mcr) Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£798k with
low
growth in recent years.
Pomanda's financial health check has awarded A&K Traders (Mcr) 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
3 Regular
7 Weak
Size
annual sales of £798k, make it smaller than the average company (£8m)
£798k - A&k Traders (mcr) Ltd
£8m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (9.2%)
2% - A&k Traders (mcr) Ltd
9.2% - Industry AVG
Production
with a gross margin of 23%, this company has a comparable cost of product (23%)
23% - A&k Traders (mcr) Ltd
23% - Industry AVG
Profitability
an operating margin of 3.9% make it as profitable than the average company (4.5%)
3.9% - A&k Traders (mcr) Ltd
4.5% - Industry AVG
Employees
with 5 employees, this is below the industry average (28)
5 - A&k Traders (mcr) Ltd
28 - Industry AVG
Pay Structure
on an average salary of £42.9k, the company has an equivalent pay structure (£42.9k)
£42.9k - A&k Traders (mcr) Ltd
£42.9k - Industry AVG
Efficiency
resulting in sales per employee of £159.6k, this is less efficient (£234.4k)
£159.6k - A&k Traders (mcr) Ltd
£234.4k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (36 days)
3 days - A&k Traders (mcr) Ltd
36 days - Industry AVG
Creditor Days
its suppliers are paid after 102 days, this is slower than average (38 days)
102 days - A&k Traders (mcr) Ltd
38 days - Industry AVG
Stock Days
it holds stock equivalent to 271 days, this is more than average (134 days)
271 days - A&k Traders (mcr) Ltd
134 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (18 weeks)
1 weeks - A&k Traders (mcr) Ltd
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.4%, this is a higher level of debt than the average (59.7%)
68.4% - A&k Traders (mcr) Ltd
59.7% - Industry AVG
A&K TRADERS (MCR) LTD financials
EXPORT
A&K Traders (Mcr) Ltd's latest turnover from May 2024 is estimated at £798 thousand and the company has net assets of £152.2 thousand. According to their latest financial statements, A&K Traders (Mcr) Ltd has 5 employees and maintains cash reserves of £7.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Turnover
797,986
633,625
666,146
744,055
1,036,549
1,708,369
1,601,472
1,663,546
1,023,094
630,578
514,958
702,232
470,423
Other Income Or Grants
Cost Of Sales
614,176
487,331
508,049
567,791
785,520
1,276,560
1,190,794
1,234,104
768,948
476,069
391,370
530,607
354,602
Gross Profit
183,810
146,294
158,097
176,264
251,029
431,809
410,678
429,442
254,146
154,508
123,588
171,625
115,821
Admin Expenses
152,672
118,672
134,160
134,360
218,168
426,634
399,843
425,677
250,321
152,251
121,670
155,332
111,563
Operating Profit
31,138
27,622
23,937
41,904
32,861
5,175
10,835
3,765
3,825
2,257
1,918
16,293
4,258
Interest Payable
4,202
4,493
3,343
1,525
Interest Receivable
253
62
93
20
11
7
40
38
25
28
15
Pre-Tax Profit
27,189
23,191
20,688
40,399
32,872
5,175
10,835
3,772
3,865
2,295
1,943
16,321
4,272
Tax
-6,797
-5,798
-3,931
-7,676
-6,246
-983
-2,059
-717
-773
-459
-408
-3,754
-1,025
Profit After Tax
20,392
17,393
16,757
32,723
26,626
4,192
8,776
3,055
3,092
1,836
1,535
12,567
3,247
Dividends Paid
Retained Profit
20,392
17,393
16,757
32,723
26,626
4,192
8,776
3,055
3,092
1,836
1,535
12,567
3,247
Employee Costs
214,353
209,634
204,100
221,466
187,598
152,691
329,961
337,852
209,500
134,158
96,712
124,747
92,200
Number Of Employees
5
5
5
6
5
4
9
10
6
4
3
4
3
EBITDA*
32,711
29,474
25,960
44,293
32,861
5,175
10,835
3,765
7,689
7,211
6,608
21,706
9,989
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Tangible Assets
9,262
10,835
11,772
13,795
16,184
18,735
17,730
20,671
23,214
27,078
29,958
34,231
32,478
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
9,262
10,835
11,772
13,795
16,184
18,735
17,730
20,671
23,214
27,078
29,958
34,231
32,478
Stock & work in progress
457,478
354,926
336,364
328,856
255,136
158,376
146,238
108,762
97,318
98,624
Trade Debtors
7,229
6,810
8,651
6,768
227,299
189,559
179,011
9,038
10,837
1,598
Group Debtors
Misc Debtors
Cash
7,726
1,912
843
17,848
21,844
5,450
10,715
4,561
5,380
5,807
misc current assets
total current assets
472,433
363,648
345,858
353,472
276,980
227,299
189,559
179,011
163,826
165,991
124,160
102,698
106,029
total assets
481,695
374,483
357,630
367,267
293,164
246,034
207,289
199,682
187,040
193,069
154,118
136,929
138,507
Bank overdraft
6,441
6,577
6,685
8,438
Bank loan
Trade Creditors
172,239
106,745
120,886
161,340
157,941
207,734
173,181
173,275
164,663
173,784
136,669
121,015
135,160
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
121,965
95,141
76,041
57,422
70,197
total current liabilities
300,645
208,463
203,612
227,200
228,138
207,734
173,181
173,275
164,663
173,784
136,669
121,015
135,160
loans
28,190
33,493
38,824
41,563
hp & lease commitments
Accruals and Deferred Income
1,075
other liabilities
provisions
669
728
788
855
total long term liabilities
28,859
34,221
39,612
42,418
1,075
total liabilities
329,504
242,684
243,224
269,618
228,138
207,734
173,181
174,350
164,663
173,784
136,669
121,015
135,160
net assets
152,191
131,799
114,406
97,649
65,026
38,300
34,108
25,332
22,377
19,285
17,449
15,914
3,347
total shareholders funds
152,191
131,799
114,406
97,649
65,026
38,300
34,108
25,332
22,377
19,285
17,449
15,914
3,347
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Operating Activities
Operating Profit
31,138
27,622
23,937
41,904
32,861
5,175
10,835
3,765
3,825
2,257
1,918
16,293
4,258
Depreciation
1,573
1,852
2,023
2,389
3,864
4,954
4,690
5,413
5,731
Amortisation
Tax
-6,797
-5,798
-3,931
-7,676
-6,246
-983
-2,059
-717
-773
-459
-408
-3,754
-1,025
Stock
102,552
18,562
7,508
73,720
255,136
-158,376
12,138
37,476
11,444
-1,306
98,624
Debtors
419
-1,841
1,883
6,768
-227,299
37,740
10,548
179,011
-9,038
-1,799
10,837
-1,598
1,598
Creditors
65,494
-14,141
-40,454
3,399
-49,793
34,553
-94
8,612
-9,121
37,115
15,654
-14,145
135,160
Accruals and Deferred Income
26,824
19,100
18,619
-12,775
70,197
-1,075
1,075
Deferred Taxes & Provisions
-59
-60
-67
855
Cash flow from operations
15,202
11,854
-9,264
-52,392
19,182
1,005
-2,941
-7,900
-5,305
8,190
-427
6,711
43,902
Investing Activities
capital expenditure
-915
2,551
-1,005
2,941
2,543
-2,074
-417
-7,166
-38,209
Change in Investments
cash flow from investments
-915
2,551
-1,005
2,941
2,543
-2,074
-417
-7,166
-38,209
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-5,303
-5,331
-2,739
41,563
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
-100
100
interest
-3,949
-4,431
-3,250
-1,505
11
7
40
38
25
28
15
cash flow from financing
-9,252
-9,762
-5,989
39,958
111
-93
40
38
25
28
115
cash and cash equivalents
cash
5,814
1,069
-17,005
-3,996
21,844
-5,450
-5,265
6,154
-819
-427
5,807
overdraft
-136
-108
-1,753
8,438
change in cash
5,950
1,177
-15,252
-12,434
21,844
-5,450
-5,265
6,154
-819
-427
5,807
a&k traders (mcr) 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 a&k traders (mcr) ltd. Get real-time insights into a&k traders (mcr) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for a&k traders (mcr) ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in M19 area or any other competitors across 12 key performance metrics.
a&k traders (mcr) ltd Ownership
A&K TRADERS (MCR) LTD group structure
A&K Traders (Mcr) Ltd has no subsidiary companies.
Ultimate parent company
A&K TRADERS (MCR) LTD
07633943
A&K TRADERS (MCR) LTD Shareholders
The sole shareholder of A&K Traders (Mcr) Ltd is Khuram Sajjad Ali Choudary.
khuram sajjad ali choudary
100%
a&k traders (mcr) ltd directors
A&K Traders (Mcr) Ltd currently has 3 directors.
The longest serving directors include
Mrs Ghazala Khuram (May 2011) and
Mr Khuram Chaudhary (May 2019).
47520 - Retail sale of hardware, paints and glass in specialised stores
41202 - Construction of domestic buildings
41201 - Construction of commercial buildings
incorporation date
May 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
334 slade lane, manchester, M19 2BL
Bank
-
Legal Advisor
-
a&k traders (mcr) 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 a&k traders (mcr) ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
a&k traders (mcr) 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 A&K TRADERS (MCR) LTD. This can take several minutes, an email will notify you when this has completed.
a&k traders (mcr) ltdCompanies House Filings - See Documents
