authentic associates limited
authentic associates limited Company Information
Company Number
07689515
Registered Address
2 lakeview stables, lower st clere, kemsing, sevenoaks, kent, TN15 6NL
Industry
Management consultancy activities (other than financial management)
Telephone
-
Next Accounts Due
October 2024
Group Structure
View All
Shareholders
jane middleton 54.9%
graham knight-whiddett 35.3%
View Allauthentic associates limited Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC ASSOCIATES LIMITED at £31.3k based on a Turnover of £69.7k and 0.45x industry multiple (adjusted for size and gross margin).
authentic associates limited Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC ASSOCIATES LIMITED at £401 based on an EBITDA of £125 and a 3.19x industry multiple (adjusted for size and gross margin).
authentic associates limited Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC ASSOCIATES LIMITED at £284 based on Net Assets of £102 and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Authentic Associates Limited Overview
Authentic Associates Limited is a dissolved company that was located in sevenoaks, TN15 6NL with a Companies House number of 07689515. It operated in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 2011, it's largest shareholder was jane middleton with a 54.9% stake. The last turnover for Authentic Associates Limited was estimated at £69.7k.
Upgrade for unlimited company reports & a free credit check
Authentic Associates Limited Health Check
Pomanda's financial health check has awarded Authentic Associates Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £69.7k, make it smaller than the average company (£177.1k)
- Authentic Associates Limited
£177.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (5.1%)
- Authentic Associates Limited
5.1% - Industry AVG
Production
with a gross margin of 25.3%, this company has a higher cost of product (58.5%)
- Authentic Associates Limited
58.5% - Industry AVG
Profitability
an operating margin of 0.2% make it less profitable than the average company (9.5%)
- Authentic Associates Limited
9.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Authentic Associates Limited
4 - Industry AVG
Pay Structure
on an average salary of £39.5k, the company has an equivalent pay structure (£39.5k)
- Authentic Associates Limited
£39.5k - Industry AVG
Efficiency
resulting in sales per employee of £34.8k, this is less efficient (£109.6k)
- Authentic Associates Limited
£109.6k - Industry AVG
Debtor Days
it gets paid by customers after 109 days, this is later than average (72 days)
- Authentic Associates Limited
72 days - Industry AVG
Creditor Days
its suppliers are paid after 145 days, this is slower than average (34 days)
- Authentic Associates Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Authentic Associates Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Authentic Associates Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.5%, this is a higher level of debt than the average (56.4%)
99.5% - Authentic Associates Limited
56.4% - Industry AVG
AUTHENTIC ASSOCIATES LIMITED financials
Authentic Associates Limited's latest turnover from February 2020 is estimated at £69.7 thousand and the company has net assets of £102. According to their latest financial statements, Authentic Associates Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | ||||||||
| Tax | ||||||||
| Profit After Tax | ||||||||
| Dividends Paid | ||||||||
| Retained Profit | ||||||||
| Employee Costs | ||||||||
| Number Of Employees | 2 | 2 | 3 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 589 | 352 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 15,000 | 15,000 | 0 |
| Total Fixed Assets | 0 | 589 | 5,352 | 5,000 | 5,000 | 20,000 | 20,000 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 20,815 | 4,194 | 666 | 16,361 | 21,002 | 2,437 | 1 | 7,251 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 15,000 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 39,646 | 27,221 | 15,957 | 21,721 | 29,166 | 16,919 | 35,005 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 20,815 | 43,840 | 42,887 | 32,318 | 42,723 | 31,603 | 16,920 | 42,256 |
| total assets | 20,815 | 44,429 | 48,239 | 37,318 | 47,723 | 51,603 | 36,920 | 42,256 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 20,713 | 0 | 400 | 0 | 0 | 45,197 | 29,644 | 40,042 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 43,308 | 39,906 | 31,217 | 41,370 | 0 | 0 | 0 |
| total current liabilities | 20,713 | 43,308 | 40,306 | 31,217 | 41,370 | 45,197 | 29,644 | 40,042 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 20,713 | 43,308 | 40,306 | 31,217 | 41,370 | 45,197 | 29,644 | 40,042 |
| net assets | 102 | 1,121 | 7,933 | 6,101 | 6,353 | 6,406 | 7,276 | 2,214 |
| total shareholders funds | 102 | 1,121 | 7,933 | 6,101 | 6,353 | 6,406 | 7,276 | 2,214 |
| Feb 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 589 | 351 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 20,815 | -11,472 | -695 | -4,641 | 3,565 | 2,436 | 7,750 | 7,251 |
| Creditors | 20,713 | -400 | 400 | 0 | -45,197 | 15,553 | -10,398 | 40,042 |
| Accruals and Deferred Income | 0 | 3,402 | 8,689 | -10,153 | 41,370 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | -5,000 | 0 | 0 | 0 | 0 | 5,000 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 12,425 | 11,264 | -5,764 | -7,445 | 12,247 | -18,086 | 35,005 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 12,425 | 11,264 | -5,764 | -7,445 | 12,247 | -18,086 | 35,005 |
authentic associates limited Credit Report and Business Information
Authentic Associates Limited Competitor Analysis
Perform a competitor analysis for authentic associates limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in TN15 area or any other competitors across 12 key performance metrics.
authentic associates limited Ownership
AUTHENTIC ASSOCIATES LIMITED group structure
Authentic Associates Limited has no subsidiary companies.
Ultimate parent company
AUTHENTIC ASSOCIATES LIMITED
07689515
authentic associates limited directors
Authentic Associates Limited currently has 3 directors. The longest serving directors include Ms Jane Middleton (Jul 2011) and Miss Fiona King (Nov 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Jane Middleton | United Kingdom | 64 years | Jul 2011 | - | Director |
| Miss Fiona King | England | 62 years | Nov 2011 | - | Director |
| Mr Graham Knight-Whiddett | United Kingdom | 61 years | Jan 2016 | - | Director |
P&L
February 2020turnover
69.7k
0%
operating profit
125.9
0%
gross margin
25.4%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2020net assets
102
0%
total assets
20.8k
0%
cash
0
0%
net assets
Total assets minus all liabilities
authentic associates limited company details
company number
07689515
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
July 2011
age
13
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
February 2020
address
2 lakeview stables, lower st clere, kemsing, sevenoaks, kent, TN15 6NL
accountant
LAKEVIEW SOUTHERN LIMITED
auditor
-
authentic associates 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 did not find charges/mortgages relating to authentic associates limited.
authentic associates limited Companies House Filings - See Documents
| date | description | view/download |
|---|
