Pomanda estimates the enterprise value of STRATFORD SCHOOL ACADEMY at £12.7m based on a Turnover of £14.6m and 0.87x industry multiple (adjusted for size and gross margin).
stratford school academyEstimated Valuation
£252.4k
Pomanda estimates the enterprise value of STRATFORD SCHOOL ACADEMY at £252.4k based on an EBITDA of £43.7k and a 5.78x industry multiple (adjusted for size and gross margin).
stratford school academyEstimated Valuation
£56.4m
Pomanda estimates the enterprise value of STRATFORD SCHOOL ACADEMY at £56.4m based on Net Assets of £23.5m and 2.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Stratford School AcademyOverview
Stratford School Academy is a live company located in london, E7 9PR with a Companies House number of 07710532. It operates in the general secondary education sector, SIC Code 85310. Founded in July 2011, it's largest shareholder is
unknown.
Stratford School Academy is a established,
mid sized company, Pomanda has estimated its turnover at
£14.6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Stratford School Academy a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £14.6m, make it larger than the average company (£9.6m)
£14.6m - Stratford School Academy
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (7.4%)
6% - Stratford School Academy
7.4% - Industry AVG
Production
with a gross margin of 53%, this company has a comparable cost of product (53%)
53% - Stratford School Academy
53% - Industry AVG
Profitability
an operating margin of -5.4% make it less profitable than the average company (6%)
-5.4% - Stratford School Academy
6% - Industry AVG
Employees
with 156 employees, this is similar to the industry average (153)
156 - Stratford School Academy
153 - Industry AVG
Pay Structure
on an average salary of £70.9k, the company has a higher pay structure (£43.2k)
£70.9k - Stratford School Academy
£43.2k - Industry AVG
Efficiency
resulting in sales per employee of £93.4k, this is more efficient (£62.2k)
£93.4k - Stratford School Academy
£62.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (0 days)
0 days - Stratford School Academy
0 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (22 days)
1 days - Stratford School Academy
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Stratford School Academy
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 208 weeks, this is more cash available to meet short term requirements (97 weeks)
208 weeks - Stratford School Academy
97 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.5%, this is a lower level of debt than the average (6.2%)
2.5% - Stratford School Academy
6.2% - Industry AVG
STRATFORD SCHOOL ACADEMY financials
EXPORT
Stratford School Academy's latest turnover from August 2024 is £14.6 million and the company has net assets of £23.5 million. According to their latest financial statements, Stratford School Academy has 156 employees and maintains cash reserves of £2.4 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Turnover
14,578,000
13,891,000
12,770,000
12,170,000
11,092,000
9,957,000
8,733,000
8,024,000
18,295,000
15,253,000
7,109,000
6,820,000
17,392,000
Other Income Or Grants
Cost Of Sales
6,849,927
6,827,623
6,608,256
6,406,658
5,881,832
5,126,336
4,473,058
4,067,312
9,407,450
8,062,048
3,807,093
3,367,278
8,579,130
Gross Profit
7,728,073
7,063,377
6,161,744
5,763,342
5,210,168
4,830,664
4,259,942
3,956,688
8,887,550
7,190,953
3,301,907
3,452,722
8,812,870
Admin Expenses
8,522,373
6,458,759
6,393,229
5,788,694
5,297,300
4,977,765
5,076,978
4,373,430
-3,515,520
-2,861,700
2,538,779
3,020,378
-4,738,714
Operating Profit
-794,300
604,618
-231,485
-25,352
-87,132
-147,101
-817,036
-416,742
12,403,070
10,052,653
763,128
432,344
13,551,584
Interest Payable
152,000
187,000
Interest Receivable
82,000
64,000
Pre-Tax Profit
-638,000
591,000
-180,000
-23,000
-85,000
-132,000
-806,000
-414,000
9,925,000
8,048,000
608,000
336,000
10,300,000
Tax
Profit After Tax
-638,000
591,000
-180,000
-23,000
-85,000
-132,000
-806,000
-414,000
9,925,000
8,048,000
608,000
336,000
10,300,000
Dividends Paid
Retained Profit
-638,000
591,000
-180,000
-23,000
-85,000
-132,000
-806,000
-414,000
9,925,000
8,048,000
608,000
336,000
10,300,000
Employee Costs
11,060,000
9,672,000
9,525,000
8,894,000
7,879,000
6,980,000
6,141,000
5,854,000
5,944,000
5,580,000
5,303,000
5,038,000
5,460,000
Number Of Employees
156
157
167
149
146
134
124
110
122
122
117
115
116
EBITDA*
43,700
1,268,618
396,515
604,648
524,868
502,899
-189,036
230,258
13,016,070
10,326,653
842,128
659,344
13,889,584
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Tangible Assets
21,120,000
20,265,000
20,291,000
20,669,000
21,050,000
21,014,000
21,521,000
21,954,000
22,423,000
11,782,000
3,670,000
7,218,000
9,884,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
21,120,000
20,265,000
20,291,000
20,669,000
21,050,000
21,014,000
21,521,000
21,954,000
22,423,000
11,782,000
3,670,000
7,218,000
9,884,000
Stock & work in progress
Trade Debtors
2,000
2,000
1,000
13,000
5,000
7,000
4,000
5,000
8,000
68,000
67,000
Group Debtors
117,000
Misc Debtors
500,000
567,000
584,000
319,000
294,000
346,000
364,000
282,000
249,000
133,000
273,000
129,000
91,000
Cash
2,444,000
3,808,000
3,178,000
2,706,000
1,999,000
2,265,000
1,762,000
1,181,000
1,013,000
1,531,000
1,408,000
1,189,000
419,000
misc current assets
total current assets
2,946,000
4,375,000
3,764,000
3,026,000
2,306,000
2,616,000
2,133,000
1,467,000
1,267,000
1,672,000
1,749,000
1,385,000
627,000
total assets
24,066,000
24,640,000
24,055,000
23,695,000
23,356,000
23,630,000
23,654,000
23,421,000
23,690,000
13,454,000
5,419,000
8,603,000
10,511,000
Bank overdraft
Bank loan
Trade Creditors
25,000
8,000
240,000
160,000
153,000
212,000
286,000
179,000
282,000
91,000
210,000
106,000
38,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
586,000
530,000
394,000
446,000
480,000
935,000
957,000
316,000
222,000
184,000
171,000
341,000
173,000
total current liabilities
611,000
538,000
634,000
606,000
633,000
1,147,000
1,243,000
495,000
504,000
275,000
381,000
447,000
211,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
2,758,000
1,911,000
1,712,000
568,000
975,000
2,511,000
1,577,000
1,537,000
1,501,000
1,460,000
total liabilities
611,000
538,000
634,000
3,364,000
2,544,000
2,859,000
1,811,000
1,470,000
3,015,000
1,852,000
1,918,000
1,948,000
1,671,000
net assets
23,455,000
24,102,000
23,421,000
20,331,000
20,812,000
20,771,000
21,843,000
21,951,000
20,675,000
11,602,000
3,501,000
6,655,000
8,840,000
total shareholders funds
23,455,000
24,102,000
23,421,000
20,331,000
20,812,000
20,771,000
21,843,000
21,951,000
20,675,000
11,602,000
3,501,000
6,655,000
8,840,000
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Operating Activities
Operating Profit
-794,300
604,618
-231,485
-25,352
-87,132
-147,101
-817,036
-416,742
12,403,070
10,052,653
763,128
432,344
13,551,584
Depreciation
838,000
664,000
628,000
630,000
612,000
650,000
628,000
647,000
613,000
274,000
79,000
227,000
338,000
Amortisation
Tax
Stock
Debtors
-65,000
-19,000
266,000
13,000
-44,000
-20,000
85,000
32,000
113,000
-200,000
145,000
-12,000
208,000
Creditors
17,000
-232,000
80,000
7,000
-59,000
-74,000
107,000
-103,000
191,000
-119,000
104,000
68,000
38,000
Accruals and Deferred Income
56,000
136,000
-52,000
-34,000
-455,000
-22,000
641,000
94,000
38,000
13,000
-170,000
168,000
173,000
Deferred Taxes & Provisions
Cash flow from operations
181,700
1,191,618
158,515
564,648
54,868
426,899
473,964
189,258
13,132,070
10,420,653
631,128
907,344
13,892,584
Investing Activities
capital expenditure
118,000
-6,000
16,000
Change in Investments
cash flow from investments
118,000
-6,000
16,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-9,000
90,000
3,270,000
-458,000
126,000
-940,000
698,000
1,690,000
-852,000
53,000
-3,762,000
-2,521,000
-1,460,000
interest
-70,000
-123,000
cash flow from financing
-9,000
90,000
3,270,000
-458,000
126,000
-940,000
698,000
1,690,000
-852,000
-17,000
-3,885,000
-2,521,000
-1,460,000
cash and cash equivalents
cash
-1,364,000
630,000
472,000
707,000
-266,000
503,000
581,000
168,000
-518,000
123,000
219,000
770,000
419,000
overdraft
change in cash
-1,364,000
630,000
472,000
707,000
-266,000
503,000
581,000
168,000
-518,000
123,000
219,000
770,000
419,000
stratford school academy 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 stratford school academy. Get real-time insights into stratford school academy's credit score, group structure and payment trends.
Perform a competitor analysis for stratford school academy by selecting its closest rivals, whether from the EDUCATION sector, other mid companies, companies in E 7 area or any other competitors across 12 key performance metrics.
stratford school academy Ownership
STRATFORD SCHOOL ACADEMY group structure
Stratford School Academy has no subsidiary companies.
Ultimate parent company
STRATFORD SCHOOL ACADEMY
07710532
STRATFORD SCHOOL ACADEMY Shareholders
The sole shareholder of Stratford School Academy is -.
-
-
stratford school academy directors
Stratford School Academy currently has 10 directors.
The longest serving directors include
Mr Idris Ibrahim (Sep 2011) and
Mr Jayadevan Pillai (Nov 2013).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85310 - General secondary education
incorporation date
July 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
August 2024
previous names
N/A
accountant
-
auditor
BUZZACOTT LLP
address
stratford school academy, upton lane, london, E7 9PR
Bank
BARCLAYS BANK PLC
Legal Advisor
STONE KING LLP
stratford school academy 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 stratford school academy.
stratford school academy 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 STRATFORD SCHOOL ACADEMY. This can take several minutes, an email will notify you when this has completed.
stratford school academyCompanies House Filings - See Documents
