aston children's care ltd

Live EstablishedSmallDeclining

aston children's care ltd Company Information

Share ASTON CHILDREN'S CARE LTD

Company Number

07794603

Shareholders

aston children's care holdings limited

Group Structure

View All

Industry

Other residential care activities

 

Registered Address

147 stamford hill, london, N16 5LG

aston children's care ltd Estimated Valuation

£925.4k

Pomanda estimates the enterprise value of ASTON CHILDREN'S CARE LTD at £925.4k based on a Turnover of £1.5m and 0.63x industry multiple (adjusted for size and gross margin).

aston children's care ltd Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of ASTON CHILDREN'S CARE LTD at £1.3m based on an EBITDA of £242.7k and a 5.37x industry multiple (adjusted for size and gross margin).

aston children's care ltd Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of ASTON CHILDREN'S CARE LTD at £3.2m based on Net Assets of £1.2m and 2.66x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Aston Children's Care Ltd Overview

Aston Children's Care Ltd is a live company located in london, N16 5LG with a Companies House number of 07794603. It operates in the other residential care activities n.e.c. sector, SIC Code 87900. Founded in October 2011, it's largest shareholder is aston children's care holdings limited with a 100% stake. Aston Children's Care Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.5m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Aston Children's Care Ltd Health Check

Pomanda's financial health check has awarded Aston Children'S Care Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

1 Strong

positive_score

5 Regular

positive_score

5 Weak

size

Size

annual sales of £1.5m, make it smaller than the average company (£2.1m)

£1.5m - Aston Children's Care Ltd

£2.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (5.1%)

-27% - Aston Children's Care Ltd

5.1% - Industry AVG

production

Production

with a gross margin of 39.5%, this company has a comparable cost of product (39.5%)

39.5% - Aston Children's Care Ltd

39.5% - Industry AVG

profitability

Profitability

an operating margin of 13.5% make it more profitable than the average company (10.2%)

13.5% - Aston Children's Care Ltd

10.2% - Industry AVG

employees

Employees

with 42 employees, this is similar to the industry average (51)

42 - Aston Children's Care Ltd

51 - Industry AVG

paystructure

Pay Structure

on an average salary of £26.3k, the company has an equivalent pay structure (£26.3k)

£26.3k - Aston Children's Care Ltd

£26.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £34.7k, this is less efficient (£47k)

£34.7k - Aston Children's Care Ltd

£47k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 18 days, this is near the average (21 days)

18 days - Aston Children's Care Ltd

21 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 3 days, this is quicker than average (9 days)

3 days - Aston Children's Care Ltd

9 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Aston Children's Care Ltd

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (50 weeks)

1 weeks - Aston Children's Care Ltd

50 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 36.3%, this is a similar level of debt than the average (34.6%)

36.3% - Aston Children's Care Ltd

34.6% - Industry AVG

ASTON CHILDREN'S CARE LTD financials

EXPORTms excel logo

Aston Children'S Care Ltd's latest turnover from December 2023 is estimated at £1.5 million and the company has net assets of £1.2 million. According to their latest financial statements, Aston Children'S Care Ltd has 42 employees and maintains cash reserves of £21.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Turnover1,458,3235,093,6103,874,9903,753,6241,941,7296,563,8641,859,4861,563,1762,240,2682,752,0383,032,02974,077
Other Income Or Grants
Cost Of Sales882,4813,153,0682,476,6322,325,4621,196,3814,081,3341,125,956931,1811,374,6481,693,4451,867,57744,546
Gross Profit575,8421,940,5421,398,3581,428,161745,3492,482,530733,530631,995865,6201,058,5931,164,45229,531
Admin Expenses379,0801,901,603804,824827,610805,9692,571,354630,323368,185924,019969,5931,121,53049,266
Operating Profit196,76238,939593,534600,551-60,620-88,824103,207263,810-58,39989,00042,922-19,735
Interest Payable11,18022,05524,30926,63527,50219,09810,9725,873
Interest Receivable1,9531,574140103483634279216122115109
Pre-Tax Profit187,53518,459569,365574,019-87,639-107,28892,514258,153-58,27789,11542,932-19,726
Tax-46,884-3,507-108,179-109,064-17,578-51,630-18,714-9,874
Profit After Tax140,65114,952461,186464,955-87,639-107,28874,936206,522-58,27770,40133,058-19,726
Dividends Paid
Retained Profit140,65114,952461,186464,955-87,639-107,28874,936206,522-58,27770,40133,058-19,726
Employee Costs1,105,3702,628,9772,322,1871,743,3001,469,1251,158,6991,042,563754,4191,306,7311,619,7741,735,46458,104
Number Of Employees421109978695650386480883
EBITDA*242,69781,896640,485638,535-12,425-48,934132,300286,806-42,78195,65442,922-19,735

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Tangible Assets535,715838,466872,723914,809802,811638,204610,219388,350365,237337,704344,3588,358
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets535,715838,466872,723914,809802,811638,204610,219388,350365,237337,704344,3588,358
Stock & work in progress1,9502,3501,850800
Trade Debtors72,798563,981336,873444,021109,495310,773124,198118,77163,9993,400
Group Debtors989,254
Misc Debtors255,890640,647620,18950,65026,10050,30048,77252,455
Cash21,43352,95086,998192,43413,944114,85954,133169,0113,49045,3656613,446
misc current assets
total current assets1,339,3751,257,5781,044,060687,105149,539477,882229,453342,08768,28945,3656616,846
total assets1,875,0902,096,0441,916,7831,601,914952,3501,116,086839,672730,437433,526383,069345,01915,204
Bank overdraft8,38530
Bank loan55,339102,447121,887
Trade Creditors 8,3301,5223811,474619916,360184,060107,786137,5974,345
Group/Directors Accounts7,99760,089
other short term finances
hp & lease commitments
other current liabilities654,966826,301523,477539,540412,721263,414348,265236,412
total current liabilities663,296883,162626,305662,901421,725916,360356,262296,531184,060107,786137,5974,345
loans143,410233,461339,206403,813402,681163,179187,898
hp & lease commitments
Accruals and Deferred Income
other liabilities211,066183,909193,99030,485
provisions17,96316,29218,78922,76514,72519,08013,21713,93012,8447,541
total long term liabilities17,963159,702252,250361,971418,538176,396201,828223,910191,450193,99030,485
total liabilities681,2591,042,864878,5551,024,872840,263916,360532,658498,359407,970299,236331,58734,830
net assets1,193,8311,053,1801,038,228577,042112,087199,726307,014232,07825,55683,83313,432-19,626
total shareholders funds1,193,8311,053,1801,038,228577,042112,087199,726307,014232,07825,55683,83313,432-19,626
Dec 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Operating Activities
Operating Profit196,76238,939593,534600,551-60,620-88,824103,207263,810-58,39989,00042,922-19,735
Depreciation45,93542,95746,95137,98448,19539,89029,09322,99615,6186,654
Amortisation
Tax-46,884-3,507-108,179-109,064-17,578-51,630-18,714-9,874
Stock-1,950-4005001,050800
Debtors113,314247,566462,391359,076-225,478188,1031,744107,22763,999-3,4003,400
Creditors6,8081,141-1,093855-915,741916,360-184,06076,274-29,811133,2524,345
Accruals and Deferred Income-171,335302,824-16,063126,819149,307-84,851111,853236,412
Deferred Taxes & Provisions1,671-2,497-3,9768,040-4,3555,863-7131,0865,3037,541
Cash flow from operations-80,357132,29148,783306,109-555,786600,735223,618180,337-26,00354,670169,700-18,790
Investing Activities
capital expenditure256,816-8,700-4,865-149,982-212,802-67,875-250,962-46,109-43,151-336,000-8,358
Change in Investments
cash flow from investments256,816-8,700-4,865-149,982-212,802-67,875-250,962-46,109-43,151-336,000-8,358
Financing Activities
Bank loans-55,339-47,108-19,440121,887
Group/Directors Accounts-7,997-52,09260,089
Other Short Term Loans
Long term loans-143,410-90,051-105,745-64,6071,132239,502-24,719187,898
Hire Purchase and Lease Commitments
other long term liabilities-211,06627,157-10,081163,50530,485
share issue100
interest-9,227-20,481-24,169-26,532-27,019-18,464-10,693-5,657122115109
cash flow from financing-207,976-157,640-149,35430,748-25,887213,041-87,50431,26427,279-9,966163,51530,594
cash and cash equivalents
cash-31,517-34,048-105,436178,490-100,91560,726-114,878165,521-41,87544,704-2,7853,446
overdraft-8,3858,385-3030
change in cash-31,517-34,048-105,436186,875-109,30060,726-114,848165,491-41,87544,704-2,7853,446

aston children's care 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 aston children's care ltd. Get real-time insights into aston children's care ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Aston Children's Care Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for aston children's care ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in N16 area or any other competitors across 12 key performance metrics.

aston children's care ltd Ownership

ASTON CHILDREN'S CARE LTD group structure

Aston Children'S Care Ltd has no subsidiary companies.

Ultimate parent company

2 parents

ASTON CHILDREN'S CARE LTD

07794603

ASTON CHILDREN'S CARE LTD Shareholders

aston children's care holdings limited 100%

aston children's care ltd directors

Aston Children'S Care Ltd currently has 2 directors. The longest serving directors include Mr Nathan Schreiber (Jun 2023) and Mr Mayer Chersky (Jun 2023).

officercountryagestartendrole
Mr Nathan SchreiberEngland33 years Jun 2023- Director
Mr Mayer CherskyEngland35 years Jun 2023- Director

P&L

December 2023

turnover

1.5m

-71%

operating profit

196.8k

0%

gross margin

39.5%

+3.65%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

1.2m

+0.13%

total assets

1.9m

-0.11%

cash

21.4k

-0.6%

net assets

Total assets minus all liabilities

aston children's care ltd company details

company number

07794603

Type

Private limited with Share Capital

industry

87900 - Other residential care activities

incorporation date

October 2011

age

14

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

aston children care ltd (August 2012)

accountant

-

auditor

-

address

147 stamford hill, london, N16 5LG

Bank

HSBC BANK PLC

Legal Advisor

-

aston children's care 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 4 charges/mortgages relating to aston children's care ltd. Currently there are 0 open charges and 4 have been satisfied in the past.

aston children's care 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 ASTON CHILDREN'S CARE LTD. This can take several minutes, an email will notify you when this has completed.

aston children's care ltd Companies House Filings - See Documents

datedescriptionview/download