f.raked consultancy limited
f.raked consultancy limited Company Information
Company Number
07830713
Next Accounts
Dec 2024
Industry
Activities of insurance agents and brokers
Shareholders
fara raked
mandy raked
View AllGroup Structure
View All
Contact
Registered Address
82 reddish road, stockport, cheshire, SK5 7QU
Website
-f.raked consultancy limited Estimated Valuation
Pomanda estimates the enterprise value of F.RAKED CONSULTANCY LIMITED at £154.7k based on a Turnover of £133.2k and 1.16x industry multiple (adjusted for size and gross margin).
f.raked consultancy limited Estimated Valuation
Pomanda estimates the enterprise value of F.RAKED CONSULTANCY LIMITED at £51.2k based on an EBITDA of £11k and a 4.64x industry multiple (adjusted for size and gross margin).
f.raked consultancy limited Estimated Valuation
Pomanda estimates the enterprise value of F.RAKED CONSULTANCY LIMITED at £55.1k based on Net Assets of £19.9k and 2.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
F.raked Consultancy Limited Overview
F.raked Consultancy Limited is a live company located in cheshire, SK5 7QU with a Companies House number of 07830713. It operates in the activities of insurance agents and brokers sector, SIC Code 66220. Founded in November 2011, it's largest shareholder is fara raked with a 88% stake. F.raked Consultancy Limited is a established, micro sized company, Pomanda has estimated its turnover at £133.2k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
F.raked Consultancy Limited Health Check
Pomanda's financial health check has awarded F.Raked Consultancy Limited a 1.5 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
2 Strong
1 Regular
7 Weak
Size
annual sales of £133.2k, make it smaller than the average company (£2.6m)
- F.raked Consultancy Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 50%, show it is growing at a faster rate (5.2%)
- F.raked Consultancy Limited
5.2% - Industry AVG
Production
with a gross margin of 61.4%, this company has a higher cost of product (96.9%)
- F.raked Consultancy Limited
96.9% - Industry AVG
Profitability
an operating margin of 8.3% make it less profitable than the average company (19.7%)
- F.raked Consultancy Limited
19.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (17)
2 - F.raked Consultancy Limited
17 - Industry AVG
Pay Structure
on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)
- F.raked Consultancy Limited
£48.7k - Industry AVG
Efficiency
resulting in sales per employee of £66.6k, this is less efficient (£107.8k)
- F.raked Consultancy Limited
£107.8k - Industry AVG
Debtor Days
it gets paid by customers after 178 days, this is later than average (69 days)
- F.raked Consultancy Limited
69 days - Industry AVG
Creditor Days
its suppliers are paid after 468 days, this is slower than average (126 days)
- F.raked Consultancy Limited
126 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- F.raked Consultancy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - F.raked Consultancy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.1%, this is a higher level of debt than the average (59%)
87.1% - F.raked Consultancy Limited
59% - Industry AVG
F.RAKED CONSULTANCY LIMITED financials
F.Raked Consultancy Limited's latest turnover from March 2023 is estimated at £133.2 thousand and the company has net assets of £19.9 thousand. According to their latest financial statements, F.Raked Consultancy Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 116,497 | 107,014 | 100,146 | 65,687 | |||||||
| 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 | 2 | 3 | 3 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 89,724 | 49,182 | 47,604 | 61,030 | 4,330 | 2,946 | 3,384 | 1,316 | 1,222 | 850 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 6,000 | 8,000 | 10,000 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 89,724 | 49,182 | 47,604 | 61,030 | 4,330 | 2,946 | 3,384 | 5,316 | 7,222 | 8,850 | 10,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 65,150 | 70,855 | 57,566 | 20,244 | 17,863 | 51,070 | 46,531 | 26,299 | 11,425 | 6,410 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,857 | 0 | 644 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,245 | 450 | 5,600 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 65,150 | 70,855 | 57,566 | 20,244 | 17,863 | 51,070 | 46,531 | 28,544 | 14,732 | 12,010 | 644 |
| total assets | 154,874 | 120,037 | 105,170 | 81,274 | 22,193 | 54,016 | 49,915 | 33,860 | 21,954 | 20,860 | 10,644 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 66,158 | 52,390 | 40,683 | 19,036 | 21,262 | 28,890 | 19,602 | 26,264 | 16,630 | 15,072 | 10,163 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 66,158 | 52,390 | 40,683 | 19,036 | 21,262 | 28,890 | 19,602 | 26,264 | 16,630 | 15,072 | 10,163 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 960 | 876 | 780 | 780 | 720 | 780 | 780 | 0 | 0 | 0 | 0 |
| other liabilities | 67,816 | 55,757 | 32,878 | 39,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 68,776 | 56,633 | 33,658 | 40,641 | 720 | 780 | 780 | 0 | 0 | 0 | 0 |
| total liabilities | 134,934 | 109,023 | 74,341 | 59,677 | 21,982 | 29,670 | 20,382 | 26,264 | 16,630 | 15,072 | 10,163 |
| net assets | 19,940 | 11,014 | 30,829 | 21,597 | 211 | 24,346 | 29,533 | 7,596 | 5,324 | 5,788 | 481 |
| total shareholders funds | 19,940 | 11,014 | 30,829 | 21,597 | 211 | 24,346 | 29,533 | 7,596 | 5,324 | 5,788 | 481 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 439 | 407 | 283 | 0 | |||||||
| Amortisation | 2,000 | 2,000 | 2,000 | 0 | |||||||
| Tax | |||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -5,705 | 13,289 | 37,322 | 2,381 | -33,207 | 4,539 | 20,232 | 12,017 | 7,872 | 5,766 | 644 |
| Creditors | 13,768 | 11,707 | 21,647 | -2,226 | -7,628 | 9,288 | -6,662 | 9,634 | 1,558 | 4,909 | 10,163 |
| Accruals and Deferred Income | 84 | 96 | 0 | 60 | -60 | 0 | 780 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 12,059 | 22,879 | -6,983 | 39,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -2,245 | 1,795 | -5,150 | 5,600 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -2,245 | 1,795 | -5,150 | 5,600 | 0 |
f.raked consultancy limited Credit Report and Business Information
F.raked Consultancy Limited Competitor Analysis
Perform a competitor analysis for f.raked consultancy limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in SK5 area or any other competitors across 12 key performance metrics.
f.raked consultancy limited Ownership
F.RAKED CONSULTANCY LIMITED group structure
F.Raked Consultancy Limited has no subsidiary companies.
Ultimate parent company
F.RAKED CONSULTANCY LIMITED
07830713
f.raked consultancy limited directors
F.Raked Consultancy Limited currently has 2 directors. The longest serving directors include Mrs Mandy Raked (Apr 2012) and Mr Fara Raked (Jun 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Mandy Raked | United Kingdom | 60 years | Apr 2012 | - | Director |
| Mr Fara Raked | United Kingdom | 65 years | Jun 2012 | - | Director |
P&L
March 2023turnover
133.2k
+2%
operating profit
11k
0%
gross margin
61.4%
-3.39%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
19.9k
+0.81%
total assets
154.9k
+0.29%
cash
0
0%
net assets
Total assets minus all liabilities
f.raked consultancy limited company details
company number
07830713
Type
Private limited with Share Capital
industry
66220 - Activities of insurance agents and brokers
incorporation date
November 2011
age
13
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2023
previous names
nemtex limited (January 2013)
accountant
MONTAGUE KAYE
auditor
-
address
82 reddish road, stockport, cheshire, SK5 7QU
Bank
-
Legal Advisor
-
f.raked consultancy 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 f.raked consultancy limited.
f.raked consultancy limited Companies House Filings - See Documents
| date | description | view/download |
|---|
