Pomanda estimates the enterprise value of N3 RESULTS LIMITED at £7.2m based on a Turnover of £11.4m and 0.63x industry multiple (adjusted for size and gross margin).
n3 results limitedEstimated Valuation
£5m
Pomanda estimates the enterprise value of N3 RESULTS LIMITED at £5m based on an EBITDA of £1.1m and a 4.53x industry multiple (adjusted for size and gross margin).
n3 results limitedEstimated Valuation
£5.3m
Pomanda estimates the enterprise value of N3 RESULTS LIMITED at £5.3m based on Net Assets of £2.2m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
N3 Results LimitedOverview
N3 Results Limited is a live company located in london, EC4A 3AG with a Companies House number of 07848259. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2011, it's largest shareholder is
accenture (uk) limited
with a 100% stake. N3 Results Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£11.4m with
rapid
growth in recent years.
Pomanda's financial health check has awarded N3 Results Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
2 Regular
3 Weak
Size
annual sales of £11.4m, make it larger than the average company (£3m)
£11.4m - N3 Results Limited
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (4.6%)
39% - N3 Results Limited
4.6% - Industry AVG
Production
with a gross margin of 37.6%, this company has a comparable cost of product (37.6%)
37.6% - N3 Results Limited
37.6% - Industry AVG
Profitability
an operating margin of 9.1% make it more profitable than the average company (5.4%)
9.1% - N3 Results Limited
5.4% - Industry AVG
Employees
with 196 employees, this is above the industry average (23)
196 - N3 Results Limited
23 - Industry AVG
Pay Structure
on an average salary of £41k, the company has an equivalent pay structure (£46k)
£41k - N3 Results Limited
£46k - Industry AVG
Efficiency
resulting in sales per employee of £58.3k, this is less efficient (£151.5k)
£58.3k - N3 Results Limited
£151.5k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (44 days)
3 days - N3 Results Limited
44 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (33 days)
6 days - N3 Results Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - N3 Results Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (20 weeks)
9 weeks - N3 Results Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.4%, this is a lower level of debt than the average (66.5%)
32.4% - N3 Results Limited
66.5% - Industry AVG
N3 RESULTS LIMITED financials
EXPORT
N3 Results Limited's latest turnover from December 2019 is £11.4 million and the company has net assets of £2.2 million. According to their latest financial statements, N3 Results Limited has 196 employees and maintains cash reserves of £185 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Nov 2013
Nov 2012
Turnover
11,419,388
8,560,071
4,929,856
4,280,415
2,442,475
135,876
Other Income Or Grants
Cost Of Sales
7,126,417
5,372,810
3,084,403
2,658,178
1,554,274
87,893
Gross Profit
4,292,971
3,187,260
1,845,453
1,622,237
888,201
47,983
Admin Expenses
3,254,962
2,187,876
1,247,688
1,538,709
854,459
45,844
Operating Profit
1,038,009
999,384
597,765
83,528
33,742
2,139
Interest Payable
58
Interest Receivable
117
251
363
176
12
1
Pre-Tax Profit
1,038,126
999,635
598,128
83,704
33,696
2,140
Tax
-195,112
-189,931
-113,644
-16,741
-8,568
-456
Profit After Tax
843,014
809,704
484,484
66,963
25,128
1,684
Dividends Paid
Retained Profit
843,014
809,704
484,484
66,963
25,128
1,684
Employee Costs
8,029,410
7,700,888
4,028,827
3,281,371
Number Of Employees
196
174
96
78
21
8
EBITDA*
1,092,474
1,034,884
625,670
108,346
33,742
20,155
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Nov 2013
Nov 2012
Tangible Assets
85,438
90,487
72,439
64,050
52,480
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
85,438
90,487
72,439
64,050
52,480
Stock & work in progress
Trade Debtors
113,160
4,843
85,349
141,389
Group Debtors
2,643,583
2,299,681
880,471
109,915
Misc Debtors
274,798
200,141
130,056
169,856
129,167
14,001
Cash
185,003
24,982
41,844
103,512
37,070
12,034
misc current assets
total current assets
3,216,544
2,529,647
1,137,720
524,672
166,237
26,035
total assets
3,301,982
2,620,134
1,210,159
588,722
218,717
26,035
Bank overdraft
Bank loan
Trade Creditors
129,394
277,730
207,646
183,822
9,296
Group/Directors Accounts
50,609
138,764
other short term finances
hp & lease commitments
other current liabilities
880,594
804,633
414,588
306,385
183,598
15,054
total current liabilities
1,060,597
1,221,127
622,234
490,207
183,598
24,350
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
10,407
11,043
9,665
4,739
8,306
total long term liabilities
10,407
11,043
9,665
4,739
8,306
total liabilities
1,071,004
1,232,170
631,899
494,946
191,904
24,350
net assets
2,230,978
1,387,964
578,260
93,776
26,813
1,685
total shareholders funds
2,230,978
1,387,964
578,260
93,776
26,813
1,685
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Nov 2013
Nov 2012
Operating Activities
Operating Profit
1,038,009
999,384
597,765
83,528
33,742
2,139
Depreciation
54,465
35,500
27,905
24,818
18,016
Amortisation
Tax
-195,112
-189,931
-113,644
-16,741
-8,568
-456
Stock
Debtors
526,876
1,408,789
674,716
291,993
115,166
14,001
Creditors
-148,336
70,084
23,824
183,822
-9,296
9,296
Accruals and Deferred Income
75,961
390,045
108,203
122,787
168,544
15,054
Deferred Taxes & Provisions
-636
1,378
4,926
-3,567
8,306
Cash flow from operations
297,475
-102,329
-25,737
102,654
77,562
30,048
Investing Activities
capital expenditure
-53,548
-36,294
-36,388
-52,480
-18,016
Change in Investments
cash flow from investments
-53,548
-36,294
-36,388
-52,480
-18,016
Financing Activities
Bank loans
Group/Directors Accounts
-88,155
138,764
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
117
251
363
176
-46
1
cash flow from financing
-88,038
139,015
363
176
-46
2
cash and cash equivalents
cash
160,021
-16,862
-61,668
66,442
25,036
12,034
overdraft
change in cash
160,021
-16,862
-61,668
66,442
25,036
12,034
n3 results limited 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 n3 results limited. Get real-time insights into n3 results limited's credit score, group structure and payment trends.
Perform a competitor analysis for n3 results limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in EC4A area or any other competitors across 12 key performance metrics.
82990 - Other business support service activities n.e.c.
incorporation date
November 2011
age
14
incorporated
UK
ultimate parent company
ACCENTURE PUBLIC LIMITED COMPANY
accounts
Full Accounts
last accounts submitted
December 2019
previous names
n3, niche cubed, llc, uk ltd (June 2014)
accountant
-
auditor
HW FISHER
address
c/o quantuma advisory limited, 7, 20 st andrew street, london, EC4A 3AG
Bank
-
Legal Advisor
-
n3 results 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 n3 results limited.
n3 results limited 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 N3 RESULTS LIMITED. This can take several minutes, an email will notify you when this has completed.
n3 results limitedCompanies House Filings - See Documents
