atlas living limited
atlas living limited Company Information
Company Number
07950680
Website
www.theatlasbuilding.comRegistered Address
riding court house, riding court road, datchet, berkshire, SL3 9JT
Industry
Development of building projects
Telephone
442038295270
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
theresa helen earley 50%
nicholas james earley 50%
atlas living limited Estimated Valuation
Pomanda estimates the enterprise value of ATLAS LIVING LIMITED at £941k based on a Turnover of £2m and 0.47x industry multiple (adjusted for size and gross margin).
atlas living limited Estimated Valuation
Pomanda estimates the enterprise value of ATLAS LIVING LIMITED at £26.7k based on an EBITDA of £7.6k and a 3.52x industry multiple (adjusted for size and gross margin).
atlas living limited Estimated Valuation
Pomanda estimates the enterprise value of ATLAS LIVING LIMITED at £486.6k based on Net Assets of £372.9k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Atlas Living Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Atlas Living Limited Overview
Atlas Living Limited is a live company located in datchet, SL3 9JT with a Companies House number of 07950680. It operates in the development of building projects sector, SIC Code 41100. Founded in February 2012, it's largest shareholder is theresa helen earley with a 50% stake. Atlas Living Limited is a established, small sized company, Pomanda has estimated its turnover at £2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Atlas Living Limited Health Check
Pomanda's financial health check has awarded Atlas Living Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £2m, make it in line with the average company (£2.3m)
- Atlas Living Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (1.7%)
- Atlas Living Limited
1.7% - Industry AVG
Production
with a gross margin of 25.8%, this company has a comparable cost of product (25.8%)
- Atlas Living Limited
25.8% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (9.6%)
- Atlas Living Limited
9.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
3 - Atlas Living Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.1k, the company has an equivalent pay structure (£48.1k)
- Atlas Living Limited
£48.1k - Industry AVG
Efficiency
resulting in sales per employee of £669.2k, this is more efficient (£286.8k)
- Atlas Living Limited
£286.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Atlas Living Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Atlas Living Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 624 days, this is more than average (166 days)
- Atlas Living Limited
166 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (13 weeks)
0 weeks - Atlas Living Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.4%, this is a higher level of debt than the average (75.1%)
85.4% - Atlas Living Limited
75.1% - Industry AVG
atlas living limited Credit Report and Business Information
Atlas Living Limited Competitor Analysis
Perform a competitor analysis for atlas living limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
atlas living limited Ownership
ATLAS LIVING LIMITED group structure
Atlas Living Limited has no subsidiary companies.
Ultimate parent company
ATLAS LIVING LIMITED
07950680
atlas living limited directors
Atlas Living Limited currently has 3 directors. The longest serving directors include Mr Nicholas Earley (Feb 2012) and Mrs Theresa Earley (Feb 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Nicholas Earley | England | 67 years | Feb 2012 | - | Director |
| Mrs Theresa Earley | England | 67 years | Feb 2012 | - | Director |
| Ms Charlotte Earley | England | 34 years | Oct 2019 | - | Director |
ATLAS LIVING LIMITED financials
Atlas Living Limited's latest turnover from December 2022 is estimated at £2 million and the company has net assets of £372.9 thousand. According to their latest financial statements, Atlas Living Limited has 3 employees and maintains cash reserves of £2 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | 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 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 2,549,605 | 2,544,403 | 2,568,927 | 2,546,786 | 2,363,170 | 2,421,353 | 2,412,177 | 1,726,225 | 964,694 | 1,977,233 | 1,685,049 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,845 | 1,422 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,000 | 1,500 | 2,250 | 750 | 250 | 10,000 | 11,385 | 11,088 | 0 | 0 | 0 |
| Cash | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,551,607 | 2,545,905 | 2,571,179 | 2,547,538 | 2,363,422 | 2,431,355 | 2,423,564 | 1,737,315 | 972,541 | 1,978,657 | 1,685,051 |
| total assets | 2,551,607 | 2,545,905 | 2,571,179 | 2,547,538 | 2,363,422 | 2,431,355 | 2,423,564 | 1,737,315 | 972,541 | 1,978,657 | 1,685,051 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 693,976 | 1,917,212 | 1,695,008 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 1,122,723 | 0 | 1,234,634 | 655,003 | 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 | 2,178,740 | 2,179,185 | 2,262,737 | 2,254,053 | 960,271 | 2,156,168 | 905,056 | 807,745 | 0 | 0 | 0 |
| total current liabilities | 2,178,740 | 2,179,185 | 2,262,737 | 2,254,053 | 2,082,994 | 2,156,168 | 2,139,690 | 1,462,748 | 693,976 | 1,917,212 | 1,695,008 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 2,178,740 | 2,179,185 | 2,262,737 | 2,254,053 | 2,082,994 | 2,156,168 | 2,139,690 | 1,462,748 | 693,976 | 1,917,212 | 1,695,008 |
| net assets | 372,867 | 366,720 | 308,442 | 293,485 | 280,428 | 275,187 | 283,874 | 274,567 | 278,565 | 61,445 | -9,957 |
| total shareholders funds | 372,867 | 366,720 | 308,442 | 293,485 | 280,428 | 275,187 | 283,874 | 274,567 | 278,565 | 61,445 | -9,957 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||
| Stock | 5,202 | -24,524 | 22,141 | 183,616 | -58,183 | 9,176 | 685,952 | 761,531 | -1,012,539 | 292,184 | 1,685,049 |
| Debtors | 500 | -750 | 1,500 | 500 | -9,750 | -1,385 | 297 | 3,243 | 6,423 | 1,422 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -693,976 | -1,223,236 | 222,204 | 1,695,008 |
| Accruals and Deferred Income | -445 | -83,552 | 8,684 | 1,293,782 | -1,195,897 | 1,251,112 | 97,311 | 807,745 | 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 | -1,122,723 | 1,122,723 | -1,234,634 | 579,631 | 655,003 | 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 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 2 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
P&L
December 2022turnover
2m
+13%
operating profit
7.6k
0%
gross margin
25.8%
+7.81%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
372.9k
+0.02%
total assets
2.6m
0%
cash
2
0%
net assets
Total assets minus all liabilities
atlas living limited company details
company number
07950680
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
February 2012
age
12
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
riding court house, riding court road, datchet, berkshire, SL3 9JT
last accounts submitted
December 2022
atlas living 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 atlas living limited.
atlas living limited Companies House Filings - See Documents
| date | description | view/download |
|---|
