Pomanda estimates the enterprise value of RESILIENCE MULTI ACADEMY TRUST at £67.3m based on a Turnover of £47.9m and 1.41x industry multiple (adjusted for size and gross margin).
resilience multi academy trustEstimated Valuation
£163.2m
Pomanda estimates the enterprise value of RESILIENCE MULTI ACADEMY TRUST at £163.2m based on an EBITDA of £17.6m and a 9.3x industry multiple (adjusted for size and gross margin).
resilience multi academy trustEstimated Valuation
£134.2m
Pomanda estimates the enterprise value of RESILIENCE MULTI ACADEMY TRUST at £134.2m based on Net Assets of £55.8m and 2.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Resilience Multi Academy TrustOverview
Resilience Multi Academy Trust is a live company located in pontefract, WF7 5AJ with a Companies House number of 07990619. It operates in the general secondary education sector, SIC Code 85310. Founded in March 2012, it's largest shareholder is
unknown.
Resilience Multi Academy Trust is a established,
large sized company, Pomanda has estimated its turnover at
£47.9m with
high
growth in recent years.
Pomanda's financial health check has awarded Resilience Multi Academy Trust a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
4 Regular
1 Weak
Size
annual sales of £47.9m, make it larger than the average company (£9.6m)
£47.9m - Resilience Multi Academy Trust
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (7.4%)
25% - Resilience Multi Academy Trust
7.4% - Industry AVG
Production
with a gross margin of 53%, this company has a comparable cost of product (53%)
53% - Resilience Multi Academy Trust
53% - Industry AVG
Profitability
an operating margin of 32.4% make it more profitable than the average company (6%)
32.4% - Resilience Multi Academy Trust
6% - Industry AVG
Employees
with 528 employees, this is above the industry average (153)
528 - Resilience Multi Academy Trust
153 - Industry AVG
Pay Structure
on an average salary of £49.2k, the company has an equivalent pay structure (£43.2k)
£49.2k - Resilience Multi Academy Trust
£43.2k - Industry AVG
Efficiency
resulting in sales per employee of £90.6k, this is more efficient (£62.2k)
£90.6k - Resilience Multi Academy Trust
£62.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (0 days)
0 days - Resilience Multi Academy Trust
0 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (22 days)
17 days - Resilience Multi Academy Trust
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Resilience Multi Academy Trust
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 114 weeks, this is average cash available to meet short term requirements (97 weeks)
114 weeks - Resilience Multi Academy Trust
97 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.7%, this is a similar level of debt than the average (6.2%)
5.7% - Resilience Multi Academy Trust
6.2% - Industry AVG
RESILIENCE MULTI ACADEMY TRUST financials
EXPORT
Resilience Multi Academy Trust's latest turnover from August 2024 is £47.9 million and the company has net assets of £55.8 million. According to their latest financial statements, Resilience Multi Academy Trust has 528 employees and maintains cash reserves of £6.8 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
Turnover
47,851,000
29,487,000
26,654,000
24,314,000
23,589,000
23,146,000
20,639,000
31,490,000
17,089,000
35,130,000
8,766,000
8,559,000
Other Income Or Grants
Cost Of Sales
22,484,281
14,493,277
13,792,987
12,799,629
12,508,703
11,916,660
10,571,333
15,962,071
8,787,315
18,568,133
4,694,468
4,225,885
Gross Profit
25,366,719
14,993,723
12,861,013
11,514,371
11,080,297
11,229,340
10,067,667
15,527,929
8,301,685
16,561,867
4,071,532
4,333,115
Admin Expenses
9,860,244
13,048,715
11,906,176
9,529,278
8,488,214
8,172,451
10,558,261
5,383,076
8,674,890
-10,142,008
4,183,597
4,446,135
Operating Profit
15,506,475
1,945,008
954,837
1,985,093
2,592,083
3,056,889
-490,594
10,144,853
-373,205
26,703,875
-112,065
-113,020
Interest Payable
Interest Receivable
Pre-Tax Profit
11,883,000
1,708,000
847,000
1,611,000
2,077,000
2,414,000
-534,000
8,220,000
-370,000
21,367,000
-109,000
-111,000
Tax
Profit After Tax
11,883,000
1,708,000
847,000
1,611,000
2,077,000
2,414,000
-534,000
8,220,000
-370,000
21,367,000
-109,000
-111,000
Dividends Paid
Retained Profit
11,883,000
1,708,000
847,000
1,611,000
2,077,000
2,414,000
-534,000
8,220,000
-370,000
21,367,000
-109,000
-111,000
Employee Costs
25,992,000
20,430,000
18,977,000
17,500,000
16,219,000
15,692,000
16,269,000
17,800,000
12,957,000
9,795,000
6,590,000
6,334,000
Number Of Employees
528
446
415
363
359
420
73
597
354
225
143
125
EBITDA*
17,553,475
3,382,008
2,279,837
3,133,093
3,707,083
4,058,889
537,406
11,148,853
337,795
27,030,875
-106,065
-91,020
* 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
Tangible Assets
49,887,000
37,522,000
35,955,000
36,174,000
35,588,000
34,565,000
32,929,000
31,992,000
21,438,000
21,208,000
36,000
9,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
18,000
Total Fixed Assets
49,887,000
37,522,000
35,955,000
36,174,000
35,606,000
34,565,000
32,929,000
31,992,000
21,438,000
21,208,000
36,000
9,000
Stock & work in progress
1,000
1,000
Trade Debtors
48,000
220,000
230,000
146,000
773,000
975,000
259,000
602,000
323,000
518,000
215,000
293,000
Group Debtors
Misc Debtors
2,541,000
2,370,000
2,664,000
1,954,000
769,000
1,056,000
759,000
794,000
713,000
637,000
298,000
406,000
Cash
6,756,000
6,745,000
5,915,000
4,467,000
3,125,000
1,678,000
645,000
1,604,000
1,032,000
1,532,000
418,000
808,000
misc current assets
total current assets
9,345,000
9,335,000
8,809,000
6,567,000
4,667,000
3,709,000
1,664,000
3,001,000
2,068,000
2,687,000
931,000
1,507,000
total assets
59,232,000
46,857,000
44,764,000
42,741,000
40,273,000
38,274,000
34,593,000
34,993,000
23,506,000
23,895,000
967,000
1,516,000
Bank overdraft
Bank loan
Trade Creditors
1,070,000
601,000
184,000
658,000
391,000
1,211,000
540,000
1,709,000
800,000
1,031,000
370,000
397,000
Group/Directors Accounts
993,000
500,000
24,000
other short term finances
hp & lease commitments
other current liabilities
1,992,000
1,836,000
2,126,000
1,891,000
1,384,000
875,000
838,000
1,366,000
683,000
579,000
257,000
695,000
total current liabilities
3,062,000
2,437,000
2,310,000
2,549,000
2,768,000
2,586,000
1,378,000
3,099,000
1,483,000
1,610,000
627,000
1,092,000
loans
993,000
1,536,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
334,000
441,000
1,073,000
11,338,000
10,627,000
5,958,000
3,812,000
2,979,000
3,651,000
1,164,000
628,000
724,000
total liabilities
3,396,000
2,878,000
3,383,000
13,887,000
13,395,000
8,544,000
5,190,000
6,078,000
5,134,000
2,774,000
1,255,000
1,816,000
net assets
55,836,000
43,979,000
41,381,000
28,854,000
26,878,000
29,730,000
29,403,000
28,915,000
18,372,000
21,121,000
-288,000
-300,000
total shareholders funds
55,836,000
43,979,000
41,381,000
28,854,000
26,878,000
29,730,000
29,403,000
28,915,000
18,372,000
21,121,000
-288,000
-300,000
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Operating Activities
Operating Profit
15,506,475
1,945,008
954,837
1,985,093
2,592,083
3,056,889
-490,594
10,144,853
-373,205
26,703,875
-112,065
-113,020
Depreciation
2,047,000
1,437,000
1,325,000
1,148,000
1,115,000
1,002,000
1,028,000
1,004,000
711,000
327,000
6,000
22,000
Amortisation
Tax
Stock
-1,000
1,000
Debtors
-1,000
-304,000
794,000
540,000
-471,000
1,013,000
-378,000
360,000
-119,000
642,000
-186,000
699,000
Creditors
469,000
417,000
-474,000
267,000
-820,000
671,000
-1,169,000
909,000
-231,000
661,000
-27,000
397,000
Accruals and Deferred Income
156,000
-290,000
235,000
507,000
509,000
37,000
-528,000
683,000
104,000
322,000
-438,000
695,000
Deferred Taxes & Provisions
Cash flow from operations
18,179,475
3,813,008
1,246,837
3,367,093
3,867,083
3,754,889
-781,594
12,379,853
329,795
27,371,875
-385,065
301,980
Investing Activities
capital expenditure
-1,965,000
-987,000
-233,000
-242,000
Change in Investments
cash flow from investments
-1,965,000
-987,000
-233,000
-242,000
Financing Activities
Bank loans
Group/Directors Accounts
-993,000
493,000
500,000
-24,000
24,000
Other Short Term Loans
Long term loans
-993,000
-543,000
1,536,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-26,000
890,000
11,680,000
365,000
-4,929,000
-2,087,000
1,022,000
2,323,000
-2,379,000
42,000
121,000
-189,000
interest
cash flow from financing
-26,000
890,000
11,680,000
-628,000
-5,429,000
-2,130,000
2,534,000
2,347,000
-2,379,000
42,000
121,000
-189,000
cash and cash equivalents
cash
11,000
830,000
1,448,000
1,342,000
1,447,000
1,033,000
-959,000
572,000
-500,000
1,114,000
-390,000
808,000
overdraft
change in cash
11,000
830,000
1,448,000
1,342,000
1,447,000
1,033,000
-959,000
572,000
-500,000
1,114,000
-390,000
808,000
resilience multi academy trust 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 resilience multi academy trust. Get real-time insights into resilience multi academy trust's credit score, group structure and payment trends.
Resilience Multi Academy Trust Competitor Analysis
Perform a competitor analysis for resilience multi academy trust by selecting its closest rivals, whether from the EDUCATION sector, other large companies, companies in WF7 area or any other competitors across 12 key performance metrics.
resilience multi academy trust Ownership
RESILIENCE MULTI ACADEMY TRUST group structure
Resilience Multi Academy Trust has 1 subsidiary company.
The sole shareholder of Resilience Multi Academy Trust is -.
-
-
resilience multi academy trust directors
Resilience Multi Academy Trust currently has 15 directors.
The longest serving directors include
Mrs Janice Bennett (Dec 2015) and
Mrs Annette Hall (Apr 2019).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85310 - General secondary education
incorporation date
March 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Group
last accounts submitted
August 2024
previous names
the resilience multi academy trust (November 2024)
the rodillian multi academy trust (November 2024)
See more
accountant
-
auditor
SAFFERY LLP
address
the featherstone academy, pontefract road, pontefract, west yorkshire, WF7 5AJ
Bank
LLOYDS TSB BANK PLC
Legal Advisor
BROWNE JACOBSON LLP
resilience multi academy trust 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 resilience multi academy trust.
resilience multi academy trust 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 RESILIENCE MULTI ACADEMY TRUST. This can take several minutes, an email will notify you when this has completed.
resilience multi academy trustCompanies House Filings - See Documents
