ap wireless ii (uk) limited

ap wireless ii (uk) limited Company Information

Share AP WIRELESS II (UK) LIMITED
Live 
EstablishedMidHealthy

Company Number

08013103

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Directors

Scott Bruce

Thomas Evans

View All

Shareholders

ap wireless (uk) limited

Group Structure

View All

Contact

Registered Address

16-18 conduit street, lichfield, staffordshire, WS13 6JR

ap wireless ii (uk) limited Estimated Valuation

£91.2m

Pomanda estimates the enterprise value of AP WIRELESS II (UK) LIMITED at £91.2m based on a Turnover of £16.7m and 5.45x industry multiple (adjusted for size and gross margin).

ap wireless ii (uk) limited Estimated Valuation

£36.6m

Pomanda estimates the enterprise value of AP WIRELESS II (UK) LIMITED at £36.6m based on an EBITDA of £3.2m and a 11.55x industry multiple (adjusted for size and gross margin).

ap wireless ii (uk) limited Estimated Valuation

£35.4m

Pomanda estimates the enterprise value of AP WIRELESS II (UK) LIMITED at £35.4m based on Net Assets of £22.3m and 1.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Ap Wireless Ii (uk) Limited Overview

Ap Wireless Ii (uk) Limited is a live company located in staffordshire, WS13 6JR with a Companies House number of 08013103. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2012, it's largest shareholder is ap wireless (uk) limited with a 100% stake. Ap Wireless Ii (uk) Limited is a established, mid sized company, Pomanda has estimated its turnover at £16.7m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Ap Wireless Ii (uk) Limited Health Check

Pomanda's financial health check has awarded Ap Wireless Ii (Uk) Limited a 4 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 Check Image
Health Rating4out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

3 Weak

size

Size

annual sales of £16.7m, make it larger than the average company (£1m)

£16.7m - Ap Wireless Ii (uk) Limited

£1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (3.4%)

5% - Ap Wireless Ii (uk) Limited

3.4% - Industry AVG

production

Production

with a gross margin of 97.8%, this company has a lower cost of product (72.6%)

97.8% - Ap Wireless Ii (uk) Limited

72.6% - Industry AVG

profitability

Profitability

an operating margin of -14.2% make it less profitable than the average company (23.6%)

-14.2% - Ap Wireless Ii (uk) Limited

23.6% - Industry AVG

employees

Employees

with 4 employees, this is similar to the industry average (4)

4 - Ap Wireless Ii (uk) Limited

4 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Ap Wireless Ii (uk) Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £4.2m, this is more efficient (£199k)

£4.2m - Ap Wireless Ii (uk) Limited

£199k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 8 days, this is earlier than average (33 days)

8 days - Ap Wireless Ii (uk) Limited

33 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 332 days, this is slower than average (35 days)

332 days - Ap Wireless Ii (uk) Limited

35 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Ap Wireless Ii (uk) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (11 weeks)

0 weeks - Ap Wireless Ii (uk) Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 82.5%, this is a higher level of debt than the average (70.6%)

82.5% - Ap Wireless Ii (uk) Limited

70.6% - Industry AVG

AP WIRELESS II (UK) LIMITED financials

EXPORTms excel logo

Ap Wireless Ii (Uk) Limited's latest turnover from December 2023 is £16.7 million and the company has net assets of £22.3 million. According to their latest financial statements, Ap Wireless Ii (Uk) Limited has 4 employees and maintains cash reserves of £121.7 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Turnover16,744,85514,353,85315,263,15114,499,01510,783,1929,900,1994,198,2843,488,4344,153,52231,318,25914,888,1085,685,654
Other Income Or Grants000000000000
Cost Of Sales376,644411,6671,930,0011,970,1821,153,7293,059,4491,219,249958,5961,359,94811,485,7245,469,9942,073,912
Gross Profit16,368,21113,942,18613,333,15012,528,8339,629,4636,840,7502,979,0352,529,8372,793,57419,832,5359,418,1133,611,742
Admin Expenses18,742,72223,802,16011,808,5466,821,6277,152,48813,281,5356,315,3906,819,1865,157,22721,001,4219,367,1073,724,229
Operating Profit-2,374,511-9,859,9741,524,6045,707,2062,476,975-6,440,785-3,336,355-4,289,349-2,363,653-1,168,88651,006-112,487
Interest Payable4,132,9797,467,7446,767,4566,097,8565,323,3070000000
Interest Receivable000082891542041,37499100
Pre-Tax Profit-6,507,490-17,327,718-4,443,274-7,759,576-9,414,978-6,440,496-3,336,201-4,289,145-2,362,279-1,167,89551,006-112,487
Tax001,138,1560-46,41200000-11,7310
Profit After Tax-6,507,490-17,327,718-3,305,118-7,759,576-9,461,390-6,440,496-3,336,201-4,289,145-2,362,279-1,167,89539,275-112,487
Dividends Paid286,929102,5670000000000
Retained Profit-6,794,419-17,430,285-3,305,118-7,759,576-9,461,390-6,440,496-3,336,201-4,289,145-2,362,279-1,167,89539,275-112,487
Employee Costs00119,886113,25929,1531,792,579824,217665,144638,4004,568,6672,022,607816,000
Number Of Employees44441643125241788334
EBITDA*3,164,929-4,730,1041,524,6045,707,2062,476,975-6,440,785-3,336,355-4,289,349-3,747-3,24951,006-54,445

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Tangible Assets104,520,446100,432,147104,812,2160000039,559,55522,928,44111,815,1314,180,909
Intangible Assets000000000000
Investments & Other00083,547,43580,030,36572,750,97361,323,04051,469,2860000
Debtors (Due After 1 year)000000000000
Total Fixed Assets104,520,446100,432,147104,812,21683,547,43580,030,36572,750,97361,323,04051,469,28639,559,55522,928,44111,815,1314,180,909
Stock & work in progress000000000000
Trade Debtors408,570422,644507,218348,9772,260,406729,562198,239220,877321,561592,437285,967147,512
Group Debtors22,656,56926,041,3103,440,495000000000
Misc Debtors108,97599,5141,736,929203,511219,080740,937933,526260,696119,665000
Cash121,725137,91731,85447,63741,32325,19151,9799,710153,267396,40300
misc current assets000000000000
total current assets23,295,83926,701,3855,716,496600,1252,520,8091,495,6901,183,744491,283594,493988,840285,967147,512
total assets127,816,285127,133,532110,528,71284,147,56082,551,17474,246,66362,506,78451,960,56940,154,04823,917,28112,101,0984,328,421
Bank overdraft000000000000
Bank loan000000000000
Trade Creditors 342,770190,446760,0965,421,5394,742,8673,775,0762,814,2711,877,8061,472,01825,158,38612,174,3084,440,906
Group/Directors Accounts12,205,40085,680,70150,734,55324,568,29458,869,97343,272,50543,617,51539,021,65740,338,950000
other short term finances000000000000
hp & lease commitments1,783,2081,996,3782,261,533000000000
other current liabilities8,661,5767,342,9576,523,1616,531,6575,357,3214,156,6793,873,8453,339,3151,946,464000
total current liabilities22,992,95495,210,48260,279,34336,521,49068,970,16151,204,26050,305,63144,238,77843,757,43225,158,38612,174,3084,440,906
loans79,957,12600000000000
hp & lease commitments2,517,5282,779,9543,675,988000000000
Accruals and Deferred Income000000000000
other liabilities000000000000
provisions000000000000
total long term liabilities82,474,6542,779,9543,675,988000000000
total liabilities105,467,60897,990,43663,955,33136,521,49068,970,16151,204,26050,305,63144,238,77843,757,43225,158,38612,174,3084,440,906
net assets22,348,67729,143,09646,573,38147,626,07013,581,01323,042,40312,201,1537,721,791-3,603,384-1,241,105-73,210-112,485
total shareholders funds22,348,67729,143,09646,573,38147,626,07013,581,01323,042,40312,201,1537,721,791-3,603,384-1,241,105-73,210-112,485
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Operating Activities
Operating Profit-2,374,511-9,859,9741,524,6045,707,2062,476,975-6,440,785-3,336,355-4,289,349-2,363,653-1,168,88651,006-112,487
Depreciation5,539,4405,129,8700000002,359,9061,165,637058,042
Amortisation000000000000
Tax001,138,1560-46,41200000-11,7310
Stock000000000000
Debtors-3,389,35420,878,8265,132,154-1,926,9981,008,987338,734650,19240,347-151,211306,470138,455147,512
Creditors152,324-569,650-4,661,443678,672967,791960,805936,465405,788-23,686,36812,984,0787,733,4024,440,906
Accruals and Deferred Income1,318,619819,796-8,4961,174,3361,200,642282,834534,5301,392,8511,946,464000
Deferred Taxes & Provisions000000000000
Cash flow from operations8,025,226-25,358,784-7,139,3339,487,2123,590,009-5,535,880-2,515,552-2,531,057-21,592,44012,674,3597,634,2224,238,949
Investing Activities
capital expenditure-9,627,739-749,801-104,812,216000039,559,555-18,991,020-12,278,947-7,634,222-4,238,951
Change in Investments00-83,547,4353,517,0707,279,39211,427,9339,853,75451,469,2860000
cash flow from investments-9,627,739-749,801-21,264,781-3,517,070-7,279,392-11,427,933-9,853,754-11,909,731-18,991,020-12,278,947-7,634,222-4,238,951
Financing Activities
Bank loans000000000000
Group/Directors Accounts-73,475,30134,946,14826,166,259-34,301,67915,597,468-345,0104,595,858-1,317,29340,338,950000
Other Short Term Loans 000000000000
Long term loans79,957,12600000000000
Hire Purchase and Lease Commitments-475,596-1,161,1895,937,521000000000
other long term liabilities000000000000
share issue002,252,42941,804,633017,281,7467,815,56315,614,3200002
interest-4,132,979-7,467,744-6,767,456-6,097,856-5,323,2992891542041,37499100
cash flow from financing1,873,25026,317,21527,588,7531,405,09810,274,16916,937,02512,411,57514,297,23140,340,32499102
cash and cash equivalents
cash-16,192106,063-15,7836,31416,132-26,78842,269-143,557-243,136396,40300
overdraft000000000000
change in cash-16,192106,063-15,7836,31416,132-26,78842,269-143,557-243,136396,40300

ap wireless ii (uk) 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 ap wireless ii (uk) limited. Get real-time insights into ap wireless ii (uk) limited'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

Ap Wireless Ii (uk) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for ap wireless ii (uk) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mid companies, companies in WS13 area or any other competitors across 12 key performance metrics.

ap wireless ii (uk) limited Ownership

AP WIRELESS II (UK) LIMITED group structure

Ap Wireless Ii (Uk) Limited has no subsidiary companies.

Ultimate parent company

ASSOCIATED PARTNERS LP

#0046261

2 parents

AP WIRELESS II (UK) LIMITED

08013103

AP WIRELESS II (UK) LIMITED Shareholders

ap wireless (uk) limited 100%

ap wireless ii (uk) limited directors

Ap Wireless Ii (Uk) Limited currently has 5 directors. The longest serving directors include Mr Scott Bruce (Mar 2012) and Mr Thomas Evans (Jul 2013).

officercountryagestartendrole
Mr Scott Bruce63 years Mar 2012- Director
Mr Thomas EvansEngland44 years Jul 2013- Director
Mr Daniel HasselmanEngland46 years Jan 2020- Director
Mr Richard Goldstein63 years Jan 2020- Director
Mr Richard Goldstein63 years Jan 2020- Director

P&L

December 2023

turnover

16.7m

+17%

operating profit

-2.4m

-76%

gross margin

97.8%

+0.64%

turnover

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

Balance Sheet

December 2023

net assets

22.3m

-0.23%

total assets

127.8m

+0.01%

cash

121.7k

-0.12%

net assets

Total assets minus all liabilities

ap wireless ii (uk) limited company details

company number

08013103

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

March 2012

age

12

incorporated

UK

ultimate parent company

ASSOCIATED PARTNERS LP

accounts

Full Accounts

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

FORVIS MAZARS LLP

address

16-18 conduit street, lichfield, staffordshire, WS13 6JR

Bank

-

Legal Advisor

-

ap wireless ii (uk) 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 ap wireless ii (uk) limited.

charges

ap wireless ii (uk) limited Companies House Filings - See Documents

datedescriptionview/download