Pomanda estimates the enterprise value of PRESTIGE BIRDS LIMITED at £9k based on a Turnover of £39.1k and 0.23x industry multiple (adjusted for size and gross margin).
prestige birds limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of PRESTIGE BIRDS LIMITED at £0 based on an EBITDA of £-3.6k and a 2.62x industry multiple (adjusted for size and gross margin).
prestige birds limitedEstimated Valuation
£11.6k
Pomanda estimates the enterprise value of PRESTIGE BIRDS LIMITED at £11.6k based on Net Assets of £5.7k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Prestige Birds LimitedOverview
Prestige Birds Limited is a live company located in ruislip, HA4 8NQ with a Companies House number of 08069531. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in May 2012, it's largest shareholder is
brian brae
with a 100% stake. Prestige Birds Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£39.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Prestige Birds Limited a 2 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
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £39.1k, make it smaller than the average company (£302.9k)
£39.1k - Prestige Birds Limited
£302.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (3.6%)
-14% - Prestige Birds Limited
3.6% - Industry AVG
Production
with a gross margin of 19.3%, this company has a higher cost of product (36.1%)
19.3% - Prestige Birds Limited
36.1% - Industry AVG
Profitability
an operating margin of -9.3% make it less profitable than the average company (2.7%)
-9.3% - Prestige Birds Limited
2.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Prestige Birds Limited
4 - Industry AVG
Pay Structure
on an average salary of £28.5k, the company has an equivalent pay structure (£28.5k)
£28.5k - Prestige Birds Limited
£28.5k - Industry AVG
Efficiency
resulting in sales per employee of £39.1k, this is less efficient (£159.1k)
£39.1k - Prestige Birds Limited
£159.1k - Industry AVG
Debtor Days
it gets paid by customers after 60 days, this is later than average (22 days)
60 days - Prestige Birds Limited
22 days - Industry AVG
Creditor Days
its suppliers are paid after 54 days, this is slower than average (32 days)
54 days - Prestige Birds Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Prestige Birds Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Prestige Birds Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.4%, this is a lower level of debt than the average (73.5%)
45.4% - Prestige Birds Limited
73.5% - Industry AVG
PRESTIGE BIRDS LIMITED financials
EXPORT
Prestige Birds Limited's latest turnover from May 2024 is estimated at £39.1 thousand and the company has net assets of £5.7 thousand. According to their latest financial statements, Prestige Birds Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
Turnover
39,129
46,123
39,441
61,348
37,900
48,453
43,094
41,964
24,878
26,767
47,521
72,802
Other Income Or Grants
Cost Of Sales
31,578
36,847
31,402
47,216
29,542
37,165
32,989
31,907
18,972
19,478
34,832
51,827
Gross Profit
7,551
9,276
8,039
14,132
8,358
11,288
10,104
10,056
5,907
7,289
12,689
20,975
Admin Expenses
11,195
8,407
14,464
11,130
-3,995
11,866
9,899
8,367
9,099
3,494
12,704
18,686
Operating Profit
-3,644
869
-6,425
3,002
12,353
-578
205
1,689
-3,192
3,795
-15
2,289
Interest Payable
Interest Receivable
3
19
37
67
43
Pre-Tax Profit
-3,644
869
-6,425
3,002
12,353
-578
205
1,691
-3,173
3,833
52
2,332
Tax
-217
-570
-2,347
-39
-321
-766
-11
-536
Profit After Tax
-3,644
652
-6,425
2,432
10,006
-578
166
1,370
-3,173
3,066
41
1,796
Dividends Paid
Retained Profit
-3,644
652
-6,425
2,432
10,006
-578
166
1,370
-3,173
3,066
41
1,796
Employee Costs
28,530
27,023
27,232
27,164
26,285
27,733
29,957
28,114
27,598
27,130
27,440
25,142
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-3,644
869
-6,425
3,002
12,353
-578
205
1,689
-1,751
5,647
2,373
5,379
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
Tangible Assets
3,951
5,161
6,757
8,862
11,643
7,905
10,300
13,452
5,491
6,932
8,784
11,172
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,951
5,161
6,757
8,862
11,643
7,905
10,300
13,452
5,491
6,932
8,784
11,172
Stock & work in progress
5,500
5,500
5,500
5,500
Trade Debtors
6,508
10,327
7,001
16,069
6,724
8,603
9,989
8,870
6,528
Group Debtors
Misc Debtors
Cash
2,220
5,402
9,529
17,245
misc current assets
total current assets
6,508
10,327
7,001
16,069
6,724
8,603
9,989
8,870
7,720
10,902
15,029
29,273
total assets
10,459
15,488
13,758
24,931
18,367
16,508
20,289
22,322
13,211
17,834
23,813
40,445
Bank overdraft
Bank loan
Trade Creditors
4,750
6,135
5,057
9,805
5,673
11,587
12,776
13,602
11,381
12,831
21,876
38,549
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,750
6,135
5,057
9,805
5,673
11,587
12,776
13,602
11,381
12,831
21,876
38,549
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
2,233
4,247
5,620
provisions
total long term liabilities
2,233
4,247
5,620
total liabilities
4,750
6,135
5,057
9,805
5,673
13,820
17,023
19,222
11,381
12,831
21,876
38,549
net assets
5,709
9,353
8,701
15,126
12,694
2,688
3,266
3,100
1,830
5,003
1,937
1,896
total shareholders funds
5,709
9,353
8,701
15,126
12,694
2,688
3,266
3,100
1,830
5,003
1,937
1,896
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
Operating Activities
Operating Profit
-3,644
869
-6,425
3,002
12,353
-578
205
1,689
-3,192
3,795
-15
2,289
Depreciation
1,441
1,852
2,388
3,090
Amortisation
Tax
-217
-570
-2,347
-39
-321
-766
-11
-536
Stock
-5,500
5,500
Debtors
-3,819
3,326
-9,068
9,345
-1,879
-1,386
1,119
8,870
-6,528
6,528
Creditors
-1,385
1,078
-4,748
4,132
-5,914
-1,189
-826
2,221
-1,450
-9,045
-16,673
38,549
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1,210
-1,596
-2,105
-2,781
5,971
-381
-1,779
219
-3,201
-4,164
-7,783
31,364
Investing Activities
capital expenditure
1,210
1,596
2,105
2,781
-3,738
2,395
3,152
-7,961
-14,262
Change in Investments
cash flow from investments
1,210
1,596
2,105
2,781
-3,738
2,395
3,152
-7,961
-14,262
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-2,233
-2,014
-1,373
5,620
share issue
-100
100
interest
3
19
37
67
43
cash flow from financing
-2,233
-2,014
-1,373
5,523
19
37
67
143
cash and cash equivalents
cash
-2,220
-3,182
-4,127
-7,716
17,245
overdraft
change in cash
-2,220
-3,182
-4,127
-7,716
17,245
prestige birds 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 prestige birds limited. Get real-time insights into prestige birds limited's credit score, group structure and payment trends.
Perform a competitor analysis for prestige birds limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in HA4 area or any other competitors across 12 key performance metrics.
prestige birds limited Ownership
PRESTIGE BIRDS LIMITED group structure
Prestige Birds Limited has no subsidiary companies.
Ultimate parent company
PRESTIGE BIRDS LIMITED
08069531
PRESTIGE BIRDS LIMITED Shareholders
The sole shareholder of Prestige Birds Limited is Brian Brae.
brian brae
100%
prestige birds limited directors
Prestige Birds Limited currently has 1 director, Mr Brian Brae serving since May 2012.
47910 - Retail sale via mail order houses or via Internet
incorporation date
May 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
pembroke lodge 3 pembroke road, ruislip, HA4 8NQ
Bank
-
Legal Advisor
-
prestige birds 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 prestige birds limited.
prestige birds 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 PRESTIGE BIRDS LIMITED. This can take several minutes, an email will notify you when this has completed.
prestige birds limitedCompanies House Filings - See Documents
