Pomanda estimates the enterprise value of BMO ACADEMY LIMITED at £66.3k based on a Turnover of £96.4k and 0.69x industry multiple (adjusted for size and gross margin).
bmo academy limitedEstimated Valuation
£21.8k
Pomanda estimates the enterprise value of BMO ACADEMY LIMITED at £21.8k based on an EBITDA of £4.7k and a 4.64x industry multiple (adjusted for size and gross margin).
bmo academy limitedEstimated Valuation
£20.4k
Pomanda estimates the enterprise value of BMO ACADEMY LIMITED at £20.4k based on Net Assets of £10.5k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bmo Academy LimitedOverview
Bmo Academy Limited is a live company located in bournemouth, BH7 6BQ with a Companies House number of 08149112. It operates in the unlicenced restaurants and cafes sector, SIC Code 56102. Founded in July 2012, it's largest shareholder is
btissam mikram
with a 100% stake. Bmo Academy Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£96.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Bmo Academy Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £96.4k, make it smaller than the average company (£2.5m)
£96.4k - Bmo Academy Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (16.7%)
39% - Bmo Academy Limited
16.7% - Industry AVG
Production
with a gross margin of 32.9%, this company has a higher cost of product (58.4%)
32.9% - Bmo Academy Limited
58.4% - Industry AVG
Profitability
an operating margin of 4.9% make it more profitable than the average company (3.4%)
4.9% - Bmo Academy Limited
3.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (22)
1 - Bmo Academy Limited
22 - Industry AVG
Pay Structure
on an average salary of £43.1k, the company has an equivalent pay structure (£43.1k)
£43.1k - Bmo Academy Limited
£43.1k - Industry AVG
Efficiency
resulting in sales per employee of £96.4k, this is equally as efficient (£93.4k)
£96.4k - Bmo Academy Limited
£93.4k - Industry AVG
Debtor Days
it gets paid by customers after 133 days, this is later than average (25 days)
133 days - Bmo Academy Limited
25 days - Industry AVG
Creditor Days
its suppliers are paid after 139 days, this is slower than average (28 days)
139 days - Bmo Academy Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bmo Academy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bmo Academy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70.5%, this is a higher level of debt than the average (54.6%)
70.5% - Bmo Academy Limited
54.6% - Industry AVG
BMO ACADEMY LIMITED financials
EXPORT
Bmo Academy Limited's latest turnover from July 2024 is estimated at £96.4 thousand and the company has net assets of £10.5 thousand. According to their latest financial statements, Bmo Academy Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Turnover
96,369
82,443
45,803
36,040
38,381
39,059
9,340
8,644
9,779
7,766
Other Income Or Grants
Cost Of Sales
64,651
55,619
30,215
25,995
25,333
26,193
6,285
5,548
6,291
5,077
Gross Profit
31,717
26,824
15,588
10,045
13,047
12,866
3,054
3,096
3,489
2,689
Admin Expenses
27,018
9,695
11,053
11,030
13,585
13,500
3,933
3,935
4,315
3,499
2,627
1,389
Operating Profit
4,699
17,129
4,535
-985
-538
-634
-879
-839
-826
-810
-2,627
-1,389
Interest Payable
Interest Receivable
1
Pre-Tax Profit
4,699
17,129
4,535
-985
-538
-634
-879
-839
-825
-810
-2,627
-1,389
Tax
-1,175
-4,282
-862
Profit After Tax
3,524
12,847
3,673
-985
-538
-634
-879
-839
-825
-810
-2,627
-1,389
Dividends Paid
Retained Profit
3,524
12,847
3,673
-985
-538
-634
-879
-839
-825
-810
-2,627
-1,389
Employee Costs
43,094
41,080
37,431
36,899
34,749
35,324
33,357
33,759
31,625
30,923
32,394
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
4,699
17,129
4,535
-985
-538
-634
-879
-839
-826
-810
-2,627
-1,389
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Tangible Assets
509
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
509
Stock & work in progress
Trade Debtors
35,157
28,219
6,328
497
722
850
978
1,096
Group Debtors
Misc Debtors
Cash
369
2
3
1
misc current assets
294
total current assets
35,157
28,219
6,328
497
722
850
978
1,096
663
2
3
1
total assets
35,666
28,219
6,328
497
722
850
978
1,096
663
2
3
1
Bank overdraft
Bank loan
Trade Creditors
24,667
21,225
12,181
10,023
9,263
8,853
8,347
7,586
6,314
4,827
Group/Directors Accounts
4,018
1,389
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
24,667
21,225
12,181
10,023
9,263
8,853
8,347
7,586
6,314
4,827
4,018
1,389
loans
hp & lease commitments
Accruals and Deferred Income
481
other liabilities
provisions
total long term liabilities
481
total liabilities
25,148
21,225
12,181
10,023
9,263
8,853
8,347
7,586
6,314
4,827
4,018
1,389
net assets
10,518
6,994
-5,853
-9,526
-8,541
-8,003
-7,369
-6,490
-5,651
-4,825
-4,015
-1,388
total shareholders funds
10,518
6,994
-5,853
-9,526
-8,541
-8,003
-7,369
-6,490
-5,651
-4,825
-4,015
-1,388
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Operating Activities
Operating Profit
4,699
17,129
4,535
-985
-538
-634
-879
-839
-826
-810
-2,627
-1,389
Depreciation
Amortisation
Tax
-1,175
-4,282
-862
Stock
Debtors
6,938
21,891
5,831
-225
-128
-128
-118
1,096
Creditors
3,442
9,044
2,158
760
410
506
761
1,272
1,487
4,827
Accruals and Deferred Income
481
Deferred Taxes & Provisions
Cash flow from operations
509
-663
661
4,017
-2,627
-1,389
Investing Activities
capital expenditure
-509
Change in Investments
cash flow from investments
-509
Financing Activities
Bank loans
Group/Directors Accounts
-4,018
2,629
1,389
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
1
cash flow from financing
-4,018
2,629
1,390
cash and cash equivalents
cash
-369
367
-1
2
1
overdraft
change in cash
-369
367
-1
2
1
bmo academy 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 bmo academy limited. Get real-time insights into bmo academy limited's credit score, group structure and payment trends.
Perform a competitor analysis for bmo academy limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in BH7 area or any other competitors across 12 key performance metrics.
bmo academy limited Ownership
BMO ACADEMY LIMITED group structure
Bmo Academy Limited has no subsidiary companies.
Ultimate parent company
BMO ACADEMY LIMITED
08149112
BMO ACADEMY LIMITED Shareholders
The sole shareholder of Bmo Academy Limited is Btissam Mikram.
btissam mikram
100%
bmo academy limited directors
Bmo Academy Limited currently has 1 director, Mrs Btissam Mikram serving since Jul 2012.
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 bmo academy limited.
bmo academy 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 BMO ACADEMY LIMITED. This can take several minutes, an email will notify you when this has completed.
bmo academy limitedCompanies House Filings - See Documents
