unit 2 dorcan way centre, dorcan way, swindon, SN3 3TZ
Website
-
eldene chinese takeaway limitedEstimated Valuation
£454.8k
Pomanda estimates the enterprise value of ELDENE CHINESE TAKEAWAY LIMITED at £454.8k based on a Turnover of £770.9k and 0.59x industry multiple (adjusted for size and gross margin).
eldene chinese takeaway limitedEstimated Valuation
£325.1k
Pomanda estimates the enterprise value of ELDENE CHINESE TAKEAWAY LIMITED at £325.1k based on an EBITDA of £92.3k and a 3.52x industry multiple (adjusted for size and gross margin).
eldene chinese takeaway limitedEstimated Valuation
£169.1k
Pomanda estimates the enterprise value of ELDENE CHINESE TAKEAWAY LIMITED at £169.1k based on Net Assets of £69.8k and 2.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eldene Chinese Takeaway LimitedOverview
Eldene Chinese Takeaway Limited is a live company located in swindon, SN3 3TZ with a Companies House number of 08177725. It operates in the take-away food shops and mobile food stands sector, SIC Code 56103. Founded in August 2012, it's largest shareholder is
hoi wing lee
with a 23% stake. Eldene Chinese Takeaway Limited is a established,
small sized company, Pomanda has estimated its turnover at
£770.9k with
high
growth in recent years.
Pomanda's financial health check has awarded Eldene Chinese Takeaway Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
2 Regular
2 Weak
Size
annual sales of £770.9k, make it larger than the average company (£141.6k)
£770.9k - Eldene Chinese Takeaway Limited
£141.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (8.2%)
20% - Eldene Chinese Takeaway Limited
8.2% - Industry AVG
Production
with a gross margin of 30.1%, this company has a higher cost of product (54.5%)
30.1% - Eldene Chinese Takeaway Limited
54.5% - Industry AVG
Profitability
an operating margin of 12% make it more profitable than the average company (2.8%)
12% - Eldene Chinese Takeaway Limited
2.8% - Industry AVG
Employees
with 12 employees, this is above the industry average (4)
12 - Eldene Chinese Takeaway Limited
4 - Industry AVG
Pay Structure
on an average salary of £11.2k, the company has an equivalent pay structure (£11.2k)
£11.2k - Eldene Chinese Takeaway Limited
£11.2k - Industry AVG
Efficiency
resulting in sales per employee of £64.2k, this is more efficient (£39.6k)
£64.2k - Eldene Chinese Takeaway Limited
£39.6k - Industry AVG
Debtor Days
it gets paid by customers after 108 days, this is later than average (20 days)
108 days - Eldene Chinese Takeaway Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 64 days, this is slower than average (19 days)
64 days - Eldene Chinese Takeaway Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eldene Chinese Takeaway Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Eldene Chinese Takeaway Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77.1%, this is a similar level of debt than the average (81.8%)
77.1% - Eldene Chinese Takeaway Limited
81.8% - Industry AVG
ELDENE CHINESE TAKEAWAY LIMITED financials
EXPORT
Eldene Chinese Takeaway Limited's latest turnover from March 2024 is estimated at £770.9 thousand and the company has net assets of £69.8 thousand. According to their latest financial statements, Eldene Chinese Takeaway Limited has 12 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Turnover
770,943
549,607
588,964
445,520
452,221
523,624
809,673
1,151,945
244,494
214,092
289,460
201,799
Other Income Or Grants
Cost Of Sales
539,218
373,373
384,768
287,094
301,057
344,913
532,519
660,435
148,740
130,354
172,789
113,336
Gross Profit
231,725
176,234
204,195
158,425
151,165
178,711
277,154
491,511
95,755
83,738
116,671
88,463
Admin Expenses
139,401
181,740
196,849
161,523
151,233
195,392
286,127
472,741
104,873
80,696
121,407
56,201
Operating Profit
92,324
-5,506
7,346
-3,098
-68
-16,681
-8,973
18,770
-9,118
3,042
-4,736
32,262
Interest Payable
Interest Receivable
67
234
253
292
140
Pre-Tax Profit
92,324
-5,506
7,346
-3,098
-68
-16,681
-8,973
18,836
-8,884
3,295
-4,444
32,403
Tax
-23,081
-1,396
-3,767
-692
-7,777
Profit After Tax
69,243
-5,506
5,950
-3,098
-68
-16,681
-8,973
15,069
-8,884
2,603
-4,444
24,626
Dividends Paid
Retained Profit
69,243
-5,506
5,950
-3,098
-68
-16,681
-8,973
15,069
-8,884
2,603
-4,444
24,626
Employee Costs
134,118
159,067
157,443
192,908
187,080
180,963
190,674
267,900
58,106
44,994
61,718
46,586
Number Of Employees
12
14
14
18
18
16
18
26
6
5
7
5
EBITDA*
92,324
-5,506
7,346
-3,098
-68
-16,681
-8,973
18,770
3,532
3,042
-2,652
34,870
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Tangible Assets
74,372
83,185
92,178
101,551
111,361
121,753
132,921
145,125
34,830
26,810
8,348
10,432
Intangible Assets
123,264
130,112
136,960
136,960
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
74,372
83,185
92,178
101,551
111,361
121,753
132,921
145,125
158,094
156,922
145,308
147,392
Stock & work in progress
3,182
3,955
Trade Debtors
230,132
148,481
148,183
113,652
73,862
102,948
103,447
93,407
2,390
2,725
2,216
Group Debtors
Misc Debtors
Cash
53,328
40,378
60,654
56,105
misc current assets
total current assets
230,132
148,481
148,183
113,652
73,862
102,948
103,447
93,407
55,718
43,103
63,836
62,276
total assets
304,504
231,666
240,361
215,203
185,223
224,701
236,368
238,532
213,812
200,025
209,144
209,668
Bank overdraft
Bank loan
Trade Creditors
94,667
50,910
44,910
25,053
41,975
81,385
116,371
109,562
199,811
177,140
188,862
184,942
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
94,667
50,910
44,910
25,053
41,975
81,385
116,371
109,562
199,811
177,140
188,862
184,942
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
140,000
180,162
189,351
190,000
140,000
140,000
100,000
100,000
provisions
total long term liabilities
140,000
180,162
189,351
190,000
140,000
140,000
100,000
100,000
total liabilities
234,667
231,072
234,261
215,053
181,975
221,385
216,371
209,562
199,811
177,140
188,862
184,942
net assets
69,837
594
6,100
150
3,248
3,316
19,997
28,970
14,001
22,885
20,282
24,726
total shareholders funds
69,837
594
6,100
150
3,248
3,316
19,997
28,970
14,001
22,885
20,282
24,726
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Operating Activities
Operating Profit
92,324
-5,506
7,346
-3,098
-68
-16,681
-8,973
18,770
-9,118
3,042
-4,736
32,262
Depreciation
5,802
2,084
2,608
Amortisation
6,848
Tax
-23,081
-1,396
-3,767
-692
-7,777
Stock
-3,182
-773
3,955
Debtors
81,651
298
34,531
39,790
-29,086
-499
10,040
91,017
-335
2,725
-2,216
2,216
Creditors
43,757
6,000
19,857
-16,922
-39,410
-34,986
6,809
-90,249
22,671
-11,722
3,920
184,942
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
31,349
196
-8,724
-59,810
-10,392
-51,168
-12,204
-166,263
26,538
-8,915
4,257
205,864
Investing Activities
capital expenditure
8,813
8,993
9,373
9,810
10,392
11,168
12,204
12,969
-13,822
-11,614
-150,000
Change in Investments
cash flow from investments
8,813
8,993
9,373
9,810
10,392
11,168
12,204
12,969
-13,822
-11,614
-150,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-40,162
-9,189
-649
50,000
40,000
100,000
share issue
-100
100
interest
67
234
253
292
140
cash flow from financing
-40,162
-9,189
-649
50,000
40,000
99,967
234
253
292
240
cash and cash equivalents
cash
-53,328
12,950
-20,276
4,549
56,105
overdraft
change in cash
-53,328
12,950
-20,276
4,549
56,105
eldene chinese takeaway 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 eldene chinese takeaway limited. Get real-time insights into eldene chinese takeaway limited's credit score, group structure and payment trends.
Eldene Chinese Takeaway Limited Competitor Analysis
Perform a competitor analysis for eldene chinese takeaway limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in SN3 area or any other competitors across 12 key performance metrics.
eldene chinese takeaway limited Ownership
ELDENE CHINESE TAKEAWAY LIMITED group structure
Eldene Chinese Takeaway Limited has no subsidiary companies.
Ultimate parent company
ELDENE CHINESE TAKEAWAY LIMITED
08177725
ELDENE CHINESE TAKEAWAY LIMITED Shareholders
The largest shareholders in Eldene Chinese Takeaway Limited include Hoi Wing Lee and De Tiet.
hoi wing lee
23%
de tiet
23%
lan jiao tran
23%
tu tiet
21%
nguyen tran
10%
eldene chinese takeaway limited directors
Eldene Chinese Takeaway Limited currently has 3 directors.
The longest serving directors include
Mr Tu Tiet (Aug 2012) and
Mr De Tiet (Aug 2012).
56103 - Take away food shops and mobile food stands
incorporation date
August 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
unit 2 dorcan way centre, dorcan way, swindon, SN3 3TZ
Bank
-
Legal Advisor
-
eldene chinese takeaway 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 eldene chinese takeaway limited.
eldene chinese takeaway 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 ELDENE CHINESE TAKEAWAY LIMITED. This can take several minutes, an email will notify you when this has completed.
eldene chinese takeaway limitedCompanies House Filings - See Documents
