Pomanda estimates the enterprise value of VANTAGE EVENT STRUCTURES LIMITED at £501.8k based on a Turnover of £947.9k and 0.53x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of VANTAGE EVENT STRUCTURES LIMITED at £302.6k based on an EBITDA of £125.7k and a 2.41x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of VANTAGE EVENT STRUCTURES LIMITED at £553.3k based on Net Assets of £351.3k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Vantage Event Structures LimitedOverview
Vantage Event Structures Limited is a live company located in surrey, SM1 4LA with a Companies House number of 08182190. It operates in the renting and leasing of media entertainment equipment sector, SIC Code 77291. Founded in August 2012, it's largest shareholder is
matthew bowler
with a 100% stake. Vantage Event Structures Limited is a established,
small sized company, Pomanda has estimated its turnover at
£947.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Vantage Event Structures Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
4 Regular
4 Weak
Size
annual sales of £947.9k, make it smaller than the average company (£8.1m)
£947.9k - Vantage Event Structures Limited
£8.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (3.3%)
7% - Vantage Event Structures Limited
3.3% - Industry AVG
Production
with a gross margin of 50.2%, this company has a comparable cost of product (52.6%)
50.2% - Vantage Event Structures Limited
52.6% - Industry AVG
Profitability
an operating margin of 6% make it as profitable than the average company (5.7%)
6% - Vantage Event Structures Limited
5.7% - Industry AVG
Employees
with 8 employees, this is below the industry average (63)
8 - Vantage Event Structures Limited
63 - Industry AVG
Pay Structure
on an average salary of £15.5k, the company has a lower pay structure (£41k)
£15.5k - Vantage Event Structures Limited
£41k - Industry AVG
Efficiency
resulting in sales per employee of £118.5k, this is equally as efficient (£122.6k)
£118.5k - Vantage Event Structures Limited
£122.6k - Industry AVG
Debtor Days
it gets paid by customers after 86 days, this is later than average (41 days)
86 days - Vantage Event Structures Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 115 days, this is slower than average (41 days)
115 days - Vantage Event Structures Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Vantage Event Structures Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (5 weeks)
1 weeks - Vantage Event Structures Limited
5 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 66.5%, this is a similar level of debt than the average (62.4%)
66.5% - Vantage Event Structures Limited
62.4% - Industry AVG
VANTAGE EVENT STRUCTURES LIMITED financials
EXPORT
Vantage Event Structures Limited's latest turnover from August 2019 is £947.9 thousand and the company has net assets of £351.3 thousand. According to their latest financial statements, we estimate that Vantage Event Structures Limited has 8 employees and maintains cash reserves of £12.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Turnover
947,854
331,509
1,453,507
773,974
634,013
141,915
380,568
Other Income Or Grants
Cost Of Sales
471,738
76,926
707,587
430,895
326,075
80,283
213,558
Gross Profit
476,116
254,583
745,921
343,079
307,938
61,631
167,010
Admin Expenses
419,398
165,956
571,168
236,251
287,993
58,469
137,302
Operating Profit
56,718
88,627
174,753
106,828
19,945
3,162
29,708
Interest Payable
10,981
10,727
Interest Receivable
329
324
147
134
9
7
Pre-Tax Profit
45,737
77,900
174,900
106,963
19,954
3,168
29,708
Tax
-945
-33,231
-21,392
-3,991
-665
-6,833
Profit After Tax
45,737
76,955
141,669
85,570
15,963
2,503
22,875
Dividends Paid
Retained Profit
45,737
76,955
141,669
85,570
15,963
2,503
22,875
Employee Costs
123,658
50,060
546,857
263,699
219,433
73,965
147,510
Number Of Employees
8
3
15
7
6
2
4
EBITDA*
125,747
132,861
174,753
124,632
24,315
8,302
32,781
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Tangible Assets
359,104
246,708
235,917
116,920
24,761
29,131
16,764
Intangible Assets
53,542
53,542
53,542
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
359,104
246,708
289,459
116,920
24,761
29,131
16,764
Stock & work in progress
36,110
39,650
13,735
Trade Debtors
225,364
147,115
215,741
73,920
59,365
1,618
39,075
Group Debtors
Misc Debtors
Cash
12,604
75,198
11,146
106,394
862
2,662
1
misc current assets
20,754
total current assets
688,973
484,446
226,887
180,314
96,337
43,930
52,811
total assets
1,048,077
731,154
516,346
297,234
121,098
73,061
69,575
Bank overdraft
73,440
18,880
Bank loan
Trade Creditors
149,203
136,370
147,952
46,699
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
466,510
98,731
136,370
147,952
46,699
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
230,292
286,888
111,395
22,370
79,756
47,682
provisions
total long term liabilities
230,295
286,888
111,395
22,370
79,756
47,682
total liabilities
696,805
385,619
247,765
170,322
79,756
47,682
46,699
net assets
351,272
345,535
268,581
126,912
41,342
25,379
22,876
total shareholders funds
351,272
345,535
268,581
126,912
41,342
25,379
22,876
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Operating Activities
Operating Profit
56,718
88,627
174,753
106,828
19,945
3,162
29,708
Depreciation
69,029
44,234
17,804
4,370
5,140
3,073
Amortisation
Tax
-945
-33,231
-21,392
-3,991
-665
-6,833
Stock
-36,110
-3,540
25,915
13,735
Debtors
205,281
247,951
141,821
14,555
57,747
-37,457
39,075
Creditors
149,203
-136,370
-11,582
147,952
-46,699
46,699
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
69,669
-252,405
-11,881
272,747
-33,883
-27,520
19,837
Investing Activities
capital expenditure
-181,425
-55,025
-172,539
-109,963
-17,507
-19,837
Change in Investments
cash flow from investments
-181,425
-55,025
-172,539
-109,963
-17,507
-19,837
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-56,596
175,493
89,025
-57,386
32,074
47,682
share issue
-40,000
-1
1
interest
-10,652
-10,403
147
134
9
7
cash flow from financing
-107,248
165,089
89,172
-57,252
32,083
47,689
1
cash and cash equivalents
cash
-62,594
64,052
-95,248
105,532
-1,800
2,661
1
overdraft
54,560
18,880
change in cash
-117,154
45,172
-95,248
105,532
-1,800
2,661
1
vantage event structures 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 vantage event structures limited. Get real-time insights into vantage event structures limited's credit score, group structure and payment trends.
Perform a competitor analysis for vantage event structures limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SM1 area or any other competitors across 12 key performance metrics.
vantage event structures limited Ownership
VANTAGE EVENT STRUCTURES LIMITED group structure
Vantage Event Structures Limited has no subsidiary companies.
Ultimate parent company
VANTAGE EVENT STRUCTURES LIMITED
08182190
VANTAGE EVENT STRUCTURES LIMITED Shareholders
The sole shareholder of Vantage Event Structures Limited is Matthew Bowler.
matthew bowler
100%
vantage event structures limited directors
Vantage Event Structures Limited currently has 1 director, Mr Matthew Bowler serving since Aug 2013.
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 vantage event structures limited.
vantage event structures 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 VANTAGE EVENT STRUCTURES LIMITED. This can take several minutes, an email will notify you when this has completed.
vantage event structures limitedCompanies House Filings - See Documents
