the account planning group limited

the account planning group limited Company Information

Share THE ACCOUNT PLANNING GROUP LIMITED
Live 
EstablishedMicroHigh

Company Number

08266609

Industry

Activities of other membership organisations n.e.c.

 

Directors

Sarah Newman

Michael Lee

View All

Shareholders

-

Group Structure

View All

Contact

Registered Address

14 feathers place, studio 9, london, SE10 9NE

Website

apg.org.uk

the account planning group limited Estimated Valuation

£325.9k

Pomanda estimates the enterprise value of THE ACCOUNT PLANNING GROUP LIMITED at £325.9k based on a Turnover of £381k and 0.86x industry multiple (adjusted for size and gross margin).

the account planning group limited Estimated Valuation

£0

Pomanda estimates the enterprise value of THE ACCOUNT PLANNING GROUP LIMITED at £0 based on an EBITDA of £-33.4k and a 5.73x industry multiple (adjusted for size and gross margin).

the account planning group limited Estimated Valuation

£693.5k

Pomanda estimates the enterprise value of THE ACCOUNT PLANNING GROUP LIMITED at £693.5k based on Net Assets of £285.4k and 2.43x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Account Planning Group Limited Overview

The Account Planning Group Limited is a live company located in london, SE10 9NE with a Companies House number of 08266609. It operates in the activities of other membership organizations n.e.c. sector, SIC Code 94990. Founded in October 2012, it's largest shareholder is unknown. The Account Planning Group Limited is a established, micro sized company, Pomanda has estimated its turnover at £381k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Account Planning Group Limited Health Check

Pomanda's financial health check has awarded The Account Planning Group Limited a 3.5 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 Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

4 Regular

positive_score

5 Weak

size

Size

annual sales of £381k, make it in line with the average company (£397.9k)

£381k - The Account Planning Group Limited

£397.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (6.4%)

29% - The Account Planning Group Limited

6.4% - Industry AVG

production

Production

with a gross margin of 95.8%, this company has a comparable cost of product (95.8%)

95.8% - The Account Planning Group Limited

95.8% - Industry AVG

profitability

Profitability

an operating margin of -9% make it less profitable than the average company (1.9%)

-9% - The Account Planning Group Limited

1.9% - Industry AVG

employees

Employees

with 4 employees, this is below the industry average (10)

4 - The Account Planning Group Limited

10 - Industry AVG

paystructure

Pay Structure

on an average salary of £28.1k, the company has an equivalent pay structure (£28.1k)

£28.1k - The Account Planning Group Limited

£28.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £95.3k, this is more efficient (£53.5k)

£95.3k - The Account Planning Group Limited

£53.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 26 days, this is later than average (11 days)

26 days - The Account Planning Group Limited

11 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 35 days, this is close to average (33 days)

35 days - The Account Planning Group Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is less than average (27 days)

10 days - The Account Planning Group Limited

27 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 20 weeks, this is less cash available to meet short term requirements (142 weeks)

20 weeks - The Account Planning Group Limited

142 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 32.3%, this is a higher level of debt than the average (21.9%)

32.3% - The Account Planning Group Limited

21.9% - Industry AVG

THE ACCOUNT PLANNING GROUP LIMITED financials

EXPORTms excel logo

The Account Planning Group Limited's latest turnover from December 2023 is estimated at £381 thousand and the company has net assets of £285.4 thousand. According to their latest financial statements, The Account Planning Group Limited has 4 employees and maintains cash reserves of £53.2 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
Turnover381,030389,557437,436177,751618,895579,88315,458,629474,178595,1271,406,9561,061,0070
Other Income Or Grants000000000000
Cost Of Sales16,1585,35866300074,128255,351624,561531,6840
Gross Profit364,872384,199437,369177,749618,895579,88315,458,629400,050339,776782,395529,3230
Admin Expenses399,050442,073437,035208,108652,783650,28814,948,173492,114146,220867,745423,7050
Operating Profit-34,178-57,874334-30,359-33,888-70,405510,456-92,064193,556-85,350105,6180
Interest Payable000000000000
Interest Receivable12,71415,7191,1134423,5581,8301,1331,0041,4641,0144240
Pre-Tax Profit-21,464-42,1551,447-29,917-30,330-68,575511,589-91,060195,020-84,336106,0420
Tax00-275000-97,2020-39,0040-24,3900
Profit After Tax-21,464-42,1551,172-29,917-30,330-68,575414,387-91,060156,016-84,33681,6520
Dividends Paid000000000000
Retained Profit-21,464-42,1551,172-29,917-30,330-68,575414,387-91,060156,016-84,33681,6520
Employee Costs112,236105,368102,400100,98299,66095,5307,933,286117,58998,618605,234488,3670
Number Of Employees4444443355424190
EBITDA*-33,373-57,0251,642-29,293-33,278-70,405510,456-91,711194,678-84,580107,7520

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Tangible Assets805084959374301,061035377000
Intangible Assets000000000000
Investments & Other000000000000
Debtors (Due After 1 year)000000000000
Total Fixed Assets805084959374301,061035377000
Stock & work in progress4495095247671,0384,353012,73512,45015,29821,1900
Trade Debtors27,29128,91233,7108,13253,88151,613580,75143,72256,76873,35860,3100
Group Debtors000000000000
Misc Debtors4,14412,8705,8855,4929,4686,189029,92117,804000
Cash53,152431,193467,024423,197460,972487,9070453,227349,710235,836169,6130
misc current assets335,914000004,48000000
total current assets420,950473,484507,143437,588525,359550,062585,231539,605436,732324,492251,1130
total assets421,755473,484507,992438,181526,102550,062586,292539,605437,085325,262251,1130
Bank overdraft000000000000
Bank loan000000000000
Trade Creditors 1,5505,72512,9969,79610,3914,70037,36337,8458,013129,82352,9900
Group/Directors Accounts000000000000
other short term finances000000000000
hp & lease commitments000000000000
other current liabilities134,815160,905145,98780,548137,957137,278090,71780,301000
total current liabilities136,365166,630158,98390,344148,348141,97837,363128,56288,314129,82352,9900
loans000000000000
hp & lease commitments000000000000
Accruals and Deferred Income00000072,27000000
other liabilities000000000000
provisions000000000000
total long term liabilities00000072,27000000
total liabilities136,365166,630158,98390,344148,348141,978109,633128,56288,314129,82352,9900
net assets285,390306,854349,009347,837377,754408,084476,659411,043348,771195,439198,1230
total shareholders funds285,390306,854349,009347,837377,754408,084476,659411,043348,771195,439198,1230
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Operating Activities
Operating Profit-34,178-57,874334-30,359-33,888-70,405510,456-92,064193,556-85,350105,6180
Depreciation8058491,3081,066610003531,1227702,1340
Amortisation000000000000
Tax00-275000-97,2020-39,0040-24,3900
Stock-60-15-243-271-3,3154,353-12,735285-2,848-5,89221,1900
Debtors-10,3472,18725,971-49,7255,547-522,949507,108-9291,21413,04860,3100
Creditors-4,175-7,2713,200-5955,691-32,663-48229,832-121,81076,83352,9900
Accruals and Deferred Income-26,09014,91865,439-57,40967965,008-18,44710,41680,301000
Deferred Taxes & Provisions000000000000
Cash flow from operations-53,231-51,55044,278-37,301-29,140480,536-100,048-50,819115,799-14,90354,8520
Investing Activities
capital expenditure-1,6100-1,564-916-1,3531,061-1,0610-705-1,540-2,1340
Change in Investments000000000000
cash flow from investments-1,6100-1,564-916-1,3531,061-1,0610-705-1,540-2,1340
Financing Activities
Bank loans000000000000
Group/Directors Accounts000000000000
Other Short Term Loans 000000000000
Long term loans000000000000
Hire Purchase and Lease Commitments000000000000
other long term liabilities000000000000
share issue000000-348,771153,332-2,68481,652116,4710
interest12,71415,7191,1134423,5581,8301,1331,0041,4641,0144240
cash flow from financing12,71415,7191,1134423,5581,830-347,638154,336-1,22082,666116,8950
cash and cash equivalents
cash-378,041-35,83143,827-37,775-26,935487,907-453,227103,517113,87466,223169,6130
overdraft000000000000
change in cash-378,041-35,83143,827-37,775-26,935487,907-453,227103,517113,87466,223169,6130

the account planning group 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 the account planning group limited. Get real-time insights into the account planning group 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

The Account Planning Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the account planning group limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in SE10 area or any other competitors across 12 key performance metrics.

the account planning group limited Ownership

THE ACCOUNT PLANNING GROUP LIMITED group structure

The Account Planning Group Limited has no subsidiary companies.

Ultimate parent company

THE ACCOUNT PLANNING GROUP LIMITED

08266609

THE ACCOUNT PLANNING GROUP LIMITED Shareholders

--

the account planning group limited directors

The Account Planning Group Limited currently has 4 directors. The longest serving directors include Ms Sarah Newman (Oct 2012) and Mr Michael Lee (Mar 2020).

officercountryagestartendrole
Ms Sarah NewmanEngland61 years Oct 2012- Director
Mr Michael LeeEngland50 years Mar 2020- Director
Ms Emily HarlockEngland44 years Jan 2024- Director
Mr Martin BeverleyEngland40 years Jan 2024- Director

P&L

December 2023

turnover

381k

-2%

operating profit

-34.2k

0%

gross margin

95.8%

-2.91%

turnover

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

Balance Sheet

December 2023

net assets

285.4k

-0.07%

total assets

421.8k

-0.11%

cash

53.2k

-0.88%

net assets

Total assets minus all liabilities

the account planning group limited company details

company number

08266609

Type

Private Ltd By Guarantee w/o Share Cap

industry

94990 - Activities of other membership organisations n.e.c.

incorporation date

October 2012

age

13

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

14 feathers place, studio 9, london, SE10 9NE

Bank

-

Legal Advisor

-

the account planning group 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 the account planning group limited.

the account planning group 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 THE ACCOUNT PLANNING GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

the account planning group limited Companies House Filings - See Documents

datedescriptionview/download