Pomanda estimates the enterprise value of AUTO MOTOR LTD at £50k based on a Turnover of £171.7k and 0.29x industry multiple (adjusted for size and gross margin).
auto motor ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of AUTO MOTOR LTD at £0 based on an EBITDA of £-859 and a 2.65x industry multiple (adjusted for size and gross margin).
auto motor ltdEstimated Valuation
£93.9k
Pomanda estimates the enterprise value of AUTO MOTOR LTD at £93.9k based on Net Assets of £43k and 2.19x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Auto Motor LtdOverview
Auto Motor Ltd is a live company located in london, E17 9DS with a Companies House number of 08269047. It operates in the repair and maintenance of other transport equipment n.e.c. sector, SIC Code 33170. Founded in October 2012, it's largest shareholder is
nikia hussain
with a 100% stake. Auto Motor Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£171.7k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Auto Motor Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £171.7k, make it smaller than the average company (£734k)
£171.7k - Auto Motor Ltd
£734k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (7.6%)
10% - Auto Motor Ltd
7.6% - Industry AVG
Production
with a gross margin of 17.7%, this company has a higher cost of product (27.3%)
17.7% - Auto Motor Ltd
27.3% - Industry AVG
Profitability
an operating margin of -0.5% make it less profitable than the average company (5.7%)
-0.5% - Auto Motor Ltd
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (20)
1 - Auto Motor Ltd
20 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
£36.8k - Auto Motor Ltd
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £171.7k, this is more efficient (£89.5k)
£171.7k - Auto Motor Ltd
£89.5k - Industry AVG
Debtor Days
it gets paid by customers after 113 days, this is later than average (44 days)
113 days - Auto Motor Ltd
44 days - Industry AVG
Creditor Days
its suppliers are paid after 24 days, this is quicker than average (34 days)
24 days - Auto Motor Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Auto Motor Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Auto Motor Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 20%, this is a lower level of debt than the average (69.6%)
20% - Auto Motor Ltd
69.6% - Industry AVG
AUTO MOTOR LTD financials
EXPORT
Auto Motor Ltd's latest turnover from October 2023 is estimated at £171.7 thousand and the company has net assets of £43 thousand. According to their latest financial statements, we estimate that Auto Motor Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Turnover
171,711
154,946
148,608
129,117
157,011
124,719
158,598
204,987
119,619
20,404
120,317
Other Income Or Grants
Cost Of Sales
141,368
125,056
132,380
100,062
132,544
100,749
123,907
165,794
96,342
16,027
96,089
Gross Profit
30,343
29,890
16,228
29,055
24,468
23,971
34,691
39,192
23,277
4,377
24,228
Admin Expenses
31,202
31,411
17,410
29,190
25,392
22,694
33,793
37,621
-14,023
8,935
-324
Operating Profit
-859
-1,521
-1,182
-135
-924
1,277
898
1,571
37,300
-4,558
24,552
Interest Payable
Interest Receivable
35
118
160
112
Pre-Tax Profit
-859
-1,521
-1,182
-135
-924
1,277
898
1,606
37,419
-4,398
24,664
Tax
-243
-171
-321
-7,484
-5,673
Profit After Tax
-859
-1,521
-1,182
-135
-924
1,034
727
1,285
29,935
-4,398
18,991
Dividends Paid
Retained Profit
-859
-1,521
-1,182
-135
-924
1,034
727
1,285
29,935
-4,398
18,991
Employee Costs
36,833
37,334
35,235
35,792
33,666
36,965
35,086
34,779
37,319
35,290
32,191
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-859
-1,521
-1,182
-135
-924
1,277
898
1,571
37,685
-4,390
24,552
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Tangible Assets
486
732
915
1,144
1,430
1,788
1,768
2,210
1,540
674
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
486
732
915
1,144
1,430
1,788
1,768
2,210
1,540
674
Stock & work in progress
Trade Debtors
53,170
53,170
53,560
55,275
54,659
54,670
55,270
59,813
32,972
Group Debtors
Misc Debtors
Cash
27,905
19,430
44,757
misc current assets
total current assets
53,170
53,170
53,560
55,275
54,659
54,670
55,270
59,813
60,877
19,430
44,757
total assets
53,656
53,902
54,475
56,419
56,089
56,458
57,038
62,023
62,417
20,104
44,757
Bank overdraft
Bank loan
Trade Creditors
9,482
9,278
8,739
9,514
9,439
8,884
10,498
16,210
17,789
5,411
25,666
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
9,482
9,278
8,739
9,514
9,439
8,884
10,498
16,210
17,789
5,411
25,666
loans
hp & lease commitments
Accruals and Deferred Income
1,221
812
403
390
other liabilities
provisions
total long term liabilities
1,221
812
403
390
total liabilities
10,703
10,090
9,142
9,904
9,439
8,884
10,498
16,210
17,789
5,411
25,666
net assets
42,953
43,812
45,333
46,515
46,650
47,574
46,540
45,813
44,628
14,693
19,091
total shareholders funds
42,953
43,812
45,333
46,515
46,650
47,574
46,540
45,813
44,628
14,693
19,091
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Operating Activities
Operating Profit
-859
-1,521
-1,182
-135
-924
1,277
898
1,571
37,300
-4,558
24,552
Depreciation
385
168
Amortisation
Tax
-243
-171
-321
-7,484
-5,673
Stock
Debtors
-390
-1,715
616
-11
-600
-4,543
26,841
32,972
Creditors
204
539
-775
75
555
-1,614
-5,712
-1,579
12,378
-20,255
25,666
Accruals and Deferred Income
409
409
13
390
Deferred Taxes & Provisions
Cash flow from operations
-246
-183
-229
-286
-358
20
-442
-27,170
9,607
-24,645
44,545
Investing Activities
capital expenditure
246
183
229
286
358
-20
442
-670
-1,251
-842
Change in Investments
cash flow from investments
246
183
229
286
358
-20
442
-670
-1,251
-842
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
35
118
160
112
cash flow from financing
-65
118
160
212
cash and cash equivalents
cash
-27,905
8,475
-25,327
44,757
overdraft
change in cash
-27,905
8,475
-25,327
44,757
auto motor ltd 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 auto motor ltd. Get real-time insights into auto motor ltd's credit score, group structure and payment trends.
Perform a competitor analysis for auto motor ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in E17 area or any other competitors across 12 key performance metrics.
auto motor ltd Ownership
AUTO MOTOR LTD group structure
Auto Motor Ltd has no subsidiary companies.
Ultimate parent company
AUTO MOTOR LTD
08269047
AUTO MOTOR LTD Shareholders
The sole shareholder of Auto Motor Ltd is Nikia Hussain.
nikia hussain
100%
auto motor ltd directors
Auto Motor Ltd currently has 1 director, Miss Nikia Hussain serving since Sep 2016.
33170 - Repair and maintenance of other transport equipment
incorporation date
October 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
October 2023
previous names
N/A
accountant
-
auditor
-
address
815 lea bridge road, london, E17 9DS
Bank
-
Legal Advisor
-
auto motor ltd 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 auto motor ltd.
auto motor ltd 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 AUTO MOTOR LTD. This can take several minutes, an email will notify you when this has completed.
auto motor ltdCompanies House Filings - See Documents
