Pomanda estimates the enterprise value of ZOEEDEN LIMITED at £164.7k based on a Turnover of £409.8k and 0.4x industry multiple (adjusted for size and gross margin).
zoeeden limitedEstimated Valuation
£20.5k
Pomanda estimates the enterprise value of ZOEEDEN LIMITED at £20.5k based on an EBITDA of £6.2k and a 3.3x industry multiple (adjusted for size and gross margin).
zoeeden limitedEstimated Valuation
£15.7k
Pomanda estimates the enterprise value of ZOEEDEN LIMITED at £15.7k based on Net Assets of £5.7k and 2.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Zoeeden LimitedOverview
Zoeeden Limited is a live company located in benfleet, SS7 1SL with a Companies House number of 08280291. It operates in the manufacture of other wearing apparel and accessories n.e.c. sector, SIC Code 14190. Founded in November 2012, it's largest shareholder is
adejumo bakare
with a 50% stake. Zoeeden Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£409.8k with
high
growth in recent years.
Pomanda's financial health check has awarded Zoeeden Limited a 2 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 Rating2out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £409.8k, make it smaller than the average company (£9.3m)
£409.8k - Zoeeden Limited
£9.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (9.8%)
22% - Zoeeden Limited
9.8% - Industry AVG
Production
with a gross margin of 27%, this company has a higher cost of product (35.5%)
27% - Zoeeden Limited
35.5% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (6.1%)
0.5% - Zoeeden Limited
6.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (36)
2 - Zoeeden Limited
36 - Industry AVG
Pay Structure
on an average salary of £11.8k, the company has a lower pay structure (£34.6k)
£11.8k - Zoeeden Limited
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £204.9k, this is equally as efficient (£199.7k)
£204.9k - Zoeeden Limited
£199.7k - Industry AVG
Debtor Days
it gets paid by customers after 18 days, this is earlier than average (36 days)
18 days - Zoeeden Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (39 days)
9 days - Zoeeden Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Zoeeden Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Zoeeden Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74.1%, this is a higher level of debt than the average (57.4%)
74.1% - Zoeeden Limited
57.4% - Industry AVG
ZOEEDEN LIMITED financials
EXPORT
Zoeeden Limited's latest turnover from November 2023 is £409.8 thousand and the company has net assets of £5.7 thousand. According to their latest financial statements, Zoeeden Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Turnover
409,835
555,120
493,878
227,196
326,242
293,912
104,251
30,525
5,167
Other Income Or Grants
Cost Of Sales
299,091
412,090
389,768
180,326
223,506
201,963
54,275
16,665
4,038
Gross Profit
110,744
143,031
104,110
46,870
102,736
91,949
49,976
13,860
1,130
Admin Expenses
108,551
141,662
102,996
49,797
94,394
85,831
46,157
17,889
5,070
Operating Profit
2,193
1,369
1,114
-2,927
8,342
6,118
3,819
-4,029
-3,940
Interest Payable
Interest Receivable
2
Pre-Tax Profit
2,973
2,311
2,056
-2,670
8,342
6,118
3,819
-4,029
-3,938
Tax
-1,328
-1,202
-1,154
-255
-2,348
-2,157
-1,698
-128
Profit After Tax
1,645
1,109
902
-2,925
5,994
3,961
2,121
-4,157
-3,938
Dividends Paid
Retained Profit
1,645
1,109
902
-2,925
5,994
3,961
2,121
-4,157
-3,938
Employee Costs
23,520
23,520
23,520
19,880
61,945
61,705
29,923
30,582
29,877
Number Of Employees
2
2
2
2
2
2
1
1
1
EBITDA*
6,207
5,383
5,128
1,087
12,356
10,787
8,488
640
-3,940
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Tangible Assets
1,397
5,411
9,425
13,439
17,453
21,467
9,336
14,005
18,674
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,397
5,411
9,425
13,439
17,453
21,467
9,336
14,005
18,674
Stock & work in progress
Trade Debtors
20,690
28,046
42,659
19,067
9,480
5,305
4,636
5,560
1,216
Group Debtors
Misc Debtors
Cash
3,750
250
1,055
458
605
misc current assets
total current assets
20,690
28,046
42,659
19,067
13,230
5,555
5,691
6,018
1,821
total assets
22,087
33,457
52,084
32,506
30,683
27,022
15,027
20,023
20,495
Bank overdraft
Bank loan
Trade Creditors
8,023
14,649
25,126
450
2,500
3,207
5,774
1,450
504
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
8,023
14,649
25,126
450
2,500
3,207
5,774
1,450
504
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,352
14,741
24,000
30,000
23,202
24,828
14,227
21,399
22,929
provisions
total long term liabilities
8,352
14,741
24,000
30,000
23,202
24,828
14,227
21,399
22,929
total liabilities
16,375
29,390
49,126
30,450
25,702
28,035
20,001
22,849
23,433
net assets
5,712
4,067
2,958
2,056
4,981
-1,013
-4,974
-2,826
-2,938
total shareholders funds
5,712
4,067
2,958
2,056
4,981
-1,013
-4,974
-2,826
-2,938
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Operating Activities
Operating Profit
2,193
1,369
1,114
-2,927
8,342
6,118
3,819
-4,029
-3,940
Depreciation
4,014
4,014
4,014
4,014
4,014
4,669
4,669
4,669
Amortisation
Tax
-1,328
-1,202
-1,154
-255
-2,348
-2,157
-1,698
-128
Stock
Debtors
-7,356
-14,613
23,592
9,587
4,175
669
-924
4,344
1,216
Creditors
-6,626
-10,477
24,676
-2,050
-707
-2,567
4,324
946
504
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
5,609
8,317
5,058
-10,805
5,126
5,394
12,038
-2,886
-4,652
Investing Activities
capital expenditure
-16,800
-18,674
Change in Investments
cash flow from investments
-16,800
-18,674
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-6,389
-9,259
-6,000
6,798
-1,626
10,601
-7,172
-1,530
22,929
share issue
-4,269
4,269
1,000
interest
2
cash flow from financing
-6,389
-9,259
-6,000
6,798
-1,626
10,601
-11,441
2,739
23,931
cash and cash equivalents
cash
-3,750
3,500
-805
597
-147
605
overdraft
change in cash
-3,750
3,500
-805
597
-147
605
zoeeden 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 zoeeden limited. Get real-time insights into zoeeden limited's credit score, group structure and payment trends.
Perform a competitor analysis for zoeeden limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in SS7 area or any other competitors across 12 key performance metrics.
zoeeden limited Ownership
ZOEEDEN LIMITED group structure
Zoeeden Limited has no subsidiary companies.
Ultimate parent company
ZOEEDEN LIMITED
08280291
ZOEEDEN LIMITED Shareholders
The largest shareholders in Zoeeden Limited include Adejumo Bakare and Olubunmi Bakare.
adejumo bakare
50%
olubunmi bakare
50%
zoeeden limited directors
Zoeeden Limited currently has 2 directors.
The longest serving directors include
Mrs Olubunmi Bakare (Nov 2012) and
Mr Adejumo Bakare (Nov 2012).
14190 - Manufacture of other wearing apparel and accessories
incorporation date
November 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
oak house 202a kiln road, benfleet, SS7 1SL
Bank
-
Legal Advisor
-
zoeeden 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 zoeeden limited.
zoeeden 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 ZOEEDEN LIMITED. This can take several minutes, an email will notify you when this has completed.
zoeeden limitedCompanies House Filings - See Documents
