Pomanda estimates the enterprise value of LINK UP ESTATE AGENCY LTD at £993.5k based on a Turnover of £488.3k and 2.03x industry multiple (adjusted for size and gross margin).
link up estate agency ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LINK UP ESTATE AGENCY LTD at £0 based on an EBITDA of £-176.8k and a 6.49x industry multiple (adjusted for size and gross margin).
link up estate agency ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LINK UP ESTATE AGENCY LTD at £0 based on Net Assets of £-91.5k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Link Up Estate Agency LtdOverview
Link Up Estate Agency Ltd is a live company located in uxbridge, UB10 0PE with a Companies House number of 08427062. It operates in the real estate agencies sector, SIC Code 68310. Founded in March 2013, it's largest shareholder is
abimbola aaron akingbade
with a 90% stake. Link Up Estate Agency Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£488.3k with
high
growth in recent years.
Pomanda's financial health check has awarded Link Up Estate Agency Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
4 Regular
4 Weak
Size
annual sales of £488.3k, make it in line with the average company (£487.4k)
£488.3k - Link Up Estate Agency Ltd
£487.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (6.5%)
26% - Link Up Estate Agency Ltd
6.5% - Industry AVG
Production
with a gross margin of 85.9%, this company has a comparable cost of product (85.9%)
85.9% - Link Up Estate Agency Ltd
85.9% - Industry AVG
Profitability
an operating margin of -36.2% make it less profitable than the average company (5.3%)
-36.2% - Link Up Estate Agency Ltd
5.3% - Industry AVG
Employees
with 6 employees, this is below the industry average (12)
6 - Link Up Estate Agency Ltd
12 - Industry AVG
Pay Structure
on an average salary of £39.9k, the company has an equivalent pay structure (£39.9k)
£39.9k - Link Up Estate Agency Ltd
£39.9k - Industry AVG
Efficiency
resulting in sales per employee of £81.4k, this is equally as efficient (£81.4k)
£81.4k - Link Up Estate Agency Ltd
£81.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Link Up Estate Agency Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Link Up Estate Agency Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Link Up Estate Agency Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 21 weeks, this is less cash available to meet short term requirements (32 weeks)
21 weeks - Link Up Estate Agency Ltd
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 129.9%, this is a higher level of debt than the average (54.3%)
129.9% - Link Up Estate Agency Ltd
54.3% - Industry AVG
LINK UP ESTATE AGENCY LTD financials
EXPORT
Link Up Estate Agency Ltd's latest turnover from March 2024 is estimated at £488.3 thousand and the company has net assets of -£91.5 thousand. According to their latest financial statements, Link Up Estate Agency Ltd has 6 employees and maintains cash reserves of £147.4 thousand 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
Turnover
488,278
517,210
491,140
243,076
193,607
242,688
76,798
46,438
127,065
628,440
Other Income Or Grants
Cost Of Sales
69,058
63,176
43,029
20,587
23,959
34,974
9,081
5,156
42,276
65,649
Gross Profit
419,220
454,034
448,112
222,489
169,649
207,714
67,717
41,282
84,789
562,791
Admin Expenses
596,062
486,916
438,006
219,550
121,736
171,806
42,243
36,468
61,996
559,127
Operating Profit
-176,842
-32,882
10,106
2,939
47,913
35,908
25,474
4,814
22,793
3,664
Interest Payable
41
3,639
3,660
5,801
Interest Receivable
9,843
8,364
1,281
179
174
1,089
626
159
31
Pre-Tax Profit
-166,999
-24,518
11,386
3,119
48,086
36,956
22,462
1,313
16,992
3,695
Tax
-2,163
-593
-9,136
-7,022
-4,268
-262
-3,702
-776
Profit After Tax
-166,999
-24,518
9,223
2,526
38,950
29,934
18,194
1,050
13,290
2,919
Dividends Paid
16,200
Retained Profit
-166,999
-24,518
9,223
2,526
38,950
29,934
18,194
1,050
-2,910
2,919
Employee Costs
239,409
236,466
243,230
225,633
77,180
158,309
70,732
36,108
8,840
340,312
Number Of Employees
6
6
6
6
2
4
2
1
2
9
EBITDA*
-176,842
-32,882
10,106
2,939
47,913
36,856
30,172
4,814
27,491
8,247
* 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
Tangible Assets
15,010
24,250
33,490
42,232
49,018
117
1,065
5,763
10,461
14,584
Intangible Assets
Investments & Other
144,245
126,245
126,245
70,000
Debtors (Due After 1 year)
Total Fixed Assets
159,255
150,495
159,735
112,232
49,018
117
1,065
5,763
10,461
14,584
Stock & work in progress
Trade Debtors
7,000
23,724
24,572
8,000
5,000
10,183
53,262
Group Debtors
Misc Debtors
8,114
Cash
147,351
227,611
165,987
175,488
183,379
163,850
126,428
124,066
3,211
12,504
misc current assets
41,214
total current assets
147,351
227,611
165,987
182,488
207,103
196,536
134,428
129,066
54,608
65,766
total assets
306,606
378,106
325,722
294,720
256,121
196,653
135,493
134,829
65,069
80,350
Bank overdraft
Bank loan
Trade Creditors
160,793
116,232
2,500
70,941
Group/Directors Accounts
310,678
143,187
other short term finances
1,221
5,802
hp & lease commitments
other current liabilities
42,590
28,323
109,377
7,044
8,553
18,295
17,356
total current liabilities
353,268
171,510
109,377
160,793
116,232
7,044
9,774
20,795
23,158
70,941
loans
110,740
588
hp & lease commitments
861
4,065
1,027
2,135
6,390
Accruals and Deferred Income
other liabilities
44,869
130,267
112,294
43,164
51,652
140,322
105,339
41,214
provisions
total long term liabilities
44,869
131,128
116,359
43,164
51,652
140,322
106,366
112,875
41,802
6,390
total liabilities
398,137
302,638
225,736
203,957
167,884
147,366
116,140
133,670
64,960
77,331
net assets
-91,531
75,468
99,986
90,763
88,237
49,287
19,353
1,159
109
3,019
total shareholders funds
-91,531
75,468
99,986
90,763
88,237
49,287
19,353
1,159
109
3,019
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
-176,842
-32,882
10,106
2,939
47,913
35,908
25,474
4,814
22,793
3,664
Depreciation
948
4,698
4,698
4,583
Amortisation
Tax
-2,163
-593
-9,136
-7,022
-4,268
-262
-3,702
-776
Stock
Debtors
-7,000
-16,724
-8,962
24,686
3,000
-5,183
-43,079
53,262
Creditors
-160,793
44,561
116,232
-2,500
2,500
-70,941
70,941
Accruals and Deferred Income
14,267
-81,054
109,377
-7,044
-1,509
-9,742
939
17,356
Deferred Taxes & Provisions
Cash flow from operations
-162,575
-113,936
-36,473
63,631
156,927
3,639
10,662
13,174
13,283
25,150
Investing Activities
capital expenditure
9,240
9,240
8,742
6,786
-48,901
4,698
-575
-19,167
Change in Investments
18,000
56,245
70,000
cash flow from investments
-8,760
9,240
-47,503
-63,214
-48,901
4,698
-575
-19,167
Financing Activities
Bank loans
Group/Directors Accounts
167,491
143,187
Other Short Term Loans
-1,221
1,221
-5,802
5,802
Long term loans
-110,740
110,152
588
Hire Purchase and Lease Commitments
-861
-3,204
4,065
-1,027
-1,108
2,135
-6,390
6,390
other long term liabilities
-85,398
17,973
69,130
-8,488
-88,670
34,983
105,339
-41,214
41,214
share issue
100
interest
9,843
8,364
1,281
179
174
1,048
-3,013
-3,501
-5,801
31
cash flow from financing
91,075
166,320
74,476
-8,309
-88,496
33,783
-8,301
61,770
35,413
6,521
cash and cash equivalents
cash
-80,260
61,624
-9,501
-7,891
19,529
37,422
2,362
120,855
-9,293
12,504
overdraft
change in cash
-80,260
61,624
-9,501
-7,891
19,529
37,422
2,362
120,855
-9,293
12,504
link up estate agency 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 link up estate agency ltd. Get real-time insights into link up estate agency ltd's credit score, group structure and payment trends.
Perform a competitor analysis for link up estate agency ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in UB10 area or any other competitors across 12 key performance metrics.
link up estate agency ltd Ownership
LINK UP ESTATE AGENCY LTD group structure
Link Up Estate Agency Ltd has no subsidiary companies.
Ultimate parent company
LINK UP ESTATE AGENCY LTD
08427062
LINK UP ESTATE AGENCY LTD Shareholders
The largest shareholders in Link Up Estate Agency Ltd include Abimbola Aaron Akingbade and Naomi Olfunke Akingbade.
abimbola aaron akingbade
90%
naomi olfunke akingbade
10%
link up estate agency ltd directors
Link Up Estate Agency Ltd currently has 1 director, Mr Abimbola Akingbade serving since Mar 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 link up estate agency ltd.
link up estate agency 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 LINK UP ESTATE AGENCY LTD. This can take several minutes, an email will notify you when this has completed.
link up estate agency ltdCompanies House Filings - See Documents
