Pomanda estimates the enterprise value of AFRICA MOBILE NETWORKS LIMITED at £19.6m based on a Turnover of £17.8m and 1.1x industry multiple (adjusted for size and gross margin).
africa mobile networks limitedEstimated Valuation
£6.3m
Pomanda estimates the enterprise value of AFRICA MOBILE NETWORKS LIMITED at £6.3m based on an EBITDA of £1.6m and a 3.97x industry multiple (adjusted for size and gross margin).
africa mobile networks limitedEstimated Valuation
£93.8m
Pomanda estimates the enterprise value of AFRICA MOBILE NETWORKS LIMITED at £93.8m based on Net Assets of £36.9m and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Africa Mobile Networks LimitedOverview
Africa Mobile Networks Limited is a live company located in milton keynes, MK5 8FT with a Companies House number of 08531564. It operates in the wireless telecommunications activities sector, SIC Code 61200. Founded in May 2013, it's largest shareholder is
metier amn investments
with a 22.9% stake. Africa Mobile Networks Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£17.8m with
high
growth in recent years.
Pomanda's financial health check has awarded Africa Mobile Networks Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
1 Regular
4 Weak
Size
annual sales of £17.8m, make it larger than the average company (£7.6m)
£17.8m - Africa Mobile Networks Limited
£7.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (6.4%)
20% - Africa Mobile Networks Limited
6.4% - Industry AVG
Production
with a gross margin of 30.6%, this company has a higher cost of product (39.1%)
30.6% - Africa Mobile Networks Limited
39.1% - Industry AVG
Profitability
an operating margin of -16.2% make it less profitable than the average company (3.7%)
-16.2% - Africa Mobile Networks Limited
3.7% - Industry AVG
Employees
with 203 employees, this is above the industry average (36)
203 - Africa Mobile Networks Limited
36 - Industry AVG
Pay Structure
on an average salary of £20.2k, the company has a lower pay structure (£66.8k)
£20.2k - Africa Mobile Networks Limited
£66.8k - Industry AVG
Efficiency
resulting in sales per employee of £87.7k, this is less efficient (£196.2k)
£87.7k - Africa Mobile Networks Limited
£196.2k - Industry AVG
Debtor Days
it gets paid by customers after 99 days, this is later than average (47 days)
99 days - Africa Mobile Networks Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 68 days, this is slower than average (46 days)
68 days - Africa Mobile Networks Limited
46 days - Industry AVG
Stock Days
it holds stock equivalent to 38 days, this is in line with average (34 days)
38 days - Africa Mobile Networks Limited
34 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 44 weeks, this is more cash available to meet short term requirements (10 weeks)
44 weeks - Africa Mobile Networks Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.7%, this is a lower level of debt than the average (57.6%)
32.7% - Africa Mobile Networks Limited
57.6% - Industry AVG
AFRICA MOBILE NETWORKS LIMITED financials
EXPORT
Africa Mobile Networks Limited's latest turnover from December 2023 is £17.8 million and the company has net assets of £36.9 million. According to their latest financial statements, Africa Mobile Networks Limited has 203 employees and maintains cash reserves of £5 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Sep 2015
Sep 2014
Turnover
17,794,262
14,415,260
14,147
10,274,894
4,214,039
2,366,227
510,380
1,035,783
302,328
1,188,048
Other Income Or Grants
Cost Of Sales
12,350,314
10,446,598
9,660
7,551,153
3,528,415
2,278,172
973,265
618,333
176,847
726,369
Gross Profit
5,443,948
3,968,662
4,487
2,723,741
685,624
88,055
-462,885
417,450
125,481
461,679
Admin Expenses
8,329,422
3,783,967
4,810
3,464,979
3,891,171
2,451,772
2,564,483
1,249,650
1,452,578
795,266
Operating Profit
-2,885,474
184,695
-323
-741,238
-3,205,547
-2,363,717
-3,027,368
-832,200
-1,327,097
-333,587
Interest Payable
1,084,702
1,829,536
1,537
1,576,388
720,481
7,973
11,375
Interest Receivable
163,500
102,944
7
52,961
130,023
12,286
424
2,395
578
219
Pre-Tax Profit
-3,806,676
-1,541,897
-1,853
-2,264,664
-3,796,005
-2,359,404
-3,038,319
-829,805
-1,326,519
-333,368
Tax
-2,315,495
-1,453,334
-1,021
151,243
-245,542
371,340
177,361
Profit After Tax
-6,122,171
-2,995,231
-2,874
-2,113,422
-4,041,547
-1,988,064
-2,860,958
-829,805
-1,326,519
-333,368
Dividends Paid
Retained Profit
-6,122,171
-2,995,231
-2,874
-2,113,422
-4,041,547
-1,988,064
-2,860,958
-829,805
-1,326,519
-333,368
Employee Costs
4,094,315
3,684,051
3,366
3,019,898
5,817,667
1,367,449
1,123,554
375,233
112,000
279,120
Number Of Employees
203
176
117
97
93
34
14
6
2
5
EBITDA*
1,590,341
3,808,190
3,129
2,094,017
-1,593,241
-1,325,694
-2,485,453
-827,694
-1,327,097
-331,065
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Sep 2015
Sep 2014
Tangible Assets
37,718,568
32,007,418
28,333
27,917,032
20,910,503
11,213,027
9,179,869
3,713
36,548
11,447
Intangible Assets
4,229,052
3,854,364
4,117
4,486,014
Investments & Other
4,826
1,200
2,187
Debtors (Due After 1 year)
Total Fixed Assets
41,947,619
35,861,781
32,450
32,403,046
20,910,503
11,213,027
9,179,869
8,539
37,748
13,634
Stock & work in progress
1,303,459
1,621,376
477
366,001
269,954
86,385
146,612
Trade Debtors
4,829,309
2,660,662
2,097
3,422,748
2,448,431
869,923
227,328
21,644
224,212
Group Debtors
Misc Debtors
1,773,522
4,117,023
4,055
2,483,075
1,248,113
200,460
88,481
Cash
5,012,489
4,928,468
24,287
4,013,430
7,077,042
4,560,814
2,552,510
1,772,279
143,644
87,535
misc current assets
total current assets
12,918,780
13,327,530
30,917
10,285,255
9,795,427
6,765,235
2,980,298
1,860,760
311,900
311,747
total assets
54,866,399
49,189,311
63,367
42,688,301
30,705,930
17,978,262
12,160,167
1,869,299
349,648
325,381
Bank overdraft
Bank loan
Trade Creditors
2,323,821
3,030,051
1,743
1,308,053
3,697,576
897,277
1,464,570
143,838
75,126
128,452
Group/Directors Accounts
974,054
other short term finances
15,957
450,262
150,000
hp & lease commitments
32,548
other current liabilities
3,477,403
3,162,515
2,077
2,911,976
860,170
926,807
223,548
total current liabilities
5,833,775
6,192,567
3,820
4,235,988
3,697,576
2,207,709
2,541,377
1,341,440
75,126
128,452
loans
24,167,737
18,440
18,963,818
13,034,614
392,024
hp & lease commitments
264,173
Accruals and Deferred Income
other liabilities
200,000
provisions
total long term liabilities
12,083,869
18,440
18,963,819
13,034,614
392,024
200,000
total liabilities
17,917,644
6,192,567
22,260
23,199,807
16,732,190
2,599,733
2,541,377
1,341,440
75,126
328,452
net assets
36,948,755
42,996,744
41,107
19,488,494
13,973,740
15,378,529
9,618,790
527,859
274,522
-3,071
total shareholders funds
36,948,755
42,996,745
41,107
19,488,494
13,973,740
15,378,529
9,618,790
527,859
274,522
-3,071
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Sep 2015
Sep 2014
Operating Activities
Operating Profit
-2,885,474
184,695
-323
-741,238
-3,205,547
-2,363,717
-3,027,368
-832,200
-1,327,097
-333,587
Depreciation
4,380,441
3,623,496
3,247
2,790,263
1,612,306
1,038,023
541,915
4,506
2,522
Amortisation
95,375
205
44,992
Tax
-2,315,495
-1,453,334
-1,021
151,243
-245,542
371,340
177,361
Stock
-317,917
1,620,899
-365,524
96,047
183,569
86,385
-146,612
146,612
Debtors
-174,855
6,771,533
-5,899,671
3,457,392
330,395
1,690,248
339,307
66,837
-202,568
224,212
Creditors
-706,230
3,028,308
-1,306,311
-2,389,523
2,800,299
-567,293
1,320,732
68,712
-53,326
128,452
Accruals and Deferred Income
314,888
3,160,438
-2,909,899
2,911,976
-860,170
-66,637
703,259
223,548
Deferred Taxes & Provisions
Cash flow from operations
-623,723
151,171
2,051,093
-785,726
-412,618
-3,364,917
-623,408
-455,659
-1,324,467
-426,825
Investing Activities
capital expenditure
-10,561,653
-39,452,828
-11,309,782
-3,071,181
-9,718,071
28,329
-25,101
-13,969
Change in Investments
-4,826
3,626
-987
2,187
cash flow from investments
-10,561,653
-39,452,828
-11,309,782
-3,071,181
-9,713,245
24,703
-24,114
-16,156
Financing Activities
Bank loans
Group/Directors Accounts
-974,054
974,054
Other Short Term Loans
-15,957
15,957
-450,262
300,262
150,000
Long term loans
24,167,737
-18,440
-18,945,378
5,929,204
12,642,590
392,024
Hire Purchase and Lease Commitments
296,721
other long term liabilities
-200,000
200,000
share issue
74,181
45,950,869
-19,444,513
7,628,176
2,636,758
7,747,803
11,951,889
1,083,142
1,604,112
330,297
interest
-921,202
-1,726,592
-1,530
-1,523,427
-590,458
4,313
-10,951
2,395
578
219
cash flow from financing
23,617,437
44,205,837
-38,407,378
12,049,910
14,238,628
8,444,402
11,116,884
2,059,591
1,404,690
530,516
cash and cash equivalents
cash
84,021
4,904,181
-3,989,143
-3,063,612
2,516,228
2,008,304
780,231
1,628,635
56,109
87,535
overdraft
change in cash
84,021
4,904,181
-3,989,143
-3,063,612
2,516,228
2,008,304
780,231
1,628,635
56,109
87,535
africa mobile networks 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 africa mobile networks limited. Get real-time insights into africa mobile networks limited's credit score, group structure and payment trends.
Africa Mobile Networks Limited Competitor Analysis
Perform a competitor analysis for africa mobile networks limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in MK5 area or any other competitors across 12 key performance metrics.
africa mobile networks limited Ownership
AFRICA MOBILE NETWORKS LIMITED group structure
Africa Mobile Networks Limited has no subsidiary companies.
Ultimate parent company
AFRICA MOBILE NETWORKS LIMITED
08531564
AFRICA MOBILE NETWORKS LIMITED Shareholders
The largest shareholders in Africa Mobile Networks Limited include Metier Amn Investments and Harwell Capital Spc-Amn Sp.
metier amn investments
22.91%
harwell capital spc-amn sp
18.21%
intelsat global sales & marketing limited
16.59%
chenesai darcy
11.42%
michael darcy
8.98%
comek petrogas limited
5.11%
praxis trustees ltd
3.55%
harwell capital spc
1.49%
mark jones
1.39%
damien leonardi
1.05%
africa mobile networks limited directors
Africa Mobile Networks Limited currently has 10 directors.
The longest serving directors include
Mr Michael Darcy (May 2013) and
Mr Benjamin Boateng (Oct 2013).
africa mobile networks 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 found 1 charges/mortgages relating to africa mobile networks limited. Currently there are 1 open charges and 0 have been satisfied in the past.
africa mobile networks 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 AFRICA MOBILE NETWORKS LIMITED. This can take several minutes, an email will notify you when this has completed.
africa mobile networks limitedCompanies House Filings - See Documents
