Pomanda estimates the enterprise value of ANOPOL GROUP LIMITED at £716.8k based on a Turnover of £1.6m and 0.44x industry multiple (adjusted for size and gross margin).
anopol group limitedEstimated Valuation
£461.3k
Pomanda estimates the enterprise value of ANOPOL GROUP LIMITED at £461.3k based on an EBITDA of £155k and a 2.97x industry multiple (adjusted for size and gross margin).
anopol group limitedEstimated Valuation
£4.1m
Pomanda estimates the enterprise value of ANOPOL GROUP LIMITED at £4.1m based on Net Assets of £2m and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Anopol Group LimitedOverview
Anopol Group Limited is a live company located in birmingham, B5 5QA with a Companies House number of 08532527. It operates in the treatment and coating of metals sector, SIC Code 25610. Founded in May 2013, it's largest shareholder is
philip stuart spears
with a 50% stake. Anopol Group Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.6m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Anopol Group Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £1.6m, make it smaller than the average company (£9.5m)
£1.6m - Anopol Group Limited
£9.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (5.1%)
32% - Anopol Group Limited
5.1% - Industry AVG
Production
with a gross margin of 22.2%, this company has a higher cost of product (33.6%)
22.2% - Anopol Group Limited
33.6% - Industry AVG
Profitability
an operating margin of 9.5% make it as profitable than the average company (9.3%)
9.5% - Anopol Group Limited
9.3% - Industry AVG
Employees
with 9 employees, this is below the industry average (70)
9 - Anopol Group Limited
70 - Industry AVG
Pay Structure
on an average salary of £40.1k, the company has an equivalent pay structure (£40.1k)
£40.1k - Anopol Group Limited
£40.1k - Industry AVG
Efficiency
resulting in sales per employee of £181.3k, this is more efficient (£127.8k)
£181.3k - Anopol Group Limited
£127.8k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (65 days)
93 days - Anopol Group Limited
65 days - Industry AVG
Creditor Days
its suppliers are paid after 57 days, this is slower than average (42 days)
57 days - Anopol Group Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Anopol Group Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 10 weeks, this is average cash available to meet short term requirements (12 weeks)
10 weeks - Anopol Group Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.9%, this is a lower level of debt than the average (57.8%)
8.9% - Anopol Group Limited
57.8% - Industry AVG
ANOPOL GROUP LIMITED financials
EXPORT
Anopol Group Limited's latest turnover from December 2023 is estimated at £1.6 million and the company has net assets of £2 million. According to their latest financial statements, we estimate that Anopol Group Limited has 9 employees and maintains cash reserves of £39.7 thousand 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
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Turnover
1,631,610
710,650
2,049,063
1,223,602
1,117,893
Other Income Or Grants
Cost Of Sales
1,268,936
553,317
1,540,241
874,052
814,243
Gross Profit
362,674
157,333
508,822
349,550
303,650
Admin Expenses
207,627
201,912
-493,502
-212,927
138,827
-543,210
-370,370
-174,905
-219,192
235,895
303,777
Operating Profit
155,047
-201,912
493,502
370,260
369,995
543,210
370,370
174,905
219,192
113,655
-127
Interest Payable
18,727
19,476
Interest Receivable
4,712
4,898
325
110
375
71
284
269
127
Pre-Tax Profit
159,759
-197,014
493,827
370,370
370,370
543,210
370,370
156,250
200,000
113,924
Tax
-39,940
-93,827
-70,370
-70,370
-103,210
-70,370
-31,250
-40,000
-23,924
Profit After Tax
119,819
-197,014
400,000
300,000
300,000
440,000
300,000
125,000
160,000
90,000
Dividends Paid
Retained Profit
119,819
-197,014
400,000
300,000
300,000
440,000
300,000
125,000
160,000
90,000
Employee Costs
360,840
214,946
479,403
292,630
289,650
Number Of Employees
9
6
14
9
9
EBITDA*
155,047
-201,912
493,502
370,260
369,995
543,210
370,370
174,905
219,192
113,655
-127
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Tangible Assets
Intangible Assets
Investments & Other
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
Debtors (Due After 1 year)
Total Fixed Assets
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
1,778,252
Stock & work in progress
Trade Debtors
420,000
102
102
Group Debtors
196,800
Misc Debtors
Cash
39,655
139,836
140,050
120,050
100,050
50
50
50
56,850
56,748
50,783
misc current assets
total current assets
459,655
139,836
336,850
120,050
100,050
50
50
50
56,850
56,850
50,885
total assets
2,237,907
1,918,088
2,115,102
1,898,302
1,878,302
1,778,302
1,778,302
1,778,302
1,835,102
1,835,102
1,829,137
Bank overdraft
Bank loan
Trade Creditors
200,000
183,200
463,200
1,145,750
1,018,785
Group/Directors Accounts
663,200
905,950
1,004,950
985,750
other short term finances
201,000
hp & lease commitments
other current liabilities
197,250
281,000
total current liabilities
200,000
183,200
463,200
663,200
1,103,200
1,285,950
1,186,750
1,145,750
1,018,785
loans
398,250
hp & lease commitments
Accruals and Deferred Income
other liabilities
117,250
599,250
810,250
provisions
total long term liabilities
117,250
398,250
599,250
810,250
total liabilities
200,000
183,200
463,200
663,200
1,103,200
1,403,200
1,585,000
1,745,000
1,829,035
net assets
2,037,907
1,918,088
2,115,102
1,715,102
1,415,102
1,115,102
675,102
375,102
250,102
90,102
102
total shareholders funds
2,037,907
1,918,088
2,115,102
1,715,102
1,415,102
1,115,102
675,102
375,102
250,102
90,102
102
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Operating Activities
Operating Profit
155,047
-201,912
493,502
370,260
369,995
543,210
370,370
174,905
219,192
113,655
-127
Depreciation
Amortisation
Tax
-39,940
-93,827
-70,370
-70,370
-103,210
-70,370
-31,250
-40,000
-23,924
Stock
Debtors
420,000
-196,800
196,800
-102
102
Creditors
200,000
-183,200
-280,000
463,200
-1,145,750
126,965
1,018,785
Accruals and Deferred Income
-197,250
-83,750
281,000
Deferred Taxes & Provisions
Cash flow from operations
-104,893
-5,112
19,675
19,890
762,825
242,750
216,250
424,655
-966,456
216,696
1,018,556
Investing Activities
capital expenditure
Change in Investments
1,778,252
cash flow from investments
-1,778,252
Financing Activities
Bank loans
Group/Directors Accounts
-663,200
-242,750
-99,000
19,200
985,750
Other Short Term Loans
-201,000
201,000
Long term loans
-398,250
398,250
Hire Purchase and Lease Commitments
other long term liabilities
-117,250
117,250
-599,250
-211,000
810,250
share issue
102
interest
4,712
4,898
325
110
375
-18,656
-19,192
269
127
cash flow from financing
4,712
4,898
325
110
-662,825
-242,750
-216,250
-481,456
966,558
-210,731
810,479
cash and cash equivalents
cash
-100,181
-214
20,000
20,000
100,000
-56,800
102
5,965
50,783
overdraft
change in cash
-100,181
-214
20,000
20,000
100,000
-56,800
102
5,965
50,783
anopol 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 anopol group limited. Get real-time insights into anopol group limited's credit score, group structure and payment trends.
Perform a competitor analysis for anopol group limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in B 5 area or any other competitors across 12 key performance metrics.
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 anopol group limited.
anopol 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 ANOPOL GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
anopol group limitedCompanies House Filings - See Documents
