fraxses limited
fraxses limited Company Information
Company Number
08567206
Website
intenda.netRegistered Address
bank house 81 st judes road, englefield green, surrey, TW20 0DF
Industry
Other software publishing
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
intenda uk ltd 95%
wayne cyril wrigley 5%
fraxses limited Estimated Valuation
Pomanda estimates the enterprise value of FRAXSES LIMITED at £856.1k based on a Turnover of £1.5m and 0.56x industry multiple (adjusted for size and gross margin).
fraxses limited Estimated Valuation
Pomanda estimates the enterprise value of FRAXSES LIMITED at £11.2m based on an EBITDA of £2.4m and a 4.63x industry multiple (adjusted for size and gross margin).
fraxses limited Estimated Valuation
Pomanda estimates the enterprise value of FRAXSES LIMITED at £0 based on Net Assets of £0 and 0.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fraxses Limited Overview
Fraxses Limited is a dissolved company that was located in surrey, TW20 0DF with a Companies House number of 08567206. It operated in the other software publishing sector, SIC Code 58290. Founded in June 2013, it's largest shareholder was intenda uk ltd with a 95% stake. The last turnover for Fraxses Limited was estimated at £1.5m.
Upgrade for unlimited company reports & a free credit check
Fraxses Limited Health Check
Pomanda's financial health check has awarded Fraxses Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 2 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
2 Weak
Size
annual sales of £1.5m, make it smaller than the average company (£4.6m)
- Fraxses Limited
£4.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (5.7%)
- Fraxses Limited
5.7% - Industry AVG
Production
with a gross margin of 68%, this company has a comparable cost of product (68%)
- Fraxses Limited
68% - Industry AVG
Profitability
an operating margin of 158.1% make it more profitable than the average company (5.3%)
- Fraxses Limited
5.3% - Industry AVG
Employees
with 11 employees, this is below the industry average (40)
11 - Fraxses Limited
40 - Industry AVG
Pay Structure
on an average salary of £72.3k, the company has an equivalent pay structure (£72.3k)
- Fraxses Limited
£72.3k - Industry AVG
Efficiency
resulting in sales per employee of £139.6k, this is equally as efficient (£139.6k)
- Fraxses Limited
£139.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Fraxses Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Fraxses Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Fraxses Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fraxses Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Fraxses Limited
- - Industry AVG
FRAXSES LIMITED financials
Fraxses Limited's latest turnover from December 2020 is estimated at £1.5 million and the company has net assets of 0. According to their latest financial statements, Fraxses Limited has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | ||||||||
| Tax | ||||||||
| Profit After Tax | ||||||||
| Dividends Paid | ||||||||
| Retained Profit | ||||||||
| Employee Costs | ||||||||
| Number Of Employees | 11 | 10 | 8 | 6 | 2 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 600,000 | 637,500 | 675,000 | 712,500 | 750,000 | 0 |
| Investments & Other | 0 | 0 | 100,665 | 41,732 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 700,665 | 679,232 | 675,000 | 712,500 | 750,000 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 58,358 | 69,311 | 0 | 0 | 0 | 98 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 270,120 | 27,698 | 31,040 | 483,603 | 76,988 | 0 | 0 |
| Cash | 0 | 15,353 | 99,156 | 4,303 | 32,607 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 16,617 | 10,335 | 49 | 49 | 0 | 0 |
| total current assets | 0 | 343,831 | 212,782 | 45,678 | 516,259 | 77,037 | 98 | 0 |
| total assets | 0 | 343,831 | 913,447 | 724,910 | 1,191,259 | 789,537 | 750,098 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 43,758 | 14,123 | 229,887 | 208,737 | 1,837 | 450 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 354,041 | 394,097 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 397,799 | 408,220 | 229,887 | 208,737 | 1,837 | 450 | 0 |
| loans | 0 | 1,865,770 | 1,427,606 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 1,193,992 | 1,578,478 | 1,221,375 | 750,000 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 1,865,770 | 1,427,606 | 1,193,992 | 1,578,478 | 1,221,375 | 750,000 | 0 |
| total liabilities | 0 | 2,263,569 | 1,835,826 | 1,423,879 | 1,787,215 | 1,223,212 | 750,450 | 0 |
| net assets | 0 | -1,919,738 | -922,379 | -698,969 | -595,956 | -433,675 | -352 | 0 |
| total shareholders funds | 0 | -1,919,738 | -922,379 | -698,969 | -595,956 | -433,675 | -352 | 0 |
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 0 | 37,500 | 37,500 | 37,500 | 37,500 | 37,500 | 0 | |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -328,478 | 231,469 | 65,969 | -452,563 | 406,615 | 76,890 | 98 | 0 |
| Creditors | -43,758 | 29,635 | -215,764 | 21,150 | 206,900 | 1,387 | 450 | 0 |
| Accruals and Deferred Income | -354,041 | -40,056 | 394,097 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | -100,665 | 58,933 | 41,732 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -1,865,770 | 438,164 | 1,427,606 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | -1,193,992 | -384,486 | 357,103 | 471,375 | 750,000 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -15,353 | -83,803 | 94,853 | -28,304 | 32,607 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -15,353 | -83,803 | 94,853 | -28,304 | 32,607 | 0 | 0 | 0 |
fraxses limited Credit Report and Business Information
Fraxses Limited Competitor Analysis
Perform a competitor analysis for fraxses limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in TW20 area or any other competitors across 12 key performance metrics.
fraxses limited Ownership
FRAXSES LIMITED group structure
Fraxses Limited has no subsidiary companies.
Ultimate parent company
INTENDA (PTY) LTD
#0014947
2 parents
FRAXSES LIMITED
08567206
fraxses limited directors
Fraxses Limited currently has 2 directors. The longest serving directors include Mr Herman Fick (Jun 2013) and Mr Jacobus Van Niekerk (Jun 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Herman Fick | United Kingdom | 58 years | Jun 2013 | - | Director |
| Mr Jacobus Van Niekerk | United Kingdom | 46 years | Jun 2013 | - | Director |
P&L
December 2020turnover
1.5m
+89%
operating profit
2.4m
0%
gross margin
68.1%
+1.1%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2020net assets
0
-1%
total assets
0
-1%
cash
0
-1%
net assets
Total assets minus all liabilities
Similar Companies
fraxses limited company details
company number
08567206
Type
Private limited with Share Capital
industry
58290 - Other software publishing
incorporation date
June 2013
age
11
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
December 2020
address
bank house 81 st judes road, englefield green, surrey, TW20 0DF
accountant
EXCEED ACCOUNTANTS LTD
auditor
-
fraxses 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 fraxses limited.
fraxses limited Companies House Filings - See Documents
| date | description | view/download |
|---|
