Pomanda estimates the enterprise value of THE NADU LTD at £28.3m based on a Turnover of £8.8m and 3.22x industry multiple (adjusted for size and gross margin).
the nadu ltdEstimated Valuation
£519k
Pomanda estimates the enterprise value of THE NADU LTD at £519k based on an EBITDA of £91.2k and a 5.69x industry multiple (adjusted for size and gross margin).
the nadu ltdEstimated Valuation
£2.8m
Pomanda estimates the enterprise value of THE NADU LTD at £2.8m based on Net Assets of £1.6m and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Nadu LtdOverview
The Nadu Ltd is a live company located in southall, UB1 1QB with a Companies House number of 08658374. It operates in the renting and operating of housing association real estate sector, SIC Code 68201. Founded in August 2013, it's largest shareholder is
nadarajah pragashparan
with a 100% stake. The Nadu Ltd is a established,
mid sized company, Pomanda has estimated its turnover at
£8.8m with
rapid
growth in recent years.
Pomanda's financial health check has awarded The Nadu Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
1 Regular
4 Weak
Size
annual sales of £8.8m, make it larger than the average company (£1.4m)
£8.8m - The Nadu Ltd
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 70%, show it is growing at a faster rate (6.9%)
70% - The Nadu Ltd
6.9% - Industry AVG
Production
with a gross margin of 23.7%, this company has a higher cost of product (64.1%)
23.7% - The Nadu Ltd
64.1% - Industry AVG
Profitability
an operating margin of 1% make it less profitable than the average company (16.8%)
1% - The Nadu Ltd
16.8% - Industry AVG
Employees
with 16 employees, this is above the industry average (5)
16 - The Nadu Ltd
5 - Industry AVG
Pay Structure
on an average salary of £33.6k, the company has an equivalent pay structure (£33.6k)
£33.6k - The Nadu Ltd
£33.6k - Industry AVG
Efficiency
resulting in sales per employee of £548.2k, this is more efficient (£162k)
£548.2k - The Nadu Ltd
£162k - Industry AVG
Debtor Days
it gets paid by customers after 61 days, this is later than average (18 days)
61 days - The Nadu Ltd
18 days - Industry AVG
Creditor Days
its suppliers are paid after 65 days, this is slower than average (39 days)
65 days - The Nadu Ltd
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Nadu Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (20 weeks)
0 weeks - The Nadu Ltd
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.4%, this is a lower level of debt than the average (68.8%)
56.4% - The Nadu Ltd
68.8% - Industry AVG
THE NADU LTD financials
EXPORT
The Nadu Ltd's latest turnover from July 2024 is estimated at £8.8 million and the company has net assets of £1.6 million. According to their latest financial statements, we estimate that The Nadu Ltd has 16 employees and maintains cash reserves of £11.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Turnover
8,770,950
8,851,131
7,093,645
1,782,486
2,076,524
1,545,998
1,490,444
1,520,597
9,829
10,457
Other Income Or Grants
Cost Of Sales
6,693,624
6,716,221
5,350,751
1,226,479
1,466,435
1,192,003
1,003,956
1,020,574
7,663
7,832
Gross Profit
2,077,327
2,134,911
1,742,893
556,007
610,089
353,994
486,488
500,022
2,166
2,626
Admin Expenses
1,986,142
2,067,627
1,673,134
475,636
541,437
303,877
-1,116,157
495,828
-7,283
2,696
3,550
Operating Profit
91,185
67,284
69,759
80,371
68,652
50,117
1,602,645
4,194
7,283
-530
-924
Interest Payable
17,886
24,374
7,813
Interest Receivable
436
507
2,760
290
176
746
Pre-Tax Profit
91,621
67,791
72,519
80,660
68,828
50,863
1,584,759
-20,180
-530
-530
-924
Tax
-22,905
-16,948
-13,779
-15,325
-13,077
-9,664
-301,104
Profit After Tax
68,716
50,843
58,740
65,335
55,751
41,199
1,283,655
-20,180
-530
-530
-924
Dividends Paid
Retained Profit
68,716
50,843
58,740
65,335
55,751
41,199
1,283,655
-20,180
-530
-530
-924
Employee Costs
537,118
731,382
719,089
167,001
182,096
114,838
108,310
132,603
27,331
25,908
Number Of Employees
16
22
22
5
6
4
4
5
1
1
EBITDA*
91,185
67,284
69,759
80,371
68,652
50,117
1,602,645
4,194
7,283
-530
-924
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Tangible Assets
258,930
258,930
258,930
Intangible Assets
Investments & Other
2,185,914
2,185,914
2,185,914
2,185,914
2,185,914
2,127,414
1,800,000
311,000
Debtors (Due After 1 year)
6,650
Total Fixed Assets
2,185,914
2,185,914
2,185,914
2,185,914
2,185,914
2,127,414
1,800,000
317,650
258,930
258,930
258,930
Stock & work in progress
Trade Debtors
1,476,410
1,476,410
1,393,663
331,393
328,915
220,746
230,903
211,483
Group Debtors
Misc Debtors
Cash
11,614
5,014
15,249
426,297
152,959
199,017
misc current assets
total current assets
1,488,024
1,481,424
1,408,912
757,690
481,874
419,763
230,903
211,483
total assets
3,673,938
3,667,338
3,594,826
2,943,604
2,667,788
2,547,177
2,030,903
529,133
258,930
258,930
258,930
Bank overdraft
Bank loan
Trade Creditors
1,201,982
1,192,368
1,079,195
410,713
120,551
7,945
16,033
10,284
9,754
Group/Directors Accounts
13,574
9,254
other short term finances
hp & lease commitments
other current liabilities
2,059
1,560
total current liabilities
1,201,982
1,192,368
1,079,195
410,713
120,551
7,945
16,033
15,633
10,814
10,284
9,754
loans
529,957
250,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
616,967
688,697
780,201
856,201
935,882
983,628
500,465
250,000
250,000
provisions
252,814
252,814
252,814
252,814
252,814
252,814
252,814
5,607
total long term liabilities
869,781
941,511
1,033,015
1,109,015
1,188,696
1,236,442
753,279
535,564
250,000
250,000
250,000
total liabilities
2,071,763
2,133,879
2,112,210
1,519,728
1,309,247
1,244,387
769,312
551,197
260,814
260,284
259,754
net assets
1,602,175
1,533,459
1,482,616
1,423,876
1,358,541
1,302,790
1,261,591
-22,064
-1,884
-1,354
-824
total shareholders funds
1,602,175
1,533,459
1,482,616
1,423,876
1,358,541
1,302,790
1,261,591
-22,064
-1,884
-1,354
-824
Jul 2024
Jul 2023
Jul 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Operating Activities
Operating Profit
91,185
67,284
69,759
80,371
68,652
50,117
1,602,645
4,194
7,283
-530
-924
Depreciation
Amortisation
Tax
-22,905
-16,948
-13,779
-15,325
-13,077
-9,664
-301,104
Stock
Debtors
82,747
1,062,270
2,478
108,169
-10,157
12,770
218,133
Creditors
9,614
113,173
668,482
290,162
112,606
-8,088
16,033
-10,284
530
9,754
Accruals and Deferred Income
-2,059
499
1,560
Deferred Taxes & Provisions
247,207
5,607
Cash flow from operations
77,894
80,762
-337,808
352,730
60,012
42,522
1,549,952
-207,833
-1,441
8,830
Investing Activities
capital expenditure
258,930
-258,930
Change in Investments
58,500
327,414
1,489,000
311,000
cash flow from investments
-58,500
-327,414
-1,489,000
-52,070
-258,930
Financing Activities
Bank loans
Group/Directors Accounts
-13,574
4,320
9,254
Other Short Term Loans
Long term loans
-529,957
279,957
250,000
Hire Purchase and Lease Commitments
other long term liabilities
-71,730
-91,504
-76,000
-79,681
-47,746
483,163
500,465
-250,000
250,000
share issue
100
interest
436
507
2,760
290
176
746
-17,886
-24,374
-7,813
cash flow from financing
-71,294
-90,997
-73,240
-79,391
-47,570
483,909
-60,952
259,903
1,441
250,100
cash and cash equivalents
cash
6,600
-10,235
-411,048
273,338
-46,058
199,017
overdraft
change in cash
6,600
-10,235
-411,048
273,338
-46,058
199,017
the nadu 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 the nadu ltd. Get real-time insights into the nadu ltd's credit score, group structure and payment trends.
Perform a competitor analysis for the nadu ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mid companies, companies in UB1 area or any other competitors across 12 key performance metrics.
the nadu ltd Ownership
THE NADU LTD group structure
The Nadu Ltd has no subsidiary companies.
Ultimate parent company
THE NADU LTD
08658374
THE NADU LTD Shareholders
The sole shareholder of The Nadu Ltd is Nadarajah Pragashparan.
nadarajah pragashparan
100%
the nadu ltd directors
The Nadu Ltd currently has 1 director, Mr Nadarajah Pragashparan serving since Aug 2013.
68201 - Renting and operating of Housing Association real estate
incorporation date
August 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
July 2024
previous names
N/A
accountant
PARAM & COMPANY LTD
auditor
-
address
1st floor, 44-50 the broadway, southall, middlesex, UB1 1QB
Bank
-
Legal Advisor
-
the nadu ltd 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 the nadu ltd.
the nadu 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 THE NADU LTD. This can take several minutes, an email will notify you when this has completed.
the nadu ltdCompanies House Filings - See Documents
