Pomanda estimates the enterprise value of VERSED LIMITED at £9.7k based on a Turnover of £20.8k and 0.47x industry multiple (adjusted for size and gross margin).
versed limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of VERSED LIMITED at £0 based on an EBITDA of £-579 and a 3.35x industry multiple (adjusted for size and gross margin).
versed limitedEstimated Valuation
£48
Pomanda estimates the enterprise value of VERSED LIMITED at £48 based on Net Assets of £21 and 2.3x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Versed LimitedOverview
Versed Limited is a live company located in cardiff, CF14 8LH with a Companies House number of 08716987. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in October 2013, it's largest shareholder is
mudassar mehmood
with a 100% stake. Versed Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£20.8k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Versed Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
7 Weak
Size
annual sales of £20.8k, make it smaller than the average company (£1.2m)
£20.8k - Versed Limited
£1.2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Versed Limited
- - Industry AVG
Production
with a gross margin of 24.9%, this company has a higher cost of product (44.6%)
24.9% - Versed Limited
44.6% - Industry AVG
Profitability
an operating margin of -2.8% make it less profitable than the average company (5.6%)
-2.8% - Versed Limited
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Versed Limited
14 - Industry AVG
Pay Structure
on an average salary of £43.6k, the company has an equivalent pay structure (£43.6k)
£43.6k - Versed Limited
£43.6k - Industry AVG
Efficiency
resulting in sales per employee of £20.8k, this is less efficient (£110.6k)
£20.8k - Versed Limited
£110.6k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (53 days)
1 days - Versed Limited
53 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (30 days)
5 days - Versed Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Versed Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Versed Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.3%, this is a higher level of debt than the average (54%)
91.3% - Versed Limited
54% - Industry AVG
VERSED LIMITED financials
EXPORT
Versed Limited's latest turnover from October 2020 is estimated at £20.8 thousand and the company has net assets of £21. According to their latest financial statements, Versed Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Turnover
20,777
65,616
4,252
Other Income Or Grants
Cost Of Sales
15,607
49,072
3,117
Gross Profit
5,171
16,544
1,135
Admin Expenses
5,750
15,927
1,000
-240
Operating Profit
-579
617
-1,000
1,375
Interest Payable
Interest Receivable
1
Pre-Tax Profit
-579
617
-1,000
1,375
Tax
-117
-275
Profit After Tax
-579
500
-1,000
1,100
Dividends Paid
Retained Profit
-579
500
-1,000
1,100
Employee Costs
43,636
44,161
42,611
Number Of Employees
1
1
1
EBITDA*
-579
617
-1,000
1,375
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Tangible Assets
136
500
Intangible Assets
Investments & Other
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
136
600
100
100
100
Stock & work in progress
Trade Debtors
104
1,000
Group Debtors
Misc Debtors
Cash
100
100
misc current assets
total current assets
104
1,000
100
100
total assets
240
600
100
100
1,100
100
100
Bank overdraft
Bank loan
Trade Creditors
219
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
219
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
219
net assets
21
600
100
100
1,100
100
100
total shareholders funds
21
600
100
100
1,100
100
100
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Operating Activities
Operating Profit
-579
617
-1,000
1,375
Depreciation
Amortisation
Tax
-117
-275
Stock
Debtors
104
-1,000
1,000
Creditors
219
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-464
500
100
Investing Activities
capital expenditure
364
-500
Change in Investments
-100
100
cash flow from investments
464
-500
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
1
cash flow from financing
-100
1
100
cash and cash equivalents
cash
-100
100
overdraft
change in cash
-100
100
versed 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 versed limited. Get real-time insights into versed limited's credit score, group structure and payment trends.
Perform a competitor analysis for versed limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CF14 area or any other competitors across 12 key performance metrics.
versed limited Ownership
VERSED LIMITED group structure
Versed Limited has no subsidiary companies.
Ultimate parent company
VERSED LIMITED
08716987
VERSED LIMITED Shareholders
The sole shareholder of Versed Limited is Mudassar Mehmood.
mudassar mehmood
100%
versed limited directors
Versed Limited currently has 1 director, Mr Naeem Rehman serving since Aug 2021.
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
October 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
October 2020
previous names
N/A
accountant
-
auditor
-
address
08716987 - ch default address, cardiff, CF14 8LH
Bank
-
Legal Advisor
-
versed 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 versed limited.
versed 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 VERSED LIMITED. This can take several minutes, an email will notify you when this has completed.
versed limitedCompanies House Filings - See Documents
