x send ltd
x send ltd Company Information
Company Number
09098773
Next Accounts
9 days late
Shareholders
tanvir ahmed
salman sarwar awan
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
+1Registered Address
2 brewery lane, broughton, aylesbury, HP22 7DH
Website
adsamenterprise.co.ukx send ltd Estimated Valuation
Pomanda estimates the enterprise value of X SEND LTD at £52.3k based on a Turnover of £169k and 0.31x industry multiple (adjusted for size and gross margin).
x send ltd Estimated Valuation
Pomanda estimates the enterprise value of X SEND LTD at £19.9k based on an EBITDA of £6.6k and a 2.99x industry multiple (adjusted for size and gross margin).
x send ltd Estimated Valuation
Pomanda estimates the enterprise value of X SEND LTD at £0 based on Net Assets of £-61.1k and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
X Send Ltd Overview
X Send Ltd is a live company located in aylesbury, HP22 7DH with a Companies House number of 09098773. It operates in the retail sale in non-specialised stores with food, beverages or tobacco predominating sector, SIC Code 47110. Founded in June 2014, it's largest shareholder is tanvir ahmed with a 50% stake. X Send Ltd is a established, micro sized company, Pomanda has estimated its turnover at £169k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
X Send Ltd Health Check
Pomanda's financial health check has awarded X Send Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £169k, make it smaller than the average company (£1.5m)
- X Send Ltd
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (6%)
- X Send Ltd
6% - Industry AVG
Production
with a gross margin of 22%, this company has a higher cost of product (41.3%)
- X Send Ltd
41.3% - Industry AVG
Profitability
an operating margin of 3.9% make it less profitable than the average company (5.7%)
- X Send Ltd
5.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (15)
3 - X Send Ltd
15 - Industry AVG
Pay Structure
on an average salary of £32.7k, the company has an equivalent pay structure (£32.7k)
- X Send Ltd
£32.7k - Industry AVG
Efficiency
resulting in sales per employee of £56.3k, this is less efficient (£123k)
- X Send Ltd
£123k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (35 days)
- X Send Ltd
35 days - Industry AVG
Creditor Days
its suppliers are paid after 179 days, this is slower than average (29 days)
- X Send Ltd
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- X Send Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - X Send Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1697.7%, this is a higher level of debt than the average (61.1%)
1697.7% - X Send Ltd
61.1% - Industry AVG
X SEND LTD financials
X Send Ltd's latest turnover from June 2023 is estimated at £169 thousand and the company has net assets of -£61.1 thousand. According to their latest financial statements, X Send Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 3 | 3 | 3 | 3 | 3 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,361 | 1,815 | 2,420 | 3,227 | 4,303 | 5,737 | |||
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 1,361 | 1,815 | 2,420 | 3,227 | 4,303 | 5,737 | |||
| Stock & work in progress | |||||||||
| Trade Debtors | 2,464 | 1,716 | 182 | 12,057 | 12,057 | 19,172 | 4,298 | 509 | |
| Group Debtors | |||||||||
| Misc Debtors | |||||||||
| Cash | 605 | 1,535 | 4,175 | 10,293 | 12,696 | ||||
| misc current assets | |||||||||
| total current assets | 2,464 | 1,716 | 182 | 12,662 | 13,592 | 19,172 | 8,473 | 10,293 | 13,205 |
| total assets | 3,825 | 3,531 | 2,602 | 15,889 | 17,895 | 24,909 | 8,473 | 10,293 | 13,205 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 64,937 | 69,621 | 86,065 | ||||||
| Group/Directors Accounts | 107,800 | ||||||||
| other short term finances | 92,104 | ||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 7,594 | ||||||||
| total current liabilities | 64,937 | 69,621 | 86,065 | 115,394 | 92,104 | ||||
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | 77,000 | 33,000 | 18,000 | 13,000 | |||||
| provisions | |||||||||
| total long term liabilities | 77,000 | 33,000 | 18,000 | 13,000 | |||||
| total liabilities | 64,937 | 69,621 | 86,065 | 115,394 | 92,104 | 77,000 | 33,000 | 18,000 | 13,000 |
| net assets | -61,112 | -66,090 | -83,463 | -99,505 | -74,209 | -52,091 | -24,527 | -7,707 | 205 |
| total shareholders funds | -61,112 | -66,090 | -83,463 | -99,505 | -74,209 | -52,091 | -24,527 | -7,707 | 205 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 807 | 1,076 | |||||||
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | 748 | 1,534 | -11,875 | -7,115 | 14,874 | 4,298 | -509 | 509 | |
| Creditors | -4,684 | -16,444 | 86,065 | ||||||
| Accruals and Deferred Income | -7,594 | 7,594 | |||||||
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | |||||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -107,800 | 107,800 | |||||||
| Other Short Term Loans | -92,104 | 92,104 | |||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | -77,000 | 44,000 | 15,000 | 5,000 | 13,000 | ||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -605 | -930 | 1,535 | -4,175 | -6,118 | -2,403 | 12,696 | ||
| overdraft | |||||||||
| change in cash | -605 | -930 | 1,535 | -4,175 | -6,118 | -2,403 | 12,696 |
x send ltd Credit Report and Business Information
X Send Ltd Competitor Analysis
Perform a competitor analysis for x send ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in HP22 area or any other competitors across 12 key performance metrics.
x send ltd Ownership
X SEND LTD group structure
X Send Ltd has no subsidiary companies.
Ultimate parent company
X SEND LTD
09098773
x send ltd directors
X Send Ltd currently has 2 directors. The longest serving directors include Mr Salman Awan (Jun 2014) and Mr Tanvir Ahmed (Jan 2025).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Salman Awan | England | 46 years | Jun 2014 | - | Director |
| Mr Tanvir Ahmed | United Kingdom | 49 years | Jan 2025 | - | Director |
P&L
June 2023turnover
169k
+6%
operating profit
6.6k
0%
gross margin
22.1%
+1.68%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-61.1k
-0.08%
total assets
3.8k
+0.08%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
x send ltd company details
company number
09098773
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
47110 - Retail sale in non-specialised stores with food, beverages or tobacco predominating
incorporation date
June 2014
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
adsam enterprise limited (October 2024)
accountant
TOTAL TAX ACCOUNTANTS
auditor
-
address
2 brewery lane, broughton, aylesbury, HP22 7DH
Bank
-
Legal Advisor
-
x send 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 x send ltd.
x send 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 X SEND LTD. This can take several minutes, an email will notify you when this has completed.
x send ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
