the franchise alliance (uk) ltdEstimated Valuation
£5.6k
Pomanda estimates the enterprise value of THE FRANCHISE ALLIANCE (UK) LTD at £5.6k based on a Turnover of £13k and 0.43x industry multiple (adjusted for size and gross margin).
the franchise alliance (uk) ltdEstimated Valuation
£9.9k
Pomanda estimates the enterprise value of THE FRANCHISE ALLIANCE (UK) LTD at £9.9k based on an EBITDA of £3.5k and a 2.82x industry multiple (adjusted for size and gross margin).
the franchise alliance (uk) ltdEstimated Valuation
£7.1k
Pomanda estimates the enterprise value of THE FRANCHISE ALLIANCE (UK) LTD at £7.1k based on Net Assets of £2.8k and 2.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Franchise Alliance (uk) LtdOverview
The Franchise Alliance (uk) Ltd is a live company located in lancashire, FY8 5FT with a Companies House number of 09148175. It operates in the activities of professional membership organizations sector, SIC Code 94120. Founded in July 2014, it's largest shareholder is
helen livesey
with a 46.1% stake. The Franchise Alliance (uk) Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£13k with
rapid
growth in recent years.
Pomanda's financial health check has awarded The Franchise Alliance (Uk) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
5 Weak
Size
annual sales of £13k, make it smaller than the average company (£1.7m)
£13k - The Franchise Alliance (uk) Ltd
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 173%, show it is growing at a faster rate (9.6%)
173% - The Franchise Alliance (uk) Ltd
9.6% - Industry AVG
Production
with a gross margin of 30.9%, this company has a higher cost of product (60.4%)
30.9% - The Franchise Alliance (uk) Ltd
60.4% - Industry AVG
Profitability
an operating margin of 26.9% make it more profitable than the average company (4.8%)
26.9% - The Franchise Alliance (uk) Ltd
4.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - The Franchise Alliance (uk) Ltd
15 - Industry AVG
Pay Structure
on an average salary of £45.9k, the company has an equivalent pay structure (£45.9k)
£45.9k - The Franchise Alliance (uk) Ltd
£45.9k - Industry AVG
Efficiency
resulting in sales per employee of £13k, this is less efficient (£110.4k)
£13k - The Franchise Alliance (uk) Ltd
£110.4k - Industry AVG
Debtor Days
it gets paid by customers after 78 days, this is later than average (37 days)
78 days - The Franchise Alliance (uk) Ltd
37 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Franchise Alliance (uk) Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Franchise Alliance (uk) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Franchise Alliance (uk) Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - The Franchise Alliance (uk) Ltd
- - Industry AVG
THE FRANCHISE ALLIANCE (UK) LTD financials
EXPORT
The Franchise Alliance (Uk) Ltd's latest turnover from July 2024 is estimated at £13 thousand and the company has net assets of £2.8 thousand. According to their latest financial statements, we estimate that The Franchise Alliance (Uk) Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Turnover
13,044
695
625
642
414
6,078
7,360
2,731
1,999
Other Income Or Grants
Cost Of Sales
9,014
478
425
451
288
4,267
5,120
1,848
1,367
Gross Profit
4,029
217
200
191
126
1,811
2,240
883
632
Admin Expenses
518
213
200
117
1,374
1,305
1,547
1,006
132
-125
Operating Profit
3,511
4
74
-1,248
506
693
-123
500
125
Interest Payable
Interest Receivable
Pre-Tax Profit
3,511
4
74
-1,248
506
693
-123
500
125
Tax
-878
-1
-14
-96
-132
-100
-25
Profit After Tax
2,633
3
60
-1,248
410
561
-123
400
100
Dividends Paid
Retained Profit
2,633
3
60
-1,248
410
561
-123
400
100
Employee Costs
45,922
42,937
41,221
39,103
37,514
39,767
39,042
37,964
38,598
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
3,511
4
74
-1,248
506
693
-123
500
125
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Tangible Assets
1
1
Intangible Assets
Investments & Other
100
100
Debtors (Due After 1 year)
Total Fixed Assets
1
1
100
100
Stock & work in progress
Trade Debtors
2,796
163
159
159
100
1,765
2,110
793
400
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
2,796
163
159
159
100
1,765
2,110
793
400
total assets
2,796
163
160
160
100
1,765
2,110
793
500
100
Bank overdraft
Bank loan
Trade Creditors
417
1,172
416
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
417
1,172
416
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
417
1,172
416
net assets
2,796
163
160
160
100
1,348
938
377
500
100
total shareholders funds
2,796
163
160
160
100
1,348
938
377
500
100
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Operating Activities
Operating Profit
3,511
4
74
-1,248
506
693
-123
500
125
Depreciation
Amortisation
Tax
-878
-1
-14
-96
-132
-100
-25
Stock
Debtors
2,633
4
59
-1,665
-345
1,317
393
400
Creditors
-417
-755
756
416
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1
1
-100
100
Investing Activities
capital expenditure
1
-1
Change in Investments
-100
100
cash flow from investments
1
-1
100
-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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
the franchise alliance (uk) 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 franchise alliance (uk) ltd. Get real-time insights into the franchise alliance (uk) ltd's credit score, group structure and payment trends.
The Franchise Alliance (uk) Ltd Competitor Analysis
Perform a competitor analysis for the franchise alliance (uk) ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in FY8 area or any other competitors across 12 key performance metrics.
the franchise alliance (uk) ltd Ownership
THE FRANCHISE ALLIANCE (UK) LTD group structure
The Franchise Alliance (Uk) Ltd has no subsidiary companies.
Ultimate parent company
THE FRANCHISE ALLIANCE (UK) LTD
09148175
THE FRANCHISE ALLIANCE (UK) LTD Shareholders
The largest shareholders in The Franchise Alliance (Uk) Ltd include Helen Livesey and David Nelson.
helen livesey
46.09%
david nelson
23.48%
keren nelson
21.74%
rebecca allam
8.7%
the franchise alliance (uk) ltd directors
The Franchise Alliance (Uk) Ltd currently has 1 director, Mrs Helen Livesey serving since Jul 2014.
63990 - Other information service activities n.e.c.
82990 - Other business support service activities n.e.c.
94120 - Activities of professional membership organisations
incorporation date
July 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
July 2024
previous names
N/A
accountant
-
auditor
-
address
jubilee house east beach, lytham st.annes, lancashire, FY8 5FT
Bank
-
Legal Advisor
-
the franchise alliance (uk) 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 franchise alliance (uk) ltd.
the franchise alliance (uk) 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 FRANCHISE ALLIANCE (UK) LTD. This can take several minutes, an email will notify you when this has completed.
the franchise alliance (uk) ltdCompanies House Filings - See Documents
