Pomanda estimates the enterprise value of NORTHAMPTON OUTLAWS RFC LTD at £24.2k based on a Turnover of £33k and 0.73x industry multiple (adjusted for size and gross margin).
northampton outlaws rfc ltdEstimated Valuation
£7k
Pomanda estimates the enterprise value of NORTHAMPTON OUTLAWS RFC LTD at £7k based on an EBITDA of £2.8k and a 2.55x industry multiple (adjusted for size and gross margin).
northampton outlaws rfc ltdEstimated Valuation
£5.3k
Pomanda estimates the enterprise value of NORTHAMPTON OUTLAWS RFC LTD at £5.3k based on Net Assets of £3.4k and 1.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Northampton Outlaws Rfc LtdOverview
Northampton Outlaws Rfc Ltd is a live company located in northampton, NN5 4WN with a Companies House number of 09290693. It operates in the activities of sport clubs sector, SIC Code 93120. Founded in October 2014, it's largest shareholder is
unknown.
Northampton Outlaws Rfc Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£33k with
declining
growth in recent years.
Pomanda's financial health check has awarded Northampton Outlaws Rfc Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £33k, make it smaller than the average company (£368.1k)
£33k - Northampton Outlaws Rfc Ltd
£368.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (15.9%)
-15% - Northampton Outlaws Rfc Ltd
15.9% - Industry AVG
Production
with a gross margin of 25.5%, this company has a higher cost of product (57.4%)
25.5% - Northampton Outlaws Rfc Ltd
57.4% - Industry AVG
Profitability
an operating margin of 8.3% make it more profitable than the average company (-0.7%)
8.3% - Northampton Outlaws Rfc Ltd
-0.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (19)
1 - Northampton Outlaws Rfc Ltd
19 - Industry AVG
Pay Structure
on an average salary of £22k, the company has an equivalent pay structure (£22k)
£22k - Northampton Outlaws Rfc Ltd
£22k - Industry AVG
Efficiency
resulting in sales per employee of £33k, this is less efficient (£52k)
£33k - Northampton Outlaws Rfc Ltd
£52k - Industry AVG
Debtor Days
it gets paid by customers after 33 days, this is later than average (13 days)
33 days - Northampton Outlaws Rfc Ltd
13 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Northampton Outlaws Rfc Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Northampton Outlaws Rfc Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Northampton Outlaws Rfc Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Northampton Outlaws Rfc Ltd
- - Industry AVG
NORTHAMPTON OUTLAWS RFC LTD financials
EXPORT
Northampton Outlaws Rfc Ltd's latest turnover from May 2024 is estimated at £33 thousand and the company has net assets of £3.4 thousand. According to their latest financial statements, we estimate that Northampton Outlaws Rfc Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
Turnover
33,042
9,765
50,729
53,185
35,877
9,210
8,009
1,602
1,975
Other Income Or Grants
Cost Of Sales
24,627
7,080
38,209
39,796
23,200
6,346
5,429
1,023
1,322
Gross Profit
8,416
2,685
12,520
13,389
12,677
2,864
2,579
579
653
Admin Expenses
5,660
7,786
12,441
10,061
9,800
2,874
4,705
694
221
-4,068
Operating Profit
2,756
-5,101
79
3,328
2,877
-10
-2,126
-115
432
4,068
Interest Payable
Interest Receivable
7
7
14
7
Pre-Tax Profit
2,756
-5,101
79
3,328
2,877
-10
-2,119
-108
446
4,075
Tax
-689
-15
-632
-547
-89
-815
Profit After Tax
2,067
-5,101
64
2,696
2,330
-10
-2,119
-108
357
3,260
Dividends Paid
Retained Profit
2,067
-5,101
64
2,696
2,330
-10
-2,119
-108
357
3,260
Employee Costs
22,014
21,843
21,500
22,070
22,477
23,291
22,692
21,731
23,761
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
2,756
-5,101
79
3,328
2,877
-10
-2,126
-115
432
4,168
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
Tangible Assets
390
410
790
1,090
390
590
690
290
300
400
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
390
410
790
1,090
390
590
690
290
300
400
Stock & work in progress
373
445
Trade Debtors
3,046
959
5,680
5,316
3,320
790
700
Group Debtors
Misc Debtors
Cash
2,846
2,872
2,860
misc current assets
total current assets
3,046
959
5,680
5,316
3,320
790
700
3,219
3,317
2,860
total assets
3,436
1,369
6,470
6,406
3,710
1,380
1,390
3,509
3,617
3,260
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
net assets
3,436
1,369
6,470
6,406
3,710
1,380
1,390
3,509
3,617
3,260
total shareholders funds
3,436
1,369
6,470
6,406
3,710
1,380
1,390
3,509
3,617
3,260
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
Operating Activities
Operating Profit
2,756
-5,101
79
3,328
2,877
-10
-2,126
-115
432
4,068
Depreciation
100
Amortisation
Tax
-689
-15
-632
-547
-89
-815
Stock
-373
-72
445
Debtors
2,087
-4,721
364
1,996
2,530
90
700
Creditors
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-20
-380
-300
700
-200
-100
-2,453
-43
-102
3,353
Investing Activities
capital expenditure
20
380
300
-700
200
100
-400
10
100
-500
Change in Investments
cash flow from investments
20
380
300
-700
200
100
-400
10
100
-500
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
7
7
14
7
cash flow from financing
7
7
14
7
cash and cash equivalents
cash
-2,846
-26
12
2,860
overdraft
change in cash
-2,846
-26
12
2,860
northampton outlaws rfc 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 northampton outlaws rfc ltd. Get real-time insights into northampton outlaws rfc ltd's credit score, group structure and payment trends.
Perform a competitor analysis for northampton outlaws rfc ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in NN5 area or any other competitors across 12 key performance metrics.
northampton outlaws rfc ltd Ownership
NORTHAMPTON OUTLAWS RFC LTD group structure
Northampton Outlaws Rfc Ltd has no subsidiary companies.
Ultimate parent company
NORTHAMPTON OUTLAWS RFC LTD
09290693
NORTHAMPTON OUTLAWS RFC LTD Shareholders
The sole shareholder of Northampton Outlaws Rfc Ltd is -.
-
-
northampton outlaws rfc ltd directors
Northampton Outlaws Rfc Ltd currently has 2 directors.
The longest serving directors include
Mr Simon Chapman (Jul 2015) and
Mr Simon Law (Jul 2015).
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 northampton outlaws rfc ltd.
northampton outlaws rfc 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 NORTHAMPTON OUTLAWS RFC LTD. This can take several minutes, an email will notify you when this has completed.
northampton outlaws rfc ltdCompanies House Filings - See Documents
