academy aerials ltd
academy aerials ltd Company Information
Group Structure
View All
Industry
Repair of other personal and household goods
Registered Address
92 friern gardens, wickford, essex, SS12 0HD
Website
www.academyaerials.co.ukacademy aerials ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY AERIALS LTD at £13.4k based on a Turnover of £64.7k and 0.21x industry multiple (adjusted for size and gross margin).
academy aerials ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY AERIALS LTD at £35.4k based on an EBITDA of £19.5k and a 1.82x industry multiple (adjusted for size and gross margin).
academy aerials ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY AERIALS LTD at £32.8k based on Net Assets of £16.1k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Academy Aerials Ltd Overview
Academy Aerials Ltd is a live company located in essex, SS12 0HD with a Companies House number of 09385750. It operates in the repair of personal and household goods n.e.c. sector, SIC Code 95290. Founded in January 2015, it's largest shareholder is edward furby with a 100% stake. Academy Aerials Ltd is a established, micro sized company, Pomanda has estimated its turnover at £64.7k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Academy Aerials Ltd Health Check
Pomanda's financial health check has awarded Academy Aerials Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
4 Weak
Size
annual sales of £64.7k, make it smaller than the average company (£956.4k)
- Academy Aerials Ltd
£956.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 143%, show it is growing at a faster rate (3.8%)
- Academy Aerials Ltd
3.8% - Industry AVG
Production
with a gross margin of 35.3%, this company has a comparable cost of product (35.3%)
- Academy Aerials Ltd
35.3% - Industry AVG
Profitability
an operating margin of 18.9% make it more profitable than the average company (14.7%)
- Academy Aerials Ltd
14.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Academy Aerials Ltd
5 - Industry AVG
Pay Structure
on an average salary of £12.7k, the company has an equivalent pay structure (£12.7k)
- Academy Aerials Ltd
£12.7k - Industry AVG
Efficiency
resulting in sales per employee of £64.7k, this is less efficient (£132.1k)
- Academy Aerials Ltd
£132.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Academy Aerials Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (5 days)
- Academy Aerials Ltd
5 days - Industry AVG
Stock Days
it holds stock equivalent to 14 days, this is less than average (30 days)
- Academy Aerials Ltd
30 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 78 weeks, this is more cash available to meet short term requirements (21 weeks)
78 weeks - Academy Aerials Ltd
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68%, this is a lower level of debt than the average (88%)
68% - Academy Aerials Ltd
88% - Industry AVG
ACADEMY AERIALS LTD financials
Academy Aerials Ltd's latest turnover from December 2021 is estimated at £64.7 thousand and the company has net assets of £16.1 thousand. According to their latest financial statements, Academy Aerials Ltd has 1 employee and maintains cash reserves of £6.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|
| 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 | 1 | 1 | 1 | 1 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 21,883 | 500 | 2,800 | 5,100 | 7,400 | 3,024 | |
| Intangible Assets | 18,893 | 20,664 | 22,140 | 23,616 | 25,092 | 26,568 | 28,044 |
| Investments & Other | 1,529 | ||||||
| Debtors (Due After 1 year) | |||||||
| Total Fixed Assets | 42,305 | 20,664 | 22,640 | 26,416 | 30,192 | 33,968 | 31,068 |
| Stock & work in progress | 1,635 | 1,543 | 1,370 | 1,475 | 1,550 | 1,350 | 850 |
| Trade Debtors | 552 | 444 | |||||
| Group Debtors | |||||||
| Misc Debtors | |||||||
| Cash | 6,207 | 5,965 | 3,642 | 3,631 | 3,539 | 3,050 | 5,499 |
| misc current assets | |||||||
| total current assets | 7,842 | 7,508 | 5,012 | 5,106 | 5,641 | 4,400 | 6,793 |
| total assets | 50,147 | 28,172 | 27,652 | 31,522 | 35,833 | 38,368 | 37,861 |
| Bank overdraft | |||||||
| Bank loan | |||||||
| Trade Creditors | 1 | 2 | 353 | ||||
| Group/Directors Accounts | 2,957 | 1,143 | 668 | 410 | 863 | 1,886 | 3,758 |
| other short term finances | 1,008 | 774 | |||||
| hp & lease commitments | |||||||
| other current liabilities | 1,169 | 8,437 | 13,372 | 11,677 | 11,121 | 6,058 | 8,325 |
| total current liabilities | 4,127 | 9,582 | 14,393 | 13,095 | 12,758 | 7,944 | 12,083 |
| loans | 9,439 | 10,000 | |||||
| hp & lease commitments | 20,526 | ||||||
| Accruals and Deferred Income | |||||||
| other liabilities | 1,950 | 3,990 | 12,030 | 19,440 | 27,480 | 24,840 | |
| provisions | |||||||
| total long term liabilities | 29,965 | 11,950 | 3,990 | 12,030 | 19,440 | 27,480 | 24,840 |
| total liabilities | 34,092 | 21,532 | 18,383 | 25,125 | 32,198 | 35,424 | 36,923 |
| net assets | 16,055 | 6,640 | 9,269 | 6,397 | 3,635 | 2,944 | 938 |
| total shareholders funds | 16,055 | 6,640 | 9,269 | 6,397 | 3,635 | 2,944 | 938 |
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Jan 2018 | Jan 2017 | Jan 2016 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 5,471 | 500 | 2,300 | 2,300 | 2,300 | 2,300 | 756 |
| Amortisation | 1,771 | 1,476 | 1,476 | 1,476 | 1,476 | 1,476 | 1,476 |
| Tax | |||||||
| Stock | 92 | 173 | -105 | 125 | 200 | 500 | 850 |
| Debtors | 552 | -444 | 444 | ||||
| Creditors | -1 | -351 | 353 | ||||
| Accruals and Deferred Income | -7,268 | -4,935 | 1,695 | 5,619 | 5,063 | -2,267 | 8,325 |
| Deferred Taxes & Provisions | |||||||
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 1,529 | ||||||
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | |||||||
| Group/Directors Accounts | 1,814 | 475 | 258 | -1,476 | -1,023 | -1,872 | 3,758 |
| Other Short Term Loans | -1,008 | 1,008 | 774 | ||||
| Long term loans | -561 | 10,000 | |||||
| Hire Purchase and Lease Commitments | 20,526 | ||||||
| other long term liabilities | -1,950 | -2,040 | -8,040 | -15,450 | -8,040 | 2,640 | 24,840 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 242 | 2,323 | 11 | 581 | 489 | -2,449 | 5,499 |
| overdraft | |||||||
| change in cash | 242 | 2,323 | 11 | 581 | 489 | -2,449 | 5,499 |
academy aerials ltd Credit Report and Business Information
Academy Aerials Ltd Competitor Analysis
Perform a competitor analysis for academy aerials ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in SS12 area or any other competitors across 12 key performance metrics.
academy aerials ltd Ownership
ACADEMY AERIALS LTD group structure
Academy Aerials Ltd has no subsidiary companies.
Ultimate parent company
ACADEMY AERIALS LTD
09385750
academy aerials ltd directors
Academy Aerials Ltd currently has 1 director, Mr Edward Furby serving since Jan 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Edward Furby | United Kingdom | 56 years | Jan 2015 | - | Director |
P&L
December 2021turnover
64.7k
+7%
operating profit
12.2k
0%
gross margin
35.3%
+0.25%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2021net assets
16.1k
+1.42%
total assets
50.1k
+0.78%
cash
6.2k
+0.04%
net assets
Total assets minus all liabilities
Similar Companies
academy aerials ltd company details
company number
09385750
Type
Private limited with Share Capital
industry
95290 - Repair of other personal and household goods
incorporation date
January 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2021
previous names
N/A
accountant
FRIERN ACCOUNTANCY LTD
auditor
-
address
92 friern gardens, wickford, essex, SS12 0HD
Bank
-
Legal Advisor
-
academy aerials 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 academy aerials ltd.
academy aerials 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 ACADEMY AERIALS LTD. This can take several minutes, an email will notify you when this has completed.
academy aerials ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
