fpi co 17 ltd

Live EstablishedMicroHigh

fpi co 17 ltd Company Information

Share FPI CO 17 LTD

Company Number

09396226

Shareholders

supported living care property limited

Group Structure

View All

Industry

Other residential care activities

 

Registered Address

cedar house abingdon road, tubney, oxfordshire, OX13 5QQ

Website

-

fpi co 17 ltd Estimated Valuation

£17.7k

Pomanda estimates the enterprise value of FPI CO 17 LTD at £17.7k based on a Turnover of £35.8k and 0.49x industry multiple (adjusted for size and gross margin).

fpi co 17 ltd Estimated Valuation

£5

Pomanda estimates the enterprise value of FPI CO 17 LTD at £5 based on an EBITDA of £1 and a 4.19x industry multiple (adjusted for size and gross margin).

fpi co 17 ltd Estimated Valuation

£266

Pomanda estimates the enterprise value of FPI CO 17 LTD at £266 based on Net Assets of £100 and 2.66x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Fpi Co 17 Ltd Overview

Fpi Co 17 Ltd is a live company located in oxfordshire, OX13 5QQ with a Companies House number of 09396226. It operates in the other residential care activities n.e.c. sector, SIC Code 87900. Founded in January 2015, it's largest shareholder is supported living care property limited with a 100% stake. Fpi Co 17 Ltd is a established, micro sized company, Pomanda has estimated its turnover at £35.8k with high growth in recent years.

View Sample
View Sample
View Sample

Fpi Co 17 Ltd Health Check

Pomanda's financial health check has awarded Fpi Co 17 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

Health Check Image
Health Rating1.5out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £35.8k, make it smaller than the average company (£2.3m)

£35.8k - Fpi Co 17 Ltd

£2.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (5.6%)

17% - Fpi Co 17 Ltd

5.6% - Industry AVG

production

Production

with a gross margin of 25%, this company has a higher cost of product (36.7%)

25% - Fpi Co 17 Ltd

36.7% - Industry AVG

profitability

Profitability

an operating margin of 0% make it less profitable than the average company (7%)

0% - Fpi Co 17 Ltd

7% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (57)

1 - Fpi Co 17 Ltd

57 - Industry AVG

paystructure

Pay Structure

on an average salary of £27.4k, the company has an equivalent pay structure (£27.4k)

£27.4k - Fpi Co 17 Ltd

£27.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £35.8k, this is less efficient (£45.8k)

£35.8k - Fpi Co 17 Ltd

£45.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 34 days, this is later than average (20 days)

34 days - Fpi Co 17 Ltd

20 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 44 days, this is slower than average (9 days)

44 days - Fpi Co 17 Ltd

9 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Fpi Co 17 Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Fpi Co 17 Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 97%, this is a higher level of debt than the average (30.1%)

97% - Fpi Co 17 Ltd

30.1% - Industry AVG

FPI CO 17 LTD financials

EXPORTms excel logo

Fpi Co 17 Ltd's latest turnover from March 2024 is estimated at £35.8 thousand and the company has net assets of £100. According to their latest financial statements, we estimate that Fpi Co 17 Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Jan 2016
Turnover35,79731,66721,16522,29819,3485553660,06733,949,833
Other Income Or Grants
Cost Of Sales26,85823,61116,00516,87914,0583937473,16624,443,880
Gross Profit8,9388,0565,1605,4185,2901516186,9019,505,953
Admin Expenses8,937-769,484144,035134,694125,485120,88366,88238,511202,1189,505,953
Operating Profit1777,540-138,875-129,276-120,195-120,868-66,866-38,511-15,217
Interest Payable
Interest Receivable
Pre-Tax Profit1777,540-138,875-129,276-120,195-120,868-66,866-38,511-15,217
Tax-147,733
Profit After Tax1629,807-138,875-129,276-120,195-120,868-66,866-38,511-15,217
Dividends Paid
Retained Profit1629,807-138,875-129,276-120,195-120,868-66,866-38,511-15,217
Employee Costs27,35825,67524,02723,34921,86321,37921,023285,84713,937,825
Number Of Employees111111114699
EBITDA*1777,540-109,157-99,558-90,477-91,151-37,148-8,793-15,217

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Jan 2016
Tangible Assets2,793,4742,823,1922,852,9102,882,6282,912,3452,942,0632,971,7813,188,016
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets2,793,4742,823,1922,852,9102,882,6282,912,3452,942,0632,971,7813,188,016
Stock & work in progress
Trade Debtors3,3403,3404028942975561,308
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets3,3403,3404028942975561,308
total assets3,3403,3402,793,8762,824,0862,853,2072,882,6332,912,3502,942,0633,033,0893,188,016
Bank overdraft
Bank loan
Trade Creditors 3,2403,2413,187,916
Group/Directors Accounts3,421,4233,312,7593,213,6843,122,9153,031,4042,994,3913,046,406
other short term finances
hp & lease commitments
other current liabilities2,1612,1601,0801,0801,4401,3001,800
total current liabilities3,2403,2413,423,5843,314,9193,214,7643,123,9953,032,8442,995,6913,048,2063,187,916
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities3,2403,2413,423,5843,314,9193,214,7643,123,9953,032,8442,995,6913,048,2063,187,916
net assets10099-629,708-490,833-361,557-241,362-120,494-53,628-15,117100
total shareholders funds10099-629,708-490,833-361,557-241,362-120,494-53,628-15,117100
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Jan 2016
Operating Activities
Operating Profit1777,540-138,875-129,276-120,195-120,868-66,866-38,511-15,217
Depreciation29,71829,71829,71829,71729,71829,718
Amortisation
Tax-147,733
Stock
Debtors2,938-4925972925-61,30861,308
Creditors-13,2413,187,916
Accruals and Deferred Income-2,16111,080-360140-5001,800
Deferred Taxes & Provisions
Cash flow from operations627,949-108,664-99,075-90,769-91,511-37,01352,015-74,7253,187,916
Investing Activities
capital expenditure2,793,474-2,971,781-3,188,016
Change in Investments
cash flow from investments2,793,474-2,971,781-3,188,016
Financing Activities
Bank loans
Group/Directors Accounts-3,421,423108,66499,07590,76991,51137,013-52,0153,046,406
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue100100
interest
cash flow from financing-3,421,423108,66499,07590,76991,51137,013-52,0153,046,506100
cash and cash equivalents
cash
overdraft
change in cash

fpi co 17 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 fpi co 17 ltd. Get real-time insights into fpi co 17 ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Fpi Co 17 Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for fpi co 17 ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in OX13 area or any other competitors across 12 key performance metrics.

fpi co 17 ltd Ownership

FPI CO 17 LTD group structure

Fpi Co 17 Ltd has no subsidiary companies.

Ultimate parent company

1 parent

FPI CO 17 LTD

09396226

FPI CO 17 LTD Shareholders

supported living care property limited 100%

fpi co 17 ltd directors

Fpi Co 17 Ltd currently has 2 directors. The longest serving directors include Mr David Wylde (Nov 2015) and Mr Dimitrios Hatzis (Nov 2015).

officercountryagestartendrole
Mr David Wylde74 years Nov 2015- Director
Mr Dimitrios Hatzis64 years Nov 2015- Director

P&L

March 2024

turnover

35.8k

+13%

operating profit

1.3

0%

gross margin

25%

-1.84%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

100

+0.01%

total assets

3.3k

0%

cash

0

0%

net assets

Total assets minus all liabilities

fpi co 17 ltd company details

company number

09396226

Type

Private limited with Share Capital

industry

87900 - Other residential care activities

incorporation date

January 2015

age

10

incorporated

UK

accounts

Dormant

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

-

address

cedar house abingdon road, tubney, oxfordshire, OX13 5QQ

Bank

-

Legal Advisor

-

fpi co 17 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 fpi co 17 ltd.

fpi co 17 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 FPI CO 17 LTD. This can take several minutes, an email will notify you when this has completed.

fpi co 17 ltd Companies House Filings - See Documents

datedescriptionview/download