Pomanda estimates the enterprise value of XINDEX LIMITED at £2.4m based on a Turnover of £1.1m and 2.17x industry multiple (adjusted for size and gross margin).
xindex limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of XINDEX LIMITED at £0 based on an EBITDA of £-1.3k and a 15.04x industry multiple (adjusted for size and gross margin).
xindex limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of XINDEX LIMITED at £0 based on Net Assets of £-2.5k and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Xindex LimitedOverview
Xindex Limited is a dissolved company that was located in london, NW5 1AG with a Companies House number of 09474763. It operated in the motion picture production activities sector, SIC Code 59111. Founded in March 2015, it's largest shareholder was
harmit phull
with a 100% stake. The last turnover for Xindex Limited was estimated at £1.1m.
Pomanda's financial health check has awarded Xindex Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £1.1m, make it in line with the average company (£1m)
£1.1m - Xindex Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 1209%, show it is growing at a faster rate (1.5%)
1209% - Xindex Limited
1.5% - Industry AVG
Production
with a gross margin of -18.5%, this company has a higher cost of product (3.9%)
-18.5% - Xindex Limited
3.9% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (0.4%)
-0.1% - Xindex Limited
0.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Xindex Limited
7 - Industry AVG
Pay Structure
on an average salary of £43.7k, the company has an equivalent pay structure (£43.7k)
£43.7k - Xindex Limited
£43.7k - Industry AVG
Efficiency
resulting in sales per employee of £373.5k, this is more efficient (£173.4k)
£373.5k - Xindex Limited
£173.4k - Industry AVG
Debtor Days
it gets paid by customers after 59 days, this is later than average (43 days)
59 days - Xindex Limited
43 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (12 days)
51 days - Xindex Limited
12 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Xindex Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Xindex Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 101.4%, this is a similar level of debt than the average (93%)
101.4% - Xindex Limited
93% - Industry AVG
XINDEX LIMITED financials
EXPORT
Xindex Limited's latest turnover from March 2019 is estimated at £1.1 million and the company has net assets of -£2.5 thousand. According to their latest financial statements, we estimate that Xindex Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Turnover
1,120,553
654,734
101,321
500
Other Income Or Grants
Cost Of Sales
1,327,500
752,334
112,183
Gross Profit
-206,947
-97,600
-10,862
500
Admin Expenses
-205,675
-95,081
-11,982
Operating Profit
-1,272
-2,519
1,120
500
Interest Payable
Interest Receivable
5
Pre-Tax Profit
-1,272
-2,519
1,125
500
Tax
-225
-100
Profit After Tax
-1,272
-2,519
900
400
Dividends Paid
Retained Profit
-1,272
-2,519
900
400
Employee Costs
130,952
44,302
46,268
Number Of Employees
3
1
1
1
EBITDA*
-1,272
-2,519
1,120
500
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
17,440
Trade Debtors
183,840
188,930
24,005
Group Debtors
Misc Debtors
1,344
Cash
4,266
misc current assets
290
total current assets
183,840
188,930
24,295
23,050
total assets
183,840
188,930
24,295
23,050
Bank overdraft
Bank loan
Trade Creditors
186,331
189,927
22,995
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
22,550
total current liabilities
186,331
189,927
22,995
22,550
loans
hp & lease commitments
Accruals and Deferred Income
222
other liabilities
provisions
total long term liabilities
222
total liabilities
186,331
190,149
22,995
22,550
net assets
-2,491
-1,219
1,300
500
total shareholders funds
-2,491
-1,219
1,300
500
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Operating Activities
Operating Profit
-1,272
-2,519
1,120
500
Depreciation
Amortisation
Tax
-225
-100
Stock
-17,440
17,440
Debtors
-5,090
164,925
22,661
1,344
Creditors
-3,596
166,932
22,995
Accruals and Deferred Income
-222
222
-22,550
22,550
Deferred Taxes & Provisions
Cash flow from operations
-290
-3,881
4,166
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
-100
100
interest
5
cash flow from financing
-95
100
cash and cash equivalents
cash
-4,266
4,266
overdraft
change in cash
-4,266
4,266
xindex limited 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 xindex limited. Get real-time insights into xindex limited's credit score, group structure and payment trends.
Perform a competitor analysis for xindex limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in NW5 area or any other competitors across 12 key performance metrics.
xindex limited Ownership
XINDEX LIMITED group structure
Xindex Limited has no subsidiary companies.
Ultimate parent company
XINDEX LIMITED
09474763
XINDEX LIMITED Shareholders
The sole shareholder of Xindex Limited is Harmit Phull.
harmit phull
100%
xindex limited directors
Xindex Limited currently has 1 director, Mr Harmit Phull serving since Jun 2018.
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 xindex limited.
xindex limited 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 XINDEX LIMITED. This can take several minutes, an email will notify you when this has completed.
xindex limitedCompanies House Filings - See Documents
