thomas's academy
thomas's academy Company Information
Company Number
09635397
Next Accounts
May 2026
Shareholders
-
Group Structure
View All
Industry
Primary education
Registered Address
new king's road fulham, london, SW6 4LY
thomas's academy Estimated Valuation
Pomanda estimates the enterprise value of THOMAS'S ACADEMY at £1.7m based on a Turnover of £2m and 0.85x industry multiple (adjusted for size and gross margin).
thomas's academy Estimated Valuation
Pomanda estimates the enterprise value of THOMAS'S ACADEMY at £0 based on an EBITDA of £-83.2k and a 3.84x industry multiple (adjusted for size and gross margin).
thomas's academy Estimated Valuation
Pomanda estimates the enterprise value of THOMAS'S ACADEMY at £66.1m based on Net Assets of £24.9m and 2.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Thomas's Academy Overview
Thomas's Academy is a live company located in london, SW6 4LY with a Companies House number of 09635397. It operates in the primary education sector, SIC Code 85200. Founded in June 2015, it's largest shareholder is unknown. Thomas's Academy is a established, small sized company, Pomanda has estimated its turnover at £2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Thomas's Academy Health Check
Pomanda's financial health check has awarded Thomas'S Academy a 2.5 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
2 Strong
1 Regular
7 Weak
Size
annual sales of £2m, make it smaller than the average company (£4.7m)
£2m - Thomas's Academy
£4.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (7%)
-10% - Thomas's Academy
7% - Industry AVG
Production
with a gross margin of 45.5%, this company has a comparable cost of product (45.5%)
45.5% - Thomas's Academy
45.5% - Industry AVG
Profitability
an operating margin of -8.7% make it less profitable than the average company (2.4%)
-8.7% - Thomas's Academy
2.4% - Industry AVG
Employees
with 25 employees, this is below the industry average (102)
25 - Thomas's Academy
102 - Industry AVG
Pay Structure
on an average salary of £63k, the company has a higher pay structure (£34k)
£63k - Thomas's Academy
£34k - Industry AVG
Efficiency
resulting in sales per employee of £80.9k, this is more efficient (£48.1k)
£80.9k - Thomas's Academy
£48.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Thomas's Academy
- - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (22 days)
7 days - Thomas's Academy
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Thomas's Academy
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 64 weeks, this is less cash available to meet short term requirements (95 weeks)
64 weeks - Thomas's Academy
95 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.7%, this is a lower level of debt than the average (8.2%)
0.7% - Thomas's Academy
8.2% - Industry AVG
THOMAS'S ACADEMY financials
Thomas'S Academy's latest turnover from August 2024 is £2 million and the company has net assets of £24.9 million. According to their latest financial statements, Thomas'S Academy has 25 employees and maintains cash reserves of £211.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2024 | Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,021,854 | 1,962,292 | 2,104,082 | 2,813,779 | 2,042,404 | 2,312,961 | 2,157,004 | 1,491,658 | 24,250,241 |
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | 48 | ||||||||
| Pre-Tax Profit | -160,775 | -146,088 | 42,817 | 828,464 | 290,056 | 400,276 | 371,523 | -353,919 | 22,505,690 |
| Tax | |||||||||
| Profit After Tax | -160,775 | -146,088 | 42,817 | 828,464 | 290,056 | 400,276 | 371,523 | -353,919 | 22,505,690 |
| Dividends Paid | |||||||||
| Retained Profit | -160,775 | -146,088 | 42,817 | 828,464 | 290,056 | 400,276 | 371,523 | -353,919 | 22,505,690 |
| Employee Costs | 1,574,807 | 1,565,348 | 1,563,728 | 1,447,401 | 1,311,820 | 1,343,330 | 1,321,351 | 1,351,831 | 1,238,756 |
| Number Of Employees | 25 | 32 | 29 | 27 | 25 | 24 | 31 | 26 | 27 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2024 | Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 24,839,415 | 24,931,383 | 24,963,587 | 24,934,888 | 24,198,857 | 23,934,014 | 23,256,132 | 23,038,029 | 23,052,286 |
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 24,839,415 | 24,931,383 | 24,963,587 | 24,934,888 | 24,198,857 | 23,934,014 | 23,256,132 | 23,038,029 | 23,052,286 |
| Stock & work in progress | |||||||||
| Trade Debtors | |||||||||
| Group Debtors | |||||||||
| Misc Debtors | 43,933 | 57,044 | 43,434 | 60,257 | 82,579 | 94,680 | 39,649 | 58,064 | 355,936 |
| Cash | 211,601 | 365,650 | 424,440 | 346,358 | 84,665 | 113,913 | 347,589 | 27,137 | 150 |
| misc current assets | |||||||||
| total current assets | 255,534 | 422,694 | 467,874 | 406,615 | 167,244 | 208,593 | 387,238 | 85,201 | 356,086 |
| total assets | 25,094,949 | 25,354,077 | 25,431,461 | 25,341,503 | 24,366,101 | 24,142,607 | 23,643,370 | 23,123,230 | 23,408,372 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 23,893 | 11,261 | 35,264 | 89,784 | 94,273 | 184,783 | 151,376 | 235,101 | 199,689 |
| Group/Directors Accounts | |||||||||
| other short term finances | |||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 147,012 | 237,997 | 175,290 | 201,629 | 136,202 | 171,254 | 263,700 | 94,358 | 125,993 |
| total current liabilities | 170,905 | 249,258 | 210,554 | 291,413 | 230,475 | 356,037 | 415,076 | 329,459 | 325,682 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | |||||||||
| total long term liabilities | 9,000 | 142,000 | 440,000 | 1,206,000 | 1,027,000 | 551,000 | 393,000 | 419,000 | 930,000 |
| total liabilities | 179,905 | 391,258 | 650,554 | 1,497,413 | 1,257,475 | 907,037 | 808,076 | 748,459 | 1,255,682 |
| net assets | 24,915,044 | 24,962,819 | 24,780,907 | 23,844,090 | 23,108,626 | 23,235,570 | 22,835,294 | 22,374,771 | 22,152,690 |
| total shareholders funds | 24,915,044 | 24,962,819 | 24,780,907 | 23,844,090 | 23,108,626 | 23,235,570 | 22,835,294 | 22,374,771 | 22,152,690 |
| Aug 2024 | Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 91,968 | 92,051 | 90,604 | 87,067 | 60,181 | 46,843 | 18,302 | 19,217 | 19,122 |
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | -13,111 | 13,610 | -16,823 | -22,322 | -12,101 | 55,031 | -18,415 | -297,872 | 355,936 |
| Creditors | 12,632 | -24,003 | -54,520 | -4,489 | -90,510 | 33,407 | -83,725 | 35,412 | 199,689 |
| Accruals and Deferred Income | -90,985 | 62,707 | -26,339 | 65,427 | -35,052 | -92,446 | 169,342 | -31,635 | 125,993 |
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | -236,405 | -4,960 | 254,267 | ||||||
| Change in Investments | |||||||||
| cash flow from investments | -236,405 | -4,960 | 254,267 | ||||||
| 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 | 48 | ||||||||
| cash flow from financing | 113,000 | 328,000 | 894,000 | -93,000 | -417,000 | 89,048 | 576,000 | -353,000 | |
| cash and cash equivalents | |||||||||
| cash | -154,049 | -58,790 | 78,082 | 261,693 | -29,248 | -233,676 | 320,452 | 26,987 | 150 |
| overdraft | |||||||||
| change in cash | -154,049 | -58,790 | 78,082 | 261,693 | -29,248 | -233,676 | 320,452 | 26,987 | 150 |
thomas's academy Credit Report and Business Information
Thomas's Academy Competitor Analysis
Perform a competitor analysis for thomas's academy by selecting its closest rivals, whether from the EDUCATION sector, other small companies, companies in SW6 area or any other competitors across 12 key performance metrics.
thomas's academy Ownership
THOMAS'S ACADEMY group structure
Thomas'S Academy has no subsidiary companies.
Ultimate parent company
THOMAS'S ACADEMY
09635397
thomas's academy directors
Thomas'S Academy currently has 14 directors. The longest serving directors include Mr Nicholas Thomas (Jun 2015) and Mr Benjamin Thomas (Jun 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Nicholas Thomas | United Kingdom | 60 years | Jun 2015 | - | Director |
| Mr Benjamin Thomas | United Kingdom | 56 years | Jun 2015 | - | Director |
| Mr Sam Merullo | United Kingdom | 42 years | Sep 2019 | - | Director |
| Mrs Kathrin Sizeland | United Kingdom | 49 years | Sep 2019 | - | Director |
| Mr Chi-Pa Choi | United Kingdom | 49 years | Jan 2021 | - | Director |
| Mrs Charlotte Manson-Bahr | United Kingdom | 46 years | Oct 2021 | - | Director |
| Mrs Charlotte Vidal-Hall | United Kingdom | 62 years | May 2023 | - | Director |
| Mrs Deborah Oyelakin | United Kingdom | 45 years | Jun 2023 | - | Director |
| Mr Cem Dedeaga | United Kingdom | 36 years | Oct 2023 | - | Director |
| Ms Alka Bali | United Kingdom | 67 years | Dec 2023 | - | Director |
P&L
August 2024turnover
2m
+3%
operating profit
-175.2k
0%
gross margin
45.5%
+0.23%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2024net assets
24.9m
0%
total assets
25.1m
-0.01%
cash
211.6k
-0.42%
net assets
Total assets minus all liabilities
thomas's academy company details
company number
09635397
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85200 - Primary education
incorporation date
June 2015
age
10
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
August 2024
previous names
N/A
accountant
-
auditor
CLA EVELYN PARTNERS LIMITED
address
new king's road fulham, london, SW6 4LY
Bank
-
Legal Advisor
-
thomas's academy 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 thomas's academy.
thomas's academy 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 THOMAS'S ACADEMY. This can take several minutes, an email will notify you when this has completed.
thomas's academy Companies House Filings - See Documents
| date | description | view/download |
|---|
