Pomanda estimates the enterprise value of ELITE INFRA LIMITED at £1.9m based on a Turnover of £795.9k and 2.36x industry multiple (adjusted for size and gross margin).
elite infra limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ELITE INFRA LIMITED at £0 based on an EBITDA of £-6.1k and a 4.59x industry multiple (adjusted for size and gross margin).
elite infra limitedEstimated Valuation
£118.7k
Pomanda estimates the enterprise value of ELITE INFRA LIMITED at £118.7k based on Net Assets of £70.5k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Elite Infra LimitedOverview
Elite Infra Limited is a live company located in london, E14 9RH with a Companies House number of 10005784. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2016, it's largest shareholder is
pruthvi gillella
with a 100% stake. Elite Infra Limited is a young,
small sized company, Pomanda has estimated its turnover at
£795.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Elite Infra Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £795.9k, make it in line with the average company (£952.8k)
£795.9k - Elite Infra Limited
£952.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 158%, show it is growing at a faster rate (4.8%)
158% - Elite Infra Limited
4.8% - Industry AVG
Production
with a gross margin of 31.5%, this company has a higher cost of product (72.5%)
31.5% - Elite Infra Limited
72.5% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (25%)
-0.8% - Elite Infra Limited
25% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Elite Infra Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.6k, the company has an equivalent pay structure (£32.6k)
£32.6k - Elite Infra Limited
£32.6k - Industry AVG
Efficiency
resulting in sales per employee of £398k, this is more efficient (£186k)
£398k - Elite Infra Limited
£186k - Industry AVG
Debtor Days
it gets paid by customers after 91 days, this is later than average (32 days)
91 days - Elite Infra Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (37 days)
25 days - Elite Infra Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Elite Infra Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Elite Infra Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.7%, this is a similar level of debt than the average (68.7%)
69.7% - Elite Infra Limited
68.7% - Industry AVG
ELITE INFRA LIMITED financials
EXPORT
Elite Infra Limited's latest turnover from February 2024 is estimated at £795.9 thousand and the company has net assets of £70.5 thousand. According to their latest financial statements, we estimate that Elite Infra Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Turnover
795,946
697,754
348,114
46,153
15,282
9,841
Other Income Or Grants
Cost Of Sales
545,436
499,956
250,653
32,983
11,062
6,973
Gross Profit
250,511
197,798
97,461
13,170
4,220
2,868
Admin Expenses
256,572
191,419
-1,817
22,900
3,469
-1,374
-397
3,657
Operating Profit
-6,061
6,379
99,278
-9,730
751
4,242
397
-3,657
Interest Payable
Interest Receivable
1
1
Pre-Tax Profit
-6,061
6,379
99,278
-9,730
751
4,242
399
-3,656
Tax
-1,212
-18,863
-143
-806
-76
Profit After Tax
-6,061
5,167
80,415
-9,730
608
3,436
323
-3,656
Dividends Paid
Retained Profit
-6,061
5,167
80,415
-9,730
608
3,436
323
-3,656
Employee Costs
65,260
62,000
29,908
54,066
28,304
27,388
Number Of Employees
2
2
1
2
1
1
EBITDA*
-6,061
6,379
99,278
-9,730
751
4,242
397
-3,657
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Tangible Assets
32,300
31,500
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
32,300
31,500
Stock & work in progress
Trade Debtors
200,535
202,755
107,972
3,767
3,472
2,232
Group Debtors
Misc Debtors
Cash
101
425
misc current assets
1,672
total current assets
200,535
202,755
107,972
3,767
3,472
3,904
101
425
total assets
232,835
234,255
107,972
3,767
3,472
3,904
101
425
Bank overdraft
Bank loan
Trade Creditors
38,147
32,974
34,475
10,286
2,761
3,101
Group/Directors Accounts
2,833
4,080
other short term finances
hp & lease commitments
other current liabilities
600
total current liabilities
38,147
32,974
34,475
10,286
2,761
3,101
3,433
4,080
loans
hp & lease commitments
Accruals and Deferred Income
700
other liabilities
124,186
124,718
2,101
2,500
provisions
total long term liabilities
124,186
124,718
2,101
2,500
700
total liabilities
162,333
157,692
36,576
12,786
2,761
3,801
3,433
4,080
net assets
70,502
76,563
71,396
-9,019
711
103
-3,332
-3,655
total shareholders funds
70,502
76,563
71,396
-9,019
711
103
-3,332
-3,655
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Operating Activities
Operating Profit
-6,061
6,379
99,278
-9,730
751
4,242
397
-3,657
Depreciation
Amortisation
Tax
-1,212
-18,863
-143
-806
-76
Stock
Debtors
-2,220
94,783
104,205
295
1,240
2,232
Creditors
5,173
-1,501
24,189
7,525
-340
3,101
Accruals and Deferred Income
-700
100
600
Deferred Taxes & Provisions
Cash flow from operations
1,332
-91,117
399
-2,500
-1,672
4,405
921
-3,657
Investing Activities
capital expenditure
-800
-31,500
Change in Investments
cash flow from investments
-800
-31,500
Financing Activities
Bank loans
Group/Directors Accounts
-2,833
-1,247
4,080
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-532
122,617
-399
2,500
share issue
-1
1
interest
1
1
cash flow from financing
-532
122,617
-399
2,500
-2,834
-1,246
4,082
cash and cash equivalents
cash
-101
-324
425
overdraft
change in cash
-101
-324
425
elite infra 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 elite infra limited. Get real-time insights into elite infra limited's credit score, group structure and payment trends.
Perform a competitor analysis for elite infra limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in E14 area or any other competitors across 12 key performance metrics.
elite infra limited Ownership
ELITE INFRA LIMITED group structure
Elite Infra Limited has no subsidiary companies.
Ultimate parent company
ELITE INFRA LIMITED
10005784
ELITE INFRA LIMITED Shareholders
The sole shareholder of Elite Infra Limited is Pruthvi Gillella.
pruthvi gillella
100%
elite infra limited directors
Elite Infra Limited currently has 1 director, Mr Pruthvi Gillella serving since Feb 2016.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
February 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
-
address
anchor unit 5 limeharbour court, london, E14 9RH
Bank
-
Legal Advisor
-
elite infra limited 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 found 2 charges/mortgages relating to elite infra limited. Currently there are 2 open charges and 0 have been satisfied in the past.
elite infra 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 ELITE INFRA LIMITED. This can take several minutes, an email will notify you when this has completed.
elite infra limitedCompanies House Filings - See Documents
