Pomanda estimates the enterprise value of FIRST EMPIRE GROUP LTD at £1.9m based on a Turnover of £5.4m and 0.35x industry multiple (adjusted for size and gross margin).
first empire group ltdEstimated Valuation
£605.3k
Pomanda estimates the enterprise value of FIRST EMPIRE GROUP LTD at £605.3k based on an EBITDA of £146.9k and a 4.12x industry multiple (adjusted for size and gross margin).
first empire group ltdEstimated Valuation
£2.1m
Pomanda estimates the enterprise value of FIRST EMPIRE GROUP LTD at £2.1m based on Net Assets of £964.9k and 2.14x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
First Empire Group LtdOverview
First Empire Group Ltd is a live company located in london, WC2R 0LR with a Companies House number of 10018832. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in February 2016, it's largest shareholder is
linlu lv
with a 51% stake. First Empire Group Ltd is a young,
mid sized company, Pomanda has estimated its turnover at
£5.4m with
rapid
growth in recent years.
Pomanda's financial health check has awarded First Empire Group Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
2 Regular
2 Weak
Size
annual sales of £5.4m, make it larger than the average company (£445k)
£5.4m - First Empire Group Ltd
£445k - Industry AVG
Growth
3 year (CAGR) sales growth of 174%, show it is growing at a faster rate (6.3%)
174% - First Empire Group Ltd
6.3% - Industry AVG
Production
with a gross margin of 36.2%, this company has a comparable cost of product (36.2%)
36.2% - First Empire Group Ltd
36.2% - Industry AVG
Profitability
an operating margin of 2.5% make it less profitable than the average company (4.6%)
2.5% - First Empire Group Ltd
4.6% - Industry AVG
Employees
with 70 employees, this is above the industry average (13)
70 - First Empire Group Ltd
13 - Industry AVG
Pay Structure
on an average salary of £26.9k, the company has an equivalent pay structure (£26.9k)
£26.9k - First Empire Group Ltd
£26.9k - Industry AVG
Efficiency
resulting in sales per employee of £77.7k, this is less efficient (£182.9k)
£77.7k - First Empire Group Ltd
£182.9k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (24 days)
17 days - First Empire Group Ltd
24 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - First Empire Group Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (73 days)
0 days - First Empire Group Ltd
73 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 51 weeks, this is more cash available to meet short term requirements (21 weeks)
51 weeks - First Empire Group Ltd
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.3%, this is a lower level of debt than the average (74.3%)
22.3% - First Empire Group Ltd
74.3% - Industry AVG
FIRST EMPIRE GROUP LTD financials
EXPORT
First Empire Group Ltd's latest turnover from February 2020 is estimated at £5.4 million and the company has net assets of £964.9 thousand. According to their latest financial statements, First Empire Group Ltd has 70 employees and maintains cash reserves of £273.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Turnover
5,442,494
3,323,359
3,666,446
263,605
Other Income Or Grants
Cost Of Sales
3,470,957
2,086,108
2,238,453
163,373
Gross Profit
1,971,537
1,237,250
1,427,993
100,232
Admin Expenses
1,833,708
600,715
1,024,486
71,186
Operating Profit
137,829
636,535
403,507
29,046
Interest Payable
Interest Receivable
4,508
4,048
544
Pre-Tax Profit
142,337
640,583
404,051
29,172
Tax
-27,044
-121,711
-76,770
-5,868
Profit After Tax
115,293
518,872
327,281
23,304
Dividends Paid
Retained Profit
115,293
518,872
327,281
23,304
Employee Costs
1,882,244
323,741
174,887
10,335
Number Of Employees
70
11
6
5
EBITDA*
146,891
647,094
404,919
29,046
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Tangible Assets
25,332
31,220
4,236
1,905
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
535,385
Total Fixed Assets
560,717
31,220
4,236
1,905
Stock & work in progress
7,990
15,000
Trade Debtors
264,229
473,973
442,679
12,419
Group Debtors
Misc Debtors
136,198
Cash
273,277
928,982
150,476
67,142
misc current assets
total current assets
681,694
1,417,955
593,155
79,561
total assets
1,242,411
1,449,175
597,391
81,466
Bank overdraft
Bank loan
Trade Creditors
159,288
19,434
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
277,561
440,330
247,272
78,062
total current liabilities
277,561
599,618
266,706
78,062
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
277,561
599,618
266,706
78,062
net assets
964,850
849,557
330,685
3,404
total shareholders funds
964,850
849,557
330,685
3,404
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Operating Activities
Operating Profit
137,829
636,535
403,507
29,046
Depreciation
9,062
10,559
1,412
Amortisation
Tax
-27,044
-121,711
-76,770
-5,868
Stock
-7,010
15,000
Debtors
461,839
31,294
430,260
12,419
Creditors
-159,288
139,854
19,434
Accruals and Deferred Income
-162,769
193,058
169,210
78,062
Deferred Taxes & Provisions
Cash flow from operations
-657,039
812,001
86,533
88,821
Investing Activities
capital expenditure
-3,174
-37,543
-3,743
-1,905
Change in Investments
cash flow from investments
-3,174
-37,543
-3,743
-1,905
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
-19,900
interest
4,508
4,048
544
cash flow from financing
4,508
4,048
544
-19,900
cash and cash equivalents
cash
-655,705
778,506
83,334
67,142
overdraft
change in cash
-655,705
778,506
83,334
67,142
first empire group 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 first empire group ltd. Get real-time insights into first empire group ltd's credit score, group structure and payment trends.
Perform a competitor analysis for first empire group ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in WC2R area or any other competitors across 12 key performance metrics.
first empire group ltd Ownership
FIRST EMPIRE GROUP LTD group structure
First Empire Group Ltd has no subsidiary companies.
Ultimate parent company
FIRST EMPIRE GROUP LTD
10018832
FIRST EMPIRE GROUP LTD Shareholders
The largest shareholders in First Empire Group Ltd include Linlu Lv and Ruoyu Wu.
linlu lv
51%
ruoyu wu
49%
first empire group ltd directors
First Empire Group Ltd currently has 2 directors.
The longest serving directors include
Mr Ruoyu Wu (Feb 2016) and
Ms Linlu Lv (Feb 2016).
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 first empire group ltd.
first empire group 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 FIRST EMPIRE GROUP LTD. This can take several minutes, an email will notify you when this has completed.
first empire group ltdCompanies House Filings - See Documents
