Pomanda estimates the enterprise value of AKAE LIMITED at £115.2k based on a Turnover of £82.4k and 1.4x industry multiple (adjusted for size and gross margin).
akae limitedEstimated Valuation
£44.9k
Pomanda estimates the enterprise value of AKAE LIMITED at £44.9k based on an EBITDA of £9.9k and a 4.55x industry multiple (adjusted for size and gross margin).
akae limitedEstimated Valuation
£4.3k
Pomanda estimates the enterprise value of AKAE LIMITED at £4.3k based on Net Assets of £2.2k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Akae LimitedOverview
Akae Limited is a dissolved company that was located in shrewsbury, SY3 0LD with a Companies House number of 10212514. It operated in the real estate agencies sector, SIC Code 68310. Founded in June 2016, it's largest shareholder was
andrew john dawson
with a 50% stake. The last turnover for Akae Limited was estimated at £82.4k.
Pomanda's financial health check has awarded Akae Limited a 2.5 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 Rating2.5out of 5
2 Strong
2 Regular
5 Weak
Size
annual sales of £82.4k, make it smaller than the average company (£570.8k)
£82.4k - Akae Limited
£570.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 2789%, show it is growing at a faster rate (1.7%)
2789% - Akae Limited
1.7% - Industry AVG
Production
with a gross margin of 44.5%, this company has a higher cost of product (91.5%)
44.5% - Akae Limited
91.5% - Industry AVG
Profitability
an operating margin of 12% make it as profitable than the average company (11.2%)
12% - Akae Limited
11.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (13)
2 - Akae Limited
13 - Industry AVG
Pay Structure
on an average salary of £36k, the company has an equivalent pay structure (£36k)
£36k - Akae Limited
£36k - Industry AVG
Efficiency
resulting in sales per employee of £41.2k, this is less efficient (£74k)
£41.2k - Akae Limited
£74k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Akae Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (57 days)
1 days - Akae Limited
57 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Akae Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Akae Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.4%, this is a lower level of debt than the average (57.5%)
8.4% - Akae Limited
57.5% - Industry AVG
AKAE LIMITED financials
EXPORT
Akae Limited's latest turnover from August 2021 is estimated at £82.4 thousand and the company has net assets of £2.2 thousand. According to their latest financial statements, Akae Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Turnover
82,429
48,765
39
3
335
Other Income Or Grants
Cost Of Sales
45,753
28,087
23
2
142
Gross Profit
36,675
20,678
17
2
193
Admin Expenses
26,821
26,804
2,073
-5,392
2,160
Operating Profit
9,854
-6,126
-2,056
5,394
-1,967
Interest Payable
Interest Receivable
Pre-Tax Profit
9,854
-6,126
-2,056
5,394
-1,967
Tax
-1,872
-1,025
Profit After Tax
7,982
-6,126
-2,056
4,369
-1,967
Dividends Paid
Retained Profit
7,982
-6,126
-2,056
4,369
-1,967
Employee Costs
71,987
77,939
39,528
35,607
35,796
Number Of Employees
2
2
1
1
1
EBITDA*
9,854
-6,126
-2,056
5,394
-923
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Tangible Assets
2,402
1,936
2,043
2,541
3,130
Intangible Assets
Investments & Other
2
2
Debtors (Due After 1 year)
Total Fixed Assets
2,404
1,938
2,043
2,541
3,130
Stock & work in progress
Trade Debtors
25
1
1
Group Debtors
Misc Debtors
Cash
1
misc current assets
total current assets
25
1
1
1
total assets
2,404
1,963
2,044
2,542
3,131
Bank overdraft
Bank loan
Trade Creditors
202
7,541
1,234
3,253
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
202
7,541
1,234
3,253
loans
hp & lease commitments
Accruals and Deferred Income
202
200
other liabilities
264
140
provisions
1,843
total long term liabilities
202
464
140
1,843
total liabilities
202
7,743
1,698
140
5,096
net assets
2,202
-5,780
346
2,402
-1,965
total shareholders funds
2,202
-5,780
346
2,402
-1,965
Aug 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Operating Activities
Operating Profit
9,854
-6,126
-2,056
5,394
-1,967
Depreciation
1,044
Amortisation
Tax
-1,872
-1,025
Stock
Debtors
-25
24
1
Creditors
-7,339
6,307
1,234
-3,253
3,253
Accruals and Deferred Income
-202
2
200
Deferred Taxes & Provisions
-1,843
1,843
Cash flow from operations
466
159
-622
-728
4,173
Investing Activities
capital expenditure
-466
107
498
589
-4,174
Change in Investments
2
cash flow from investments
-466
105
498
589
-4,174
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-264
124
140
share issue
-2
2
interest
cash flow from financing
-264
124
138
2
cash and cash equivalents
cash
-1
1
overdraft
change in cash
-1
1
akae 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 akae limited. Get real-time insights into akae limited's credit score, group structure and payment trends.
Perform a competitor analysis for akae limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other undefined companies, companies in SY3 area or any other competitors across 12 key performance metrics.
akae limited Ownership
AKAE LIMITED group structure
Akae Limited has no subsidiary companies.
Ultimate parent company
AKAE LIMITED
10212514
AKAE LIMITED Shareholders
The largest shareholders in Akae Limited include Andrew John Dawson and Katherine Frances Dawson.
andrew john dawson
50%
katherine frances dawson
50%
akae limited directors
Akae Limited currently has 1 director, Mr Andrew Dawson serving since Jun 2016.
49 fairview drive, bayston hill, shrewsbury, shropshire, SY3 0LD
Bank
-
Legal Advisor
-
akae 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 did not find charges/mortgages relating to akae limited.
akae 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 AKAE LIMITED. This can take several minutes, an email will notify you when this has completed.
akae limitedCompanies House Filings - See Documents
