Pomanda estimates the enterprise value of NW7 HUB at £39k based on a Turnover of £78.6k and 0.5x industry multiple (adjusted for size and gross margin).
nw7 hubEstimated Valuation
£109k
Pomanda estimates the enterprise value of NW7 HUB at £109k based on an EBITDA of £30.7k and a 3.55x industry multiple (adjusted for size and gross margin).
nw7 hubEstimated Valuation
£366.8k
Pomanda estimates the enterprise value of NW7 HUB at £366.8k based on Net Assets of £155k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nw7 HubOverview
Nw7 Hub is a live company located in london, NW7 2HX with a Companies House number of 10407948. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 2016, it's largest shareholder is
unknown.
Nw7 Hub is a young,
micro sized company, Pomanda has estimated its turnover at
£78.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Nw7 Hub a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
1 Regular
4 Weak
Size
annual sales of £78.6k, make it smaller than the average company (£3.7m)
£78.6k - Nw7 Hub
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (8.3%)
-2% - Nw7 Hub
8.3% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (37.9%)
37.9% - Nw7 Hub
37.9% - Industry AVG
Profitability
an operating margin of 38.7% make it more profitable than the average company (5.7%)
38.7% - Nw7 Hub
5.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (22)
3 - Nw7 Hub
22 - Industry AVG
Pay Structure
on an average salary of £14.4k, the company has a lower pay structure (£46.6k)
£14.4k - Nw7 Hub
£46.6k - Industry AVG
Efficiency
resulting in sales per employee of £26.2k, this is less efficient (£145.7k)
£26.2k - Nw7 Hub
£145.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Nw7 Hub
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Nw7 Hub
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Nw7 Hub
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 214 weeks, this is more cash available to meet short term requirements (26 weeks)
214 weeks - Nw7 Hub
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.8%, this is a lower level of debt than the average (59%)
17.8% - Nw7 Hub
59% - Industry AVG
NW7 HUB financials
EXPORT
Nw7 Hub's latest turnover from March 2024 is £78.6 thousand and the company has net assets of £155 thousand. According to their latest financial statements, Nw7 Hub has 3 employees and maintains cash reserves of £43.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Turnover
78,575
99,001
122,222
84,767
87,851
91,532
97,769
Other Income Or Grants
Cost Of Sales
48,780
60,805
75,931
53,208
54,473
56,976
60,733
Gross Profit
29,795
38,196
46,291
31,559
33,378
34,556
37,036
Admin Expenses
-580
10,812
-48,817
-26,963
53,372
19,251
45,803
Operating Profit
30,375
27,384
95,108
58,522
-19,994
15,305
-8,767
Interest Payable
Interest Receivable
Pre-Tax Profit
24,041
23,062
77,136
47,309
-20,259
12,369
-8,700
Tax
Profit After Tax
24,041
23,062
77,136
47,309
-20,259
12,369
-8,700
Dividends Paid
Retained Profit
24,041
23,062
77,136
47,309
-20,259
12,369
-8,700
Employee Costs
43,296
36,923
168,981
40,135
49,523
42,176
19,144
Number Of Employees
3
3
4
1
5
3
2
EBITDA*
30,692
27,804
95,668
59,269
-18,796
17,167
-7,853
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Tangible Assets
946
1,263
1,683
2,243
3,594
6,535
8,559
Intangible Assets
Investments & Other
1
1
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
947
1,264
1,684
2,244
3,595
6,535
8,559
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
144,377
128,545
89,248
46,831
995
100
Cash
43,204
20,793
30,406
2,076
10,663
9,039
26,644
misc current assets
total current assets
187,581
149,338
119,654
48,907
11,658
9,139
26,644
total assets
188,528
150,602
121,338
51,151
15,253
15,674
35,203
Bank overdraft
Bank loan
Trade Creditors
3,830
14,031
24,442
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
10,479
17,683
6,652
3,400
3,400
7,005
37,903
total current liabilities
10,479
17,683
10,482
17,431
27,842
7,005
37,903
loans
4,001
5,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
23,090
2,001
3,001
3,001
6,000
provisions
total long term liabilities
23,090
2,001
3,001
3,001
4,001
5,000
6,000
total liabilities
33,569
19,684
13,483
20,432
31,843
12,005
43,903
net assets
154,959
130,918
107,855
30,719
-16,590
3,669
-8,700
total shareholders funds
154,959
130,918
107,855
30,719
-16,590
3,669
-8,700
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Operating Activities
Operating Profit
30,375
27,384
95,108
58,522
-19,994
15,305
-8,767
Depreciation
317
420
560
747
1,198
1,862
914
Amortisation
Tax
Stock
Debtors
15,832
39,297
42,417
45,836
895
100
Creditors
-3,830
-10,201
-10,411
24,442
Accruals and Deferred Income
-7,204
11,031
3,252
-3,605
-30,898
37,903
Deferred Taxes & Provisions
Cash flow from operations
7,656
-4,292
46,302
3,022
1,146
-13,831
30,050
Investing Activities
capital expenditure
604
1,743
162
-9,473
Change in Investments
1
cash flow from investments
604
1,742
162
-9,473
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-4,001
-999
5,000
Hire Purchase and Lease Commitments
other long term liabilities
21,089
-1,000
3,001
-6,000
6,000
share issue
1
interest
cash flow from financing
21,089
-999
-1,000
-999
-1,000
6,000
cash and cash equivalents
cash
22,411
-9,613
28,330
-8,587
1,624
-17,605
26,644
overdraft
change in cash
22,411
-9,613
28,330
-8,587
1,624
-17,605
26,644
nw7 hub 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 nw7 hub. Get real-time insights into nw7 hub's credit score, group structure and payment trends.
Perform a competitor analysis for nw7 hub by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in NW7 area or any other competitors across 12 key performance metrics.
nw7 hub Ownership
NW7 HUB group structure
Nw7 Hub has no subsidiary companies.
Ultimate parent company
NW7 HUB
10407948
NW7 HUB Shareholders
The sole shareholder of Nw7 Hub is -.
-
-
nw7 hub directors
Nw7 Hub currently has 4 directors.
The longest serving directors include
Mr Adam Morley (Nov 2018) and
Mrs Victoria Doig (Aug 2021).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
82990 - Other business support service activities n.e.c.
incorporation date
October 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
PAUL MATTEI
auditor
-
address
mill hill library, hartley avenue, london, NW7 2HX
Bank
-
Legal Advisor
-
nw7 hub 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 nw7 hub.
nw7 hub 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 NW7 HUB. This can take several minutes, an email will notify you when this has completed.
