xxiii capital a limited

Live (In Liquidation)YoungSmallDeclining

xxiii capital a limited Company Information

Share XXIII CAPITAL A LIMITED

Company Number

10420897

Shareholders

xxiii capital limited

Group Structure

View All

Industry

Other business support service activities n.e.c.

 

Registered Address

18a capricorn centre, cranes farm road, basildon, essex, SS14 3JJ

xxiii capital a limited Estimated Valuation

£417.3k

Pomanda estimates the enterprise value of XXIII CAPITAL A LIMITED at £417.3k based on a Turnover of £2.9m and 0.14x industry multiple (adjusted for size and gross margin).

xxiii capital a limited Estimated Valuation

£0

Pomanda estimates the enterprise value of XXIII CAPITAL A LIMITED at £0 based on an EBITDA of £-385.5k and a 1.06x industry multiple (adjusted for size and gross margin).

xxiii capital a limited Estimated Valuation

£0

Pomanda estimates the enterprise value of XXIII CAPITAL A LIMITED at £0 based on Net Assets of £-4.1m and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Xxiii Capital A Limited Overview

Xxiii Capital A Limited is a live company located in basildon, SS14 3JJ with a Companies House number of 10420897. 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 xxiii capital limited with a 100% stake. Xxiii Capital A Limited is a young, small sized company, Pomanda has estimated its turnover at £2.9m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Xxiii Capital A Limited Health Check

Pomanda's financial health check has awarded Xxiii Capital A Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1out of 5
positive_score

0 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £2.9m, make it in line with the average company (£3.4m)

£2.9m - Xxiii Capital A Limited

£3.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -34%, show it is growing at a slower rate (1.3%)

-34% - Xxiii Capital A Limited

1.3% - Industry AVG

production

Production

with a gross margin of -19%, this company has a higher cost of product (37.4%)

-19% - Xxiii Capital A Limited

37.4% - Industry AVG

profitability

Profitability

an operating margin of -13.4% make it less profitable than the average company (5.5%)

-13.4% - Xxiii Capital A Limited

5.5% - Industry AVG

employees

Employees

with 20 employees, this is similar to the industry average (24)

20 - Xxiii Capital A Limited

24 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Xxiii Capital A Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £144.3k, this is equally as efficient (£146.5k)

£144.3k - Xxiii Capital A Limited

£146.5k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Xxiii Capital A Limited

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (34 days)

0 days - Xxiii Capital A Limited

34 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Xxiii Capital A Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (25 weeks)

1 weeks - Xxiii Capital A Limited

25 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 107.2%, this is a higher level of debt than the average (64.4%)

107.2% - Xxiii Capital A Limited

64.4% - Industry AVG

XXIII CAPITAL A LIMITED financials

EXPORTms excel logo

Xxiii Capital A Limited's latest turnover from December 2021 is £2.9 million and the company has net assets of -£4.1 million. According to their latest financial statements, we estimate that Xxiii Capital A Limited has 20 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Turnover2,885,60613,105,89310,718,90710,218,2356,186,579
Other Income Or Grants
Cost Of Sales3,433,07112,866,4589,205,90716,285,8628,002,815
Gross Profit-547,465239,4351,513,000-6,067,627-1,816,236
Admin Expenses-161,97944,244-6,644,0752,909,3401,334,742
Operating Profit-385,486195,1918,157,075-8,976,967-3,150,978
Interest Payable
Interest Receivable
Pre-Tax Profit-385,486195,1918,157,075-8,976,967-3,150,978
Tax
Profit After Tax-385,486195,1918,157,075-8,976,967-3,150,978
Dividends Paid
Retained Profit-385,486195,1918,157,075-8,976,967-3,150,978
Employee Costs
Number Of Employees2091716944
EBITDA*-385,486195,1918,157,075-8,976,967-3,150,978

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Tangible Assets193,592,13855,688,825110,150,407
Intangible Assets
Investments & Other25,847,01848,168,14955,688,825110,150,407
Debtors (Due After 1 year)193,592,138
Total Fixed Assets25,847,01848,168,149193,592,13855,688,825110,150,407
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors13,530,773308,058595,637
Cash1,216,5321,336,4201,430,81510,395,86618,015,349
misc current assets30,320,06272,826,46884,504,32347,697,65963,313,348
total current assets31,536,59577,693,66185,935,13858,401,58381,924,334
total assets57,383,613125,861,810279,527,276114,090,408192,074,741
Bank overdraft
Bank loan
Trade Creditors 3,61150,426237,145276,695
Group/Directors Accounts
other short term finances31,780,116127,832,87980,643,39139,935,232943,808
hp & lease commitments
other current liabilities2,074,5521,716,96258,23044,988471,998
total current liabilities33,858,279129,600,26780,701,62140,217,3651,692,501
loans27,649,277405,881,732172,290,658387,066,434
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities27,649,277202,940,86686,145,329193,533,217
total liabilities61,507,556129,600,267283,642,487126,362,694195,225,718
net assets-4,123,943-3,738,457-4,115,211-12,272,286-3,150,977
total shareholders funds-4,123,943-3,738,457-4,115,211-12,272,286-3,150,977
Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Operating Activities
Operating Profit-385,486195,1918,157,075-8,976,967-3,150,978
Depreciation
Amortisation
Tax
Stock
Debtors-3,530,772-190,061,365193,284,080-287,579595,637
Creditors-46,81550,426-237,145-39,550276,695
Accruals and Deferred Income357,5901,658,73213,242-427,010471,998
Deferred Taxes & Provisions
Cash flow from operations3,456,061191,965,714-185,350,908-9,155,948-2,997,922
Investing Activities
capital expenditure-137,903,31354,461,582-110,150,407
Change in Investments-22,321,13148,168,149-55,688,825-54,461,582110,150,407
cash flow from investments22,321,131-48,168,149-82,214,488108,923,164-220,300,814
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans -96,052,76347,189,48840,708,15938,991,424943,808
Long term loans27,649,277-405,881,732233,591,074-214,775,776387,066,434
Hire Purchase and Lease Commitments
other long term liabilities
share issue181,563-144,3421
interest
cash flow from financing-68,403,486-358,510,681274,299,233-175,928,694388,010,243
cash and cash equivalents
cash-119,888-94,395-8,965,051-7,619,48318,015,349
overdraft
change in cash-119,888-94,395-8,965,051-7,619,48318,015,349

xxiii capital a 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 xxiii capital a limited. Get real-time insights into xxiii capital a limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Xxiii Capital A Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for xxiii capital a limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SS14 area or any other competitors across 12 key performance metrics.

xxiii capital a limited Ownership

XXIII CAPITAL A LIMITED group structure

Xxiii Capital A Limited has no subsidiary companies.

Ultimate parent company

1 parent

XXIII CAPITAL A LIMITED

10420897

XXIII CAPITAL A LIMITED Shareholders

xxiii capital limited 100%

xxiii capital a limited directors

Xxiii Capital A Limited currently has 2 directors. The longest serving directors include Mrs Helena Whitaker (Jul 2020) and Ms Paivi Whitaker (Jul 2020).

officercountryagestartendrole
Mrs Helena Whitaker62 years Jul 2020- Director
Ms Paivi WhitakerEngland62 years Jul 2020- Director

P&L

December 2021

turnover

2.9m

-78%

operating profit

-385.5k

-297%

gross margin

-18.9%

-1138.48%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2021

net assets

-4.1m

+0.1%

total assets

57.4m

-0.54%

cash

1.2m

-0.09%

net assets

Total assets minus all liabilities

xxiii capital a limited company details

company number

10420897

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

October 2016

age

9

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

December 2021

previous names

N/A

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

18a capricorn centre, cranes farm road, basildon, essex, SS14 3JJ

Bank

-

Legal Advisor

-

xxiii capital a 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 3 charges/mortgages relating to xxiii capital a limited. Currently there are 0 open charges and 3 have been satisfied in the past.

xxiii capital a 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 XXIII CAPITAL A LIMITED. This can take several minutes, an email will notify you when this has completed.

xxiii capital a limited Companies House Filings - See Documents

datedescriptionview/download