Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
Pomanda estimates the enterprise value of PN STRUCTURAL DESIGN LIMITED at £15.4k based on a Turnover of £42.4k and 0.36x industry multiple (adjusted for size and gross margin).
pn structural design limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of PN STRUCTURAL DESIGN LIMITED at £0 based on an EBITDA of £-924 and a 3.09x industry multiple (adjusted for size and gross margin).
pn structural design limitedEstimated Valuation
£9.9k
Pomanda estimates the enterprise value of PN STRUCTURAL DESIGN LIMITED at £9.9k based on Net Assets of £4.2k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pn Structural Design LimitedOverview
Pn Structural Design Limited is a live company located in lancing, BN15 0HD with a Companies House number of 10444921. It operates in the other engineering activities sector, SIC Code 71129. Founded in October 2016, it's largest shareholder is
phong nguyen
with a 100% stake. Pn Structural Design Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£42.4k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Pn Structural Design Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
4 Regular
5 Weak
Size
annual sales of £42.4k, make it smaller than the average company (£3.1m)
£42.4k - Pn Structural Design Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a similar rate (9.9%)
11% - Pn Structural Design Limited
9.9% - Industry AVG
Production
with a gross margin of 21.5%, this company has a higher cost of product (35.5%)
21.5% - Pn Structural Design Limited
35.5% - Industry AVG
Profitability
an operating margin of -2.2% make it less profitable than the average company (6.6%)
-2.2% - Pn Structural Design Limited
6.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Pn Structural Design Limited
25 - Industry AVG
Pay Structure
on an average salary of £53.6k, the company has an equivalent pay structure (£53.6k)
£53.6k - Pn Structural Design Limited
£53.6k - Industry AVG
Efficiency
resulting in sales per employee of £42.4k, this is less efficient (£128.2k)
£42.4k - Pn Structural Design Limited
£128.2k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is near the average (68 days)
71 days - Pn Structural Design Limited
68 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (27 days)
58 days - Pn Structural Design Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pn Structural Design Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Pn Structural Design Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 59.2%, this is a similar level of debt than the average (56.2%)
59.2% - Pn Structural Design Limited
56.2% - Industry AVG
PN STRUCTURAL DESIGN LIMITED financials
EXPORT
Pn Structural Design Limited's latest turnover from March 2024 is estimated at £42.4 thousand and the company has net assets of £4.2 thousand. According to their latest financial statements, Pn Structural Design Limited has 1 employee and maintains cash reserves of 0 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
Oct 2017
Turnover
42,354
51,034
35,531
30,700
39,320
41,967
55,562
53,241
Other Income Or Grants
Cost Of Sales
33,265
41,024
29,338
25,320
32,719
33,640
45,517
43,594
Gross Profit
9,089
10,009
6,193
5,380
6,600
8,327
10,045
9,647
Admin Expenses
10,013
11,004
8,572
2,749
8,985
12,593
12,111
-8,959
Operating Profit
-924
-995
-2,379
2,631
-2,385
-4,266
-2,066
18,606
Interest Payable
Interest Receivable
Pre-Tax Profit
-924
-995
-2,379
2,631
-2,385
-4,266
-2,066
18,606
Tax
-500
-3,535
Profit After Tax
-924
-995
-2,379
2,131
-2,385
-4,266
-2,066
15,071
Dividends Paid
Retained Profit
-924
-995
-2,379
2,131
-2,385
-4,266
-2,066
15,071
Employee Costs
53,628
51,389
49,722
46,441
46,453
47,260
45,788
44,901
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
-924
-995
-2,379
2,631
-2,385
-4,266
-2,066
18,606
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Oct 2017
Tangible Assets
1,944
2,592
2,597
3,462
1,825
3,897
6,230
8,573
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,944
2,592
2,597
3,462
1,825
3,897
6,230
8,573
Stock & work in progress
Trade Debtors
8,316
12,370
6,870
6,017
9,071
10,499
16,671
15,370
Group Debtors
Misc Debtors
743
693
460
Cash
misc current assets
418
total current assets
8,316
12,370
7,613
6,710
9,531
10,917
16,671
15,370
total assets
10,260
14,962
10,210
10,172
11,356
14,814
22,901
23,943
Bank overdraft
Bank loan
Trade Creditors
5,362
9,031
3,444
867
4,271
4,849
8,743
8,199
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,362
9,031
3,444
867
4,271
4,849
8,743
8,199
loans
hp & lease commitments
Accruals and Deferred Income
711
820
660
820
731
1,226
1,153
673
other liabilities
provisions
total long term liabilities
711
820
660
820
731
1,226
1,153
673
total liabilities
6,073
9,851
4,104
1,687
5,002
6,075
9,896
8,872
net assets
4,187
5,111
6,106
8,485
6,354
8,739
13,005
15,071
total shareholders funds
4,187
5,111
6,106
8,485
6,354
8,739
13,005
15,071
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Oct 2017
Operating Activities
Operating Profit
-924
-995
-2,379
2,631
-2,385
-4,266
-2,066
18,606
Depreciation
Amortisation
Tax
-500
-3,535
Stock
Debtors
-4,054
4,757
903
-2,821
-968
-6,172
1,301
15,370
Creditors
-3,669
5,587
2,577
-3,404
-578
-3,894
544
8,199
Accruals and Deferred Income
-109
160
-160
89
-495
73
480
673
Deferred Taxes & Provisions
Cash flow from operations
-648
-5
-865
1,637
-2,490
-1,915
-2,343
8,573
Investing Activities
capital expenditure
648
5
865
-1,637
2,072
2,333
2,343
-8,573
Change in Investments
cash flow from investments
648
5
865
-1,637
2,072
2,333
2,343
-8,573
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
pn structural design 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 pn structural design limited. Get real-time insights into pn structural design limited's credit score, group structure and payment trends.
Perform a competitor analysis for pn structural design limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BN15 area or any other competitors across 12 key performance metrics.
pn structural design limited Ownership
PN STRUCTURAL DESIGN LIMITED group structure
Pn Structural Design Limited has no subsidiary companies.
Ultimate parent company
PN STRUCTURAL DESIGN LIMITED
10444921
PN STRUCTURAL DESIGN LIMITED Shareholders
The sole shareholder of Pn Structural Design Limited is Phong Nguyen.
phong nguyen
100%
pn structural design limited directors
Pn Structural Design Limited currently has 1 director, Mr Phong Nguyen serving since Oct 2016.
71129 - Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
incorporation date
October 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
84 manor road, lancing, BN15 0HD
Bank
-
Legal Advisor
-
pn structural design 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 pn structural design limited.
pn structural design 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 PN STRUCTURAL DESIGN LIMITED. This can take several minutes, an email will notify you when this has completed.
pn structural design limitedCompanies House Filings - See Documents
