Pomanda estimates the enterprise value of SCOREUNDERSCORE LTD at £54.2k based on a Turnover of £112k and 0.48x industry multiple (adjusted for size and gross margin).
scoreunderscore ltdEstimated Valuation
£62.4k
Pomanda estimates the enterprise value of SCOREUNDERSCORE LTD at £62.4k based on an EBITDA of £16.9k and a 3.7x industry multiple (adjusted for size and gross margin).
scoreunderscore ltdEstimated Valuation
£20.4k
Pomanda estimates the enterprise value of SCOREUNDERSCORE LTD at £20.4k based on Net Assets of £10.3k and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scoreunderscore LtdOverview
Scoreunderscore Ltd is a live company located in london, EC3M 1EU with a Companies House number of 10453344. It operates in the activities of head offices sector, SIC Code 70100. Founded in October 2016, it's largest shareholder is
francesco villa
with a 31% stake. Scoreunderscore Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£112k with
declining
growth in recent years.
Pomanda's financial health check has awarded Scoreunderscore Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £112k, make it smaller than the average company (£20.2m)
£112k - Scoreunderscore Ltd
£20.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (7.3%)
-8% - Scoreunderscore Ltd
7.3% - Industry AVG
Production
with a gross margin of 33.7%, this company has a comparable cost of product (33.7%)
33.7% - Scoreunderscore Ltd
33.7% - Industry AVG
Profitability
an operating margin of 14.5% make it more profitable than the average company (5.8%)
14.5% - Scoreunderscore Ltd
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (110)
1 - Scoreunderscore Ltd
110 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£49.9k)
£49.9k - Scoreunderscore Ltd
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £112k, this is less efficient (£204.5k)
£112k - Scoreunderscore Ltd
£204.5k - Industry AVG
Debtor Days
it gets paid by customers after 7 days, this is earlier than average (45 days)
7 days - Scoreunderscore Ltd
45 days - Industry AVG
Creditor Days
its suppliers are paid after 102 days, this is slower than average (42 days)
102 days - Scoreunderscore Ltd
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Scoreunderscore Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (15 weeks)
9 weeks - Scoreunderscore Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.5%, this is a higher level of debt than the average (55.7%)
69.5% - Scoreunderscore Ltd
55.7% - Industry AVG
SCOREUNDERSCORE LTD financials
EXPORT
Scoreunderscore Ltd's latest turnover from December 2023 is estimated at £112 thousand and the company has net assets of £10.3 thousand. According to their latest financial statements, Scoreunderscore Ltd has 1 employee and maintains cash reserves of £4.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Turnover
112,041
158,182
169,320
145,635
55,266
48,308
61,428
Other Income Or Grants
Cost Of Sales
74,323
105,309
113,986
98,309
37,170
32,576
41,552
Gross Profit
37,718
52,872
55,334
47,326
18,095
15,733
19,876
Admin Expenses
21,463
185,025
106,917
96,024
118,630
74,832
94,860
Operating Profit
16,255
-132,153
-51,583
-48,698
-100,535
-59,099
-74,984
Interest Payable
Interest Receivable
241
342
40
13
274
248
3
Pre-Tax Profit
16,496
-131,811
-51,543
-48,685
-100,262
-58,851
-74,981
Tax
-4,124
Profit After Tax
12,372
-131,811
-51,543
-48,685
-100,262
-58,851
-74,981
Dividends Paid
Retained Profit
12,372
-131,811
-51,543
-48,685
-100,262
-58,851
-74,981
Employee Costs
49,863
47,077
44,043
42,700
42,750
41,755
40,574
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
16,873
-131,137
-51,061
-48,575
-100,070
-59,099
-74,984
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Tangible Assets
990
1,608
1,044
1,566
1,196
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
15,896
31,675
31,675
31,675
31,675
Total Fixed Assets
16,886
33,283
32,719
33,241
32,871
Stock & work in progress
Trade Debtors
2,369
21,992
33,905
27,866
8,413
5,560
8,304
Group Debtors
Misc Debtors
9,395
2,539
2,539
2,539
2,794
2,305
Cash
4,133
5,050
14,478
17,439
7,925
65,009
1,038
misc current assets
825
486
total current assets
16,722
30,067
50,922
47,844
19,132
101,502
11,647
total assets
33,608
63,350
83,641
81,085
52,003
101,502
11,647
Bank overdraft
Bank loan
Trade Creditors
20,828
17,405
7,578
2,478
8,134
11,010
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2,512
48,049
134,559
85,560
2,137
86,512
total current liabilities
23,340
65,454
142,137
88,038
10,271
106,636
86,512
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
128,582
total liabilities
23,340
65,454
142,137
88,038
10,271
235,218
86,512
net assets
10,268
-2,104
-58,496
-6,953
41,732
-133,716
-74,865
total shareholders funds
10,268
-2,104
-58,496
-6,953
41,732
-133,716
-74,865
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Operating Activities
Operating Profit
16,255
-132,153
-51,583
-48,698
-100,535
-59,099
-74,984
Depreciation
618
1,016
522
123
465
Amortisation
Tax
-4,124
Stock
Debtors
-28,546
-11,913
6,039
19,198
37,322
-5,049
10,609
Creditors
3,423
9,827
5,100
-5,656
-2,876
11,010
Accruals and Deferred Income
-45,537
-86,510
48,999
83,423
2,137
-86,512
86,512
Deferred Taxes & Provisions
Cash flow from operations
-819
-195,907
-3,001
9,994
-138,131
-129,552
919
Investing Activities
capital expenditure
-1,580
-493
-1,661
Change in Investments
cash flow from investments
-1,580
-493
-1,661
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
188,203
275,710
116
interest
241
342
40
13
274
248
3
cash flow from financing
241
188,545
40
13
275,984
248
119
cash and cash equivalents
cash
-917
-9,428
-2,961
9,514
-57,084
63,971
1,038
overdraft
change in cash
-917
-9,428
-2,961
9,514
-57,084
63,971
1,038
scoreunderscore 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 scoreunderscore ltd. Get real-time insights into scoreunderscore ltd's credit score, group structure and payment trends.
Perform a competitor analysis for scoreunderscore ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EC3M area or any other competitors across 12 key performance metrics.
scoreunderscore ltd Ownership
SCOREUNDERSCORE LTD group structure
Scoreunderscore Ltd has no subsidiary companies.
Ultimate parent company
SCOREUNDERSCORE LTD
10453344
SCOREUNDERSCORE LTD Shareholders
The largest shareholders in Scoreunderscore Ltd include Francesco Villa and Stockwell & Co Ltd.
francesco villa
31%
stockwell & co ltd
20%
chigwell enterprises ltd
20%
guilford capital ltd
15%
raimondo lopergolo
10%
fabiana srl
4%
scoreunderscore ltd directors
Scoreunderscore Ltd currently has 2 directors.
The longest serving directors include
Mr Andrea Velletrani (Jul 2019) and
Miss Raffaella Gianfilippi De Parenti (Jul 2021).
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 scoreunderscore ltd.
scoreunderscore 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 SCOREUNDERSCORE LTD. This can take several minutes, an email will notify you when this has completed.
scoreunderscore ltdCompanies House Filings - See Documents
