x41 limited
x41 limited Company Information
Company Number
10492608
Website
-Registered Address
2 the old estate yard, high street, wantage, oxfordshire, OX12 8JY
Industry
Computer consultancy activities
Telephone
-
Next Accounts Due
August 2025
Group Structure
View All
Shareholders
christopher charles james sturgess 65%
patricia grace sturgess 35%
x41 limited Estimated Valuation
Pomanda estimates the enterprise value of X41 LIMITED at £244.8k based on a Turnover of £341k and 0.72x industry multiple (adjusted for size and gross margin).
x41 limited Estimated Valuation
Pomanda estimates the enterprise value of X41 LIMITED at £593.6k based on an EBITDA of £114.4k and a 5.19x industry multiple (adjusted for size and gross margin).
x41 limited Estimated Valuation
Pomanda estimates the enterprise value of X41 LIMITED at £472.2k based on Net Assets of £212.4k and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
X41 Limited Overview
X41 Limited is a live company located in wantage, OX12 8JY with a Companies House number of 10492608. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in November 2016, it's largest shareholder is christopher charles james sturgess with a 65% stake. X41 Limited is a young, micro sized company, Pomanda has estimated its turnover at £341k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
X41 Limited Health Check
Pomanda's financial health check has awarded X41 Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
2 Weak
Size
annual sales of £341k, make it smaller than the average company (£1m)
- X41 Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 59%, show it is growing at a faster rate (6.9%)
- X41 Limited
6.9% - Industry AVG
Production
with a gross margin of 48.8%, this company has a comparable cost of product (48.8%)
- X41 Limited
48.8% - Industry AVG
Profitability
an operating margin of 33.1% make it more profitable than the average company (7.2%)
- X41 Limited
7.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (9)
2 - X41 Limited
9 - Industry AVG
Pay Structure
on an average salary of £54.7k, the company has an equivalent pay structure (£54.7k)
- X41 Limited
£54.7k - Industry AVG
Efficiency
resulting in sales per employee of £170.5k, this is more efficient (£124.6k)
- X41 Limited
£124.6k - Industry AVG
Debtor Days
it gets paid by customers after 74 days, this is near the average (64 days)
- X41 Limited
64 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- X41 Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- X41 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 132 weeks, this is more cash available to meet short term requirements (18 weeks)
132 weeks - X41 Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.5%, this is a lower level of debt than the average (56.8%)
24.5% - X41 Limited
56.8% - Industry AVG
X41 LIMITED financials
X41 Limited's latest turnover from November 2023 is estimated at £341 thousand and the company has net assets of £212.4 thousand. According to their latest financial statements, X41 Limited has 2 employees and maintains cash reserves of £173 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | |
|---|---|---|---|---|---|---|---|
| Turnover | |||||||
| Other Income Or Grants | |||||||
| Cost Of Sales | |||||||
| Gross Profit | |||||||
| Admin Expenses | |||||||
| Operating Profit | |||||||
| Interest Payable | |||||||
| Interest Receivable | |||||||
| Pre-Tax Profit | |||||||
| Tax | |||||||
| Profit After Tax | |||||||
| Dividends Paid | |||||||
| Retained Profit | |||||||
| Employee Costs | |||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,152 | 544 | 1,743 | 1,493 | 1,642 | 2,690 | 3,052 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 3,152 | 544 | 1,743 | 1,493 | 1,642 | 2,690 | 3,052 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 69,160 | 36,121 | 50,000 | 2,273 | 0 | 67,476 | 15,537 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 35,968 | 85,980 | 2,823 | 15,079 | 398 | 484 | 0 |
| Cash | 172,953 | 85,475 | 49,941 | 10,196 | 58,528 | 39,543 | 24,875 |
| misc current assets | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 278,111 | 207,576 | 102,764 | 27,548 | 58,926 | 107,503 | 40,412 |
| total assets | 281,263 | 208,120 | 104,507 | 29,041 | 60,568 | 110,193 | 43,464 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 416 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 643 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 68,073 | 85,289 | 64,725 | 28,787 | 24,942 | 28,020 | 20,381 |
| total current liabilities | 68,073 | 85,289 | 64,725 | 28,787 | 25,585 | 28,436 | 20,381 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 788 | 0 | 331 | 0 | 0 | 0 | 0 |
| total long term liabilities | 788 | 0 | 331 | 0 | 0 | 0 | 0 |
| total liabilities | 68,861 | 85,289 | 65,056 | 28,787 | 25,585 | 28,436 | 20,381 |
| net assets | 212,402 | 122,831 | 39,451 | 254 | 34,983 | 81,757 | 23,083 |
| total shareholders funds | 212,402 | 122,831 | 39,451 | 254 | 34,983 | 81,757 | 23,083 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 1,421 | 1,199 | 1,199 | 1,227 | 2,015 | 1,563 | 903 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -16,973 | 69,278 | 35,471 | 16,954 | -67,562 | 52,423 | 15,537 |
| Creditors | 0 | 0 | 0 | 0 | -416 | 416 | 0 |
| Accruals and Deferred Income | -17,216 | 20,564 | 35,938 | 3,845 | -3,078 | 7,639 | 20,381 |
| Deferred Taxes & Provisions | 788 | -331 | 331 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | -643 | 643 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 87,478 | 35,534 | 39,745 | -48,332 | 18,985 | 14,668 | 24,875 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 87,478 | 35,534 | 39,745 | -48,332 | 18,985 | 14,668 | 24,875 |
x41 limited Credit Report and Business Information
X41 Limited Competitor Analysis
Perform a competitor analysis for x41 limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in OX12 area or any other competitors across 12 key performance metrics.
x41 limited Ownership
X41 LIMITED group structure
X41 Limited has no subsidiary companies.
Ultimate parent company
X41 LIMITED
10492608
x41 limited directors
X41 Limited currently has 2 directors. The longest serving directors include Mr Christopher Sturgess (Nov 2016) and Mrs Patricia Sturgess (Jan 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Christopher Sturgess | United Kingdom | 41 years | Nov 2016 | - | Director |
| Mrs Patricia Sturgess | England | 43 years | Jan 2018 | - | Director |
P&L
November 2023turnover
341k
+62%
operating profit
113k
0%
gross margin
48.9%
+1.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
212.4k
+0.73%
total assets
281.3k
+0.35%
cash
173k
+1.02%
net assets
Total assets minus all liabilities
Similar Companies
x41 limited company details
company number
10492608
Type
Private limited with Share Capital
industry
62020 - Computer consultancy activities
incorporation date
November 2016
age
8
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
2 the old estate yard, high street, wantage, oxfordshire, OX12 8JY
Bank
-
Legal Advisor
-
x41 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 x41 limited.
x41 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
