phylas limited

Live YoungSmallRapid

phylas limited Company Information

Share PHYLAS LIMITED

Company Number

10546404

Shareholders

michael eleftheriou

eugenia aiken

View All

Group Structure

View All

Industry

Management consultancy activities (other than financial management)

 

Registered Address

2nd floor, muskers building, 1 stanley street, liverpool, L1 6AA

Website

-

phylas limited Estimated Valuation

£867.2k

Pomanda estimates the enterprise value of PHYLAS LIMITED at £867.2k based on a Turnover of £2.3m and 0.37x industry multiple (adjusted for size and gross margin).

phylas limited Estimated Valuation

£470.3k

Pomanda estimates the enterprise value of PHYLAS LIMITED at £470.3k based on an EBITDA of £147.1k and a 3.2x industry multiple (adjusted for size and gross margin).

phylas limited Estimated Valuation

£4.5m

Pomanda estimates the enterprise value of PHYLAS LIMITED at £4.5m based on Net Assets of £1.7m and 2.61x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Phylas Limited Overview

Phylas Limited is a live company located in liverpool, L1 6AA with a Companies House number of 10546404. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in January 2017, it's largest shareholder is michael eleftheriou with a 49% stake. Phylas Limited is a young, small sized company, Pomanda has estimated its turnover at £2.3m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Phylas Limited Health Check

Pomanda's financial health check has awarded Phylas Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £2.3m, make it larger than the average company (£410.2k)

£2.3m - Phylas Limited

£410.2k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 34%, show it is growing at a faster rate (7.4%)

34% - Phylas Limited

7.4% - Industry AVG

production

Production

with a gross margin of 26.9%, this company has a higher cost of product (60.5%)

26.9% - Phylas Limited

60.5% - Industry AVG

profitability

Profitability

an operating margin of 6.3% make it less profitable than the average company (8%)

6.3% - Phylas Limited

8% - Industry AVG

employees

Employees

with 11 employees, this is above the industry average (5)

11 - Phylas Limited

5 - Industry AVG

paystructure

Pay Structure

on an average salary of £48.7k, the company has an equivalent pay structure (£48.7k)

£48.7k - Phylas Limited

£48.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £212.5k, this is more efficient (£120.4k)

£212.5k - Phylas Limited

£120.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 174 days, this is later than average (67 days)

174 days - Phylas Limited

67 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 62 days, this is slower than average (27 days)

62 days - Phylas Limited

27 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Phylas Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 13 weeks, this is less cash available to meet short term requirements (27 weeks)

13 weeks - Phylas Limited

27 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 14.5%, this is a lower level of debt than the average (54.7%)

14.5% - Phylas Limited

54.7% - Industry AVG

PHYLAS LIMITED financials

EXPORTms excel logo

Phylas Limited's latest turnover from October 2023 is estimated at £2.3 million and the company has net assets of £1.7 million. According to their latest financial statements, we estimate that Phylas Limited has 11 employees and maintains cash reserves of £74.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Jan 2018
Turnover2,336,9881,151,427881,428965,2521,084,84579,98442,899
Other Income Or Grants
Cost Of Sales1,708,609855,744657,354714,201798,90456,25629,936
Gross Profit628,379295,683224,075251,051285,94123,72812,963
Admin Expenses481,31629,617110,737-161,562-260,441-579,001-346,587
Operating Profit147,063266,066113,338412,613546,382602,729359,550
Interest Payable
Interest Receivable20,86114,7135905523,8921,974902
Pre-Tax Profit167,924280,779113,928413,165550,274604,704360,452
Tax-41,981-53,348-21,646-78,501-104,552-114,894-68,486
Profit After Tax125,943227,43192,282334,664445,722489,810291,966
Dividends Paid
Retained Profit125,943227,43192,282334,664445,722489,810291,966
Employee Costs535,265285,750225,491246,580241,56250,21246,264
Number Of Employees11656511
EBITDA*147,063266,066113,338412,613546,382602,729359,550

* Earnings Before Interest, Tax, Depreciation and Amortisation

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Jan 2018
Tangible Assets
Intangible Assets
Investments & Other58,61951,30447,009
Debtors (Due After 1 year)758,184240,000240,000240,000
Total Fixed Assets816,803291,304287,009240,000
Stock & work in progress
Trade Debtors1,116,020639,471520,290519,885553,33128,5007,300
Group Debtors
Misc Debtors
Cash74,484720,206587,653593,012511,413526,469360,789
misc current assets
total current assets1,190,5041,359,6771,107,9431,112,8971,064,744554,969368,089
total assets2,007,3071,650,9811,394,9521,352,8971,064,744554,969368,089
Bank overdraft
Bank loan
Trade Creditors 291,35560,97232,37482,601129,11265,05976,023
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities291,35560,97232,37482,601129,11265,05976,023
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities291,35560,97232,37482,601129,11265,05976,023
net assets1,715,9521,590,0091,362,5781,270,296935,632489,910292,066
total shareholders funds1,715,9521,590,0091,362,5781,270,296935,632489,910292,066
Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Jan 2018
Operating Activities
Operating Profit147,063266,066113,338412,613546,382602,729359,550
Depreciation
Amortisation
Tax-41,981-53,348-21,646-78,501-104,552-114,894-68,486
Stock
Debtors994,733119,181405206,554524,83128,5007,300
Creditors230,38328,598-50,227-46,51164,05365,05976,023
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations-659,268122,13541,06081,047-18,948524,394359,787
Investing Activities
capital expenditure
Change in Investments7,3154,29547,009
cash flow from investments-7,315-4,295-47,009
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue100100
interest20,86114,7135905523,8921,974902
cash flow from financing20,86114,7135905523,8922,0741,002
cash and cash equivalents
cash-645,722132,553-5,35981,599-15,056526,469360,789
overdraft
change in cash-645,722132,553-5,35981,599-15,056526,469360,789

phylas 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 phylas limited. Get real-time insights into phylas 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

Phylas Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for phylas limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in L 1 area or any other competitors across 12 key performance metrics.

phylas limited Ownership

PHYLAS LIMITED group structure

Phylas Limited has no subsidiary companies.

Ultimate parent company

PHYLAS LIMITED

10546404

PHYLAS LIMITED Shareholders

michael eleftheriou 49%
eugenia aiken 49%
eleftherios eleftheriou 2%

phylas limited directors

Phylas Limited currently has 4 directors. The longest serving directors include Mr Eleftherios Eleftheriou (Jan 2017) and Ms Eugenia Aiken (Jan 2017).

officercountryagestartendrole
Mr Eleftherios EleftheriouEngland65 years Jan 2017- Director
Ms Eugenia Aiken36 years Jan 2017- Director
Mr Michael Eleftheriou40 years Jan 2017- Director
Mrs Eugenia AikenUnited Kingdom36 years Jan 2017- Director

P&L

October 2023

turnover

2.3m

+103%

operating profit

147.1k

0%

gross margin

26.9%

+4.71%

turnover

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

Balance Sheet

October 2023

net assets

1.7m

+0.08%

total assets

2m

+0.22%

cash

74.5k

-0.9%

net assets

Total assets minus all liabilities

phylas limited company details

company number

10546404

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

January 2017

age

8

incorporated

UK

ultimate parent company

None

accounts

Unaudited Abridged

last accounts submitted

October 2023

previous names

N/A

accountant

MATTOCKS GRINDLEY

auditor

-

address

2nd floor, muskers building, 1 stanley street, liverpool, L1 6AA

Bank

-

Legal Advisor

-

phylas 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 phylas limited.

phylas 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 PHYLAS LIMITED. This can take several minutes, an email will notify you when this has completed.

phylas limited Companies House Filings - See Documents

datedescriptionview/download