Pomanda estimates the enterprise value of CLASS CLEVER LIMITED at £52.1k based on a Turnover of £118.5k and 0.44x industry multiple (adjusted for size and gross margin).
class clever limitedEstimated Valuation
£25.7k
Pomanda estimates the enterprise value of CLASS CLEVER LIMITED at £25.7k based on an EBITDA of £9.2k and a 2.8x industry multiple (adjusted for size and gross margin).
class clever limitedEstimated Valuation
£17.3k
Pomanda estimates the enterprise value of CLASS CLEVER LIMITED at £17.3k based on Net Assets of £7.3k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Class Clever LimitedOverview
Class Clever Limited is a live company located in london, NW10 3JY with a Companies House number of 10554484. It operates in the educational support services sector, SIC Code 85600. Founded in January 2017, it's largest shareholder is
david radnor
with a 50% stake. Class Clever Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£118.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Class Clever Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £118.5k, make it smaller than the average company (£343.4k)
£118.5k - Class Clever Limited
£343.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (7.8%)
-2% - Class Clever Limited
7.8% - Industry AVG
Production
with a gross margin of 32.7%, this company has a higher cost of product (71.9%)
32.7% - Class Clever Limited
71.9% - Industry AVG
Profitability
an operating margin of 7.8% make it more profitable than the average company (3.2%)
7.8% - Class Clever Limited
3.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Class Clever Limited
8 - Industry AVG
Pay Structure
on an average salary of £27.9k, the company has an equivalent pay structure (£27.9k)
£27.9k - Class Clever Limited
£27.9k - Industry AVG
Efficiency
resulting in sales per employee of £59.2k, this is equally as efficient (£53.4k)
£59.2k - Class Clever Limited
£53.4k - Industry AVG
Debtor Days
it gets paid by customers after 105 days, this is later than average (23 days)
105 days - Class Clever Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 89 days, this is slower than average (19 days)
89 days - Class Clever Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Class Clever Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Class Clever Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 79.3%, this is a higher level of debt than the average (33.6%)
79.3% - Class Clever Limited
33.6% - Industry AVG
CLASS CLEVER LIMITED financials
EXPORT
Class Clever Limited's latest turnover from January 2024 is estimated at £118.5 thousand and the company has net assets of £7.3 thousand. According to their latest financial statements, Class Clever Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Turnover
118,482
84,388
76,939
124,595
68,645
3,533
5,097
Other Income Or Grants
Cost Of Sales
79,709
62,363
56,953
92,302
55,162
2,512
3,586
Gross Profit
38,773
22,025
19,985
32,293
13,483
1,021
1,511
Admin Expenses
29,586
21,808
21,526
31,658
12,905
196
1,384
Operating Profit
9,187
217
-1,541
635
578
825
127
Interest Payable
Interest Receivable
3
41
25
4
Pre-Tax Profit
9,187
217
-1,541
638
619
851
131
Tax
-2,297
-41
-121
-118
-162
-25
Profit After Tax
6,890
176
-1,541
517
501
689
106
Dividends Paid
Retained Profit
6,890
176
-1,541
517
501
689
106
Employee Costs
55,835
52,390
56,300
104,033
101,712
26,378
25,225
Number Of Employees
2
2
2
4
4
1
1
EBITDA*
9,187
217
-1,541
635
810
915
227
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Tangible Assets
1,259
474
593
741
926
359
400
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,259
474
593
741
926
359
400
Stock & work in progress
Trade Debtors
34,202
22,927
19,852
29,845
3,194
380
Group Debtors
Misc Debtors
Cash
5,810
5,111
1,678
misc current assets
total current assets
34,202
22,927
19,852
29,845
9,004
5,491
1,678
total assets
35,461
23,401
20,445
30,586
9,930
5,850
2,078
Bank overdraft
Bank loan
Trade Creditors
19,483
12,374
7,048
8,773
8,624
5,045
1,962
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
19,483
12,374
7,048
8,773
8,624
5,045
1,962
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,640
10,579
13,125
20,000
provisions
total long term liabilities
8,640
10,579
13,125
20,000
total liabilities
28,123
22,953
20,173
28,773
8,624
5,045
1,962
net assets
7,338
448
272
1,813
1,306
805
116
total shareholders funds
7,338
448
272
1,813
1,306
805
116
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Operating Activities
Operating Profit
9,187
217
-1,541
635
578
825
127
Depreciation
232
90
100
Amortisation
Tax
-2,297
-41
-121
-118
-162
-25
Stock
Debtors
11,275
3,075
-9,993
26,651
2,814
380
Creditors
7,109
5,326
-1,725
149
3,579
3,083
1,962
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
2,724
2,427
6,727
-25,988
1,457
3,456
2,164
Investing Activities
capital expenditure
-785
119
148
185
-799
-49
-500
Change in Investments
cash flow from investments
-785
119
148
185
-799
-49
-500
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,939
-2,546
-6,875
20,000
share issue
-10
10
interest
3
41
25
4
cash flow from financing
-1,939
-2,546
-6,875
19,993
41
25
14
cash and cash equivalents
cash
-5,810
699
3,433
1,678
overdraft
change in cash
-5,810
699
3,433
1,678
class clever 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 class clever limited. Get real-time insights into class clever limited's credit score, group structure and payment trends.
Perform a competitor analysis for class clever limited by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.
class clever limited Ownership
CLASS CLEVER LIMITED group structure
Class Clever Limited has no subsidiary companies.
Ultimate parent company
CLASS CLEVER LIMITED
10554484
CLASS CLEVER LIMITED Shareholders
The largest shareholders in Class Clever Limited include David Radnor and Mary Radnor.
david radnor
50%
mary radnor
50%
class clever limited directors
Class Clever Limited currently has 1 director, Mr David Radnor serving since Jan 2017.
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 class clever limited.
class clever 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 CLASS CLEVER LIMITED. This can take several minutes, an email will notify you when this has completed.
class clever limitedCompanies House Filings - See Documents
