Pomanda estimates the enterprise value of SAB 1313 LTD at £97.3k based on a Turnover of £45.6k and 2.14x industry multiple (adjusted for size and gross margin).
sab 1313 ltdEstimated Valuation
£65.6k
Pomanda estimates the enterprise value of SAB 1313 LTD at £65.6k based on an EBITDA of £15.1k and a 4.36x industry multiple (adjusted for size and gross margin).
sab 1313 ltdEstimated Valuation
£219.6k
Pomanda estimates the enterprise value of SAB 1313 LTD at £219.6k based on Net Assets of £137.4k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sab 1313 LtdOverview
Sab 1313 Ltd is a live company located in leicester, LE5 1SZ with a Companies House number of 10723988. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in April 2017, it's largest shareholder is
ilveen kaur
with a 100% stake. Sab 1313 Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£45.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sab 1313 Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £45.6k, make it smaller than the average company (£848.6k)
£45.6k - Sab 1313 Ltd
£848.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (4.4%)
-12% - Sab 1313 Ltd
4.4% - Industry AVG
Production
with a gross margin of 29.6%, this company has a higher cost of product (72%)
29.6% - Sab 1313 Ltd
72% - Industry AVG
Profitability
an operating margin of 33% make it more profitable than the average company (26.6%)
33% - Sab 1313 Ltd
26.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Sab 1313 Ltd
4 - Industry AVG
Pay Structure
on an average salary of £37k, the company has an equivalent pay structure (£37k)
£37k - Sab 1313 Ltd
£37k - Industry AVG
Efficiency
resulting in sales per employee of £45.6k, this is less efficient (£185.5k)
£45.6k - Sab 1313 Ltd
£185.5k - Industry AVG
Debtor Days
it gets paid by customers after 41 days, this is later than average (28 days)
41 days - Sab 1313 Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 605 days, this is slower than average (35 days)
605 days - Sab 1313 Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sab 1313 Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sab 1313 Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.6%, this is a higher level of debt than the average (67.6%)
83.6% - Sab 1313 Ltd
67.6% - Industry AVG
SAB 1313 LTD financials
EXPORT
Sab 1313 Ltd's latest turnover from April 2024 is estimated at £45.6 thousand and the company has net assets of £137.4 thousand. According to their latest financial statements, Sab 1313 Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Turnover
45,566
49,010
134,396
66,202
142,533
5,216
22,414
Other Income Or Grants
Cost Of Sales
32,100
35,185
96,419
49,154
106,827
3,799
16,169
Gross Profit
13,466
13,825
37,976
17,049
35,706
1,417
6,245
Admin Expenses
-1,591
5,125
-40,480
-1,526
10,018
-17,189
-26,763
Operating Profit
15,057
8,700
78,456
18,575
25,688
18,606
33,008
Interest Payable
8,959
13,126
5,030
Interest Receivable
7
35
341
87
Pre-Tax Profit
15,057
8,700
69,498
5,457
20,694
18,947
33,095
Tax
-3,764
-2,175
-13,205
-1,037
-3,932
-3,600
-6,288
Profit After Tax
11,293
6,525
56,293
4,420
16,762
15,347
26,807
Dividends Paid
Retained Profit
11,293
6,525
56,293
4,420
16,762
15,347
26,807
Employee Costs
37,018
33,520
33,686
63,303
68,450
33,306
31,870
Number Of Employees
1
1
1
2
2
1
1
EBITDA*
15,057
8,700
78,456
18,575
25,688
19,266
33,008
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
831,740
831,740
599,574
325,589
325,589
680
1,340
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
831,740
831,740
599,574
325,589
325,589
680
1,340
Stock & work in progress
Trade Debtors
5,153
6,113
48,230
13,688
41
5,000
Group Debtors
Misc Debtors
Cash
13,989
56,062
34,940
misc current assets
total current assets
5,153
6,113
48,230
13,688
13,989
56,103
39,940
total assets
836,893
837,853
647,804
339,277
339,578
56,783
41,280
Bank overdraft
Bank loan
Trade Creditors
53,276
59,329
14,847
9,901
14,529
14,373
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
115,657
total current liabilities
53,276
59,329
14,847
9,901
115,657
14,529
14,373
loans
265,440
164,905
hp & lease commitments
Accruals and Deferred Income
500
2,040
1,320
600
other liabilities
645,670
650,330
512,008
provisions
total long term liabilities
646,170
652,370
513,328
266,040
164,905
total liabilities
699,446
711,699
528,175
275,941
280,562
14,529
14,373
net assets
137,447
126,154
119,629
63,336
59,016
42,254
26,907
total shareholders funds
137,447
126,154
119,629
63,336
59,016
42,254
26,907
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
15,057
8,700
78,456
18,575
25,688
18,606
33,008
Depreciation
660
Amortisation
Tax
-3,764
-2,175
-13,205
-1,037
-3,932
-3,600
-6,288
Stock
Debtors
-960
-42,117
34,542
13,688
-41
-4,959
5,000
Creditors
-6,053
44,482
4,946
9,901
-14,529
156
14,373
Accruals and Deferred Income
-1,540
720
720
-115,057
115,657
Deferred Taxes & Provisions
Cash flow from operations
4,660
93,844
36,375
-101,306
122,925
20,781
36,093
Investing Activities
capital expenditure
-232,166
-273,985
-324,909
-1,340
Change in Investments
cash flow from investments
-232,166
-273,985
-324,909
-1,340
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-265,440
100,535
164,905
Hire Purchase and Lease Commitments
other long term liabilities
-4,660
138,322
512,008
share issue
-100
100
interest
-8,959
-13,119
-4,995
341
87
cash flow from financing
-4,660
138,322
237,609
87,316
159,910
341
187
cash and cash equivalents
cash
-13,989
-42,073
21,122
34,940
overdraft
change in cash
-13,989
-42,073
21,122
34,940
sab 1313 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 sab 1313 ltd. Get real-time insights into sab 1313 ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sab 1313 ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LE5 area or any other competitors across 12 key performance metrics.
sab 1313 ltd Ownership
SAB 1313 LTD group structure
Sab 1313 Ltd has no subsidiary companies.
Ultimate parent company
SAB 1313 LTD
10723988
SAB 1313 LTD Shareholders
The sole shareholder of Sab 1313 Ltd is Ilveen Kaur.
ilveen kaur
100%
sab 1313 ltd directors
Sab 1313 Ltd currently has 1 director, Mr Simranjit Khurana serving since Mar 2022.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
April 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
69 bryony road, hamilton, leicester, LE5 1SZ
Bank
-
Legal Advisor
-
sab 1313 ltd 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 found 3 charges/mortgages relating to sab 1313 ltd. Currently there are 2 open charges and 1 have been satisfied in the past.
sab 1313 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 SAB 1313 LTD. This can take several minutes, an email will notify you when this has completed.
sab 1313 ltdCompanies House Filings - See Documents
