Pomanda estimates the enterprise value of TONY ELLIOTT GOALKEEPING LTD at £7.4k based on a Turnover of £18.8k and 0.39x industry multiple (adjusted for size and gross margin).
tony elliott goalkeeping ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of TONY ELLIOTT GOALKEEPING LTD at £0 based on an EBITDA of £-1.8k and a 2.89x industry multiple (adjusted for size and gross margin).
tony elliott goalkeeping ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of TONY ELLIOTT GOALKEEPING LTD at £0 based on Net Assets of £-11.1k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Tony Elliott Goalkeeping LtdOverview
Tony Elliott Goalkeeping Ltd is a live company located in birmingham, B24 8HE with a Companies House number of 10844098. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2017, it's largest shareholder is
tracy elliott
with a 50% stake. Tony Elliott Goalkeeping Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£18.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Tony Elliott Goalkeeping Ltd a 1.5 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 Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £18.8k, make it smaller than the average company (£4.2m)
£18.8k - Tony Elliott Goalkeeping Ltd
£4.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (9%)
-31% - Tony Elliott Goalkeeping Ltd
9% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
17.1% - Tony Elliott Goalkeeping Ltd
37.9% - Industry AVG
Profitability
an operating margin of -9.3% make it less profitable than the average company (5.6%)
-9.3% - Tony Elliott Goalkeeping Ltd
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Tony Elliott Goalkeeping Ltd
25 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Tony Elliott Goalkeeping Ltd
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £18.8k, this is less efficient (£156k)
£18.8k - Tony Elliott Goalkeeping Ltd
£156k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is earlier than average (38 days)
19 days - Tony Elliott Goalkeeping Ltd
38 days - Industry AVG
Creditor Days
its suppliers are paid after 271 days, this is slower than average (31 days)
271 days - Tony Elliott Goalkeeping Ltd
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Tony Elliott Goalkeeping Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Tony Elliott Goalkeeping Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1209.2%, this is a higher level of debt than the average (60.2%)
1209.2% - Tony Elliott Goalkeeping Ltd
60.2% - Industry AVG
TONY ELLIOTT GOALKEEPING LTD financials
EXPORT
Tony Elliott Goalkeeping Ltd's latest turnover from April 2024 is estimated at £18.8 thousand and the company has net assets of -£11.1 thousand. According to their latest financial statements, we estimate that Tony Elliott Goalkeeping 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
18,829
11,504
32,193
58,192
54,722
36,917
18,936
Other Income Or Grants
Cost Of Sales
15,601
9,479
26,869
49,161
45,370
30,695
15,758
Gross Profit
3,228
2,025
5,325
9,031
9,351
6,222
3,178
Admin Expenses
4,987
2,540
15,399
10,221
7,236
7,874
261
Operating Profit
-1,759
-515
-10,074
-1,190
2,115
-1,652
2,917
Interest Payable
Interest Receivable
Pre-Tax Profit
-1,759
-515
-10,074
-1,190
2,115
-1,652
2,917
Tax
-402
-554
Profit After Tax
-1,759
-515
-10,074
-1,190
1,713
-1,652
2,363
Dividends Paid
Retained Profit
-1,759
-515
-10,074
-1,190
1,713
-1,652
2,363
Employee Costs
50,665
48,314
45,803
85,756
84,970
41,599
39,200
Number Of Employees
1
1
1
2
2
1
1
EBITDA*
-1,759
-515
-10,074
-1,190
2,115
-1,652
2,917
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
1,002
150
2,165
8,884
6,391
6,923
6,149
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
1,002
150
2,165
8,884
6,391
6,923
6,149
total assets
1,002
150
2,165
8,884
6,391
6,923
6,149
Bank overdraft
Bank loan
Trade Creditors
11,616
8,915
10,340
6,925
3,217
5,477
3,051
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
11,616
8,915
10,340
6,925
3,217
5,477
3,051
loans
hp & lease commitments
Accruals and Deferred Income
500
590
665
725
750
735
735
other liabilities
provisions
total long term liabilities
500
590
665
725
750
735
735
total liabilities
12,116
9,505
11,005
7,650
3,967
6,212
3,786
net assets
-11,114
-9,355
-8,840
1,234
2,424
711
2,363
total shareholders funds
-11,114
-9,355
-8,840
1,234
2,424
711
2,363
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
-1,759
-515
-10,074
-1,190
2,115
-1,652
2,917
Depreciation
Amortisation
Tax
-402
-554
Stock
Debtors
852
-2,015
-6,719
2,493
-532
774
6,149
Creditors
2,701
-1,425
3,415
3,708
-2,260
2,426
3,051
Accruals and Deferred Income
-90
-75
-60
-25
15
735
Deferred Taxes & Provisions
Cash flow from operations
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
tony elliott goalkeeping 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 tony elliott goalkeeping ltd. Get real-time insights into tony elliott goalkeeping ltd's credit score, group structure and payment trends.
Perform a competitor analysis for tony elliott goalkeeping ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in B24 area or any other competitors across 12 key performance metrics.
tony elliott goalkeeping ltd Ownership
TONY ELLIOTT GOALKEEPING LTD group structure
Tony Elliott Goalkeeping Ltd has no subsidiary companies.
Ultimate parent company
TONY ELLIOTT GOALKEEPING LTD
10844098
TONY ELLIOTT GOALKEEPING LTD Shareholders
The largest shareholders in Tony Elliott Goalkeeping Ltd include Tracy Elliott and Anthony Robert Elliott.
tracy elliott
50%
anthony robert elliott
50%
tony elliott goalkeeping ltd directors
Tony Elliott Goalkeeping Ltd currently has 2 directors.
The longest serving directors include
Mr Anthony Elliott (Jun 2017) and
Ms Tracy Elliott (Oct 2017).
82990 - Other business support service activities n.e.c.
incorporation date
June 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
1 abbotts road, birmingham, B24 8HE
Bank
-
Legal Advisor
-
tony elliott goalkeeping 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 did not find charges/mortgages relating to tony elliott goalkeeping ltd.
tony elliott goalkeeping 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 TONY ELLIOTT GOALKEEPING LTD. This can take several minutes, an email will notify you when this has completed.
tony elliott goalkeeping ltdCompanies House Filings - See Documents
