Management consultancy activities (other than financial management)
Registered Address
22 western avenue, poole, BH13 7AN
Website
-
equity results limitedEstimated Valuation
£34.6k
Pomanda estimates the enterprise value of EQUITY RESULTS LIMITED at £34.6k based on a Turnover of £99.3k and 0.35x industry multiple (adjusted for size and gross margin).
equity results limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EQUITY RESULTS LIMITED at £0 based on an EBITDA of £-27.7k and a 3x industry multiple (adjusted for size and gross margin).
equity results limitedEstimated Valuation
£56.4k
Pomanda estimates the enterprise value of EQUITY RESULTS LIMITED at £56.4k based on Net Assets of £21.6k and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Equity Results LimitedOverview
Equity Results Limited is a live company located in poole, BH13 7AN with a Companies House number of 11151322. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in January 2018, it's largest shareholder is
david frohlich
with a 50% stake. Equity Results Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£99.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Equity Results Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £99.3k, make it smaller than the average company (£433.3k)
£99.3k - Equity Results Limited
£433.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (10.6%)
-18% - Equity Results Limited
10.6% - Industry AVG
Production
with a gross margin of 25.3%, this company has a higher cost of product (58%)
25.3% - Equity Results Limited
58% - Industry AVG
Profitability
an operating margin of -27.9% make it less profitable than the average company (8.5%)
-27.9% - Equity Results Limited
8.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Equity Results Limited
5 - Industry AVG
Pay Structure
on an average salary of £49k, the company has an equivalent pay structure (£49k)
£49k - Equity Results Limited
£49k - Industry AVG
Efficiency
resulting in sales per employee of £49.7k, this is less efficient (£116.9k)
£49.7k - Equity Results Limited
£116.9k - Industry AVG
Debtor Days
it gets paid by customers after 131 days, this is later than average (63 days)
131 days - Equity Results Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 101 days, this is slower than average (25 days)
101 days - Equity Results Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Equity Results Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Equity Results Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 48.8%, this is a similar level of debt than the average (52.9%)
48.8% - Equity Results Limited
52.9% - Industry AVG
EQUITY RESULTS LIMITED financials
EXPORT
Equity Results Limited's latest turnover from March 2024 is estimated at £99.3 thousand and the company has net assets of £21.6 thousand. According to their latest financial statements, Equity Results Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Turnover
99,304
122,221
181,390
177,683
195,563
187,492
Other Income Or Grants
Cost Of Sales
74,149
90,390
135,257
131,657
145,212
135,728
Gross Profit
25,155
31,832
46,133
46,026
50,352
51,765
Admin Expenses
52,858
92,952
35,006
27,186
8,085
-12,352
Operating Profit
-27,703
-61,120
11,127
18,840
42,267
64,117
Interest Payable
Interest Receivable
Pre-Tax Profit
-27,703
-61,120
11,127
18,840
42,267
64,117
Tax
-2,114
-3,580
-8,031
-12,182
Profit After Tax
-27,703
-61,120
9,013
15,260
34,236
51,935
Dividends Paid
Retained Profit
-27,703
-61,120
9,013
15,260
34,236
51,935
Employee Costs
98,096
91,903
90,615
83,850
125,243
150,884
Number Of Employees
2
2
2
2
3
3
EBITDA*
-27,703
-61,120
11,127
18,840
42,267
64,117
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Tangible Assets
6,580
10,413
8,614
7,821
9,548
7,714
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,580
10,413
8,614
7,821
9,548
7,714
Stock & work in progress
Trade Debtors
35,645
58,998
118,106
111,152
98,328
85,121
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
35,645
58,998
118,106
111,152
98,328
85,121
total assets
42,225
69,411
126,720
118,973
107,876
92,835
Bank overdraft
Bank loan
Trade Creditors
20,604
20,087
16,276
17,542
21,705
40,900
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
20,604
20,087
16,276
17,542
21,705
40,900
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
20,604
20,087
16,276
17,542
21,705
40,900
net assets
21,621
49,324
110,444
101,431
86,171
51,935
total shareholders funds
21,621
49,324
110,444
101,431
86,171
51,935
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Operating Activities
Operating Profit
-27,703
-61,120
11,127
18,840
42,267
64,117
Depreciation
Amortisation
Tax
-2,114
-3,580
-8,031
-12,182
Stock
Debtors
-23,353
-59,108
6,954
12,824
13,207
85,121
Creditors
517
3,811
-1,266
-4,163
-19,195
40,900
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-3,833
1,799
793
-1,727
1,834
7,714
Investing Activities
capital expenditure
3,833
-1,799
-793
1,727
-1,834
-7,714
Change in Investments
cash flow from investments
3,833
-1,799
-793
1,727
-1,834
-7,714
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
equity results 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 equity results limited. Get real-time insights into equity results limited's credit score, group structure and payment trends.
Perform a competitor analysis for equity results limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BH13 area or any other competitors across 12 key performance metrics.
equity results limited Ownership
EQUITY RESULTS LIMITED group structure
Equity Results Limited has no subsidiary companies.
Ultimate parent company
EQUITY RESULTS LIMITED
11151322
EQUITY RESULTS LIMITED Shareholders
The largest shareholders in Equity Results Limited include David Frohlich and Edward Armitage.
david frohlich
50%
edward armitage
50%
equity results limited directors
Equity Results Limited currently has 2 directors.
The longest serving directors include
Mr Edward Armitage (Jan 2018) and
Mr David Frohlich (Jan 2018).
70229 - Management consultancy activities (other than financial management)
incorporation date
January 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
22 western avenue, poole, BH13 7AN
Bank
-
Legal Advisor
-
equity results 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 equity results limited.
equity results 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 EQUITY RESULTS LIMITED. This can take several minutes, an email will notify you when this has completed.
equity results limitedCompanies House Filings - See Documents
