Pomanda estimates the enterprise value of YASLEY LIMITED at £588.6k based on a Turnover of £997.8k and 0.59x industry multiple (adjusted for size and gross margin).
yasley limitedEstimated Valuation
£389
Pomanda estimates the enterprise value of YASLEY LIMITED at £389 based on an EBITDA of £122 and a 3.18x industry multiple (adjusted for size and gross margin).
yasley limitedEstimated Valuation
£466.2k
Pomanda estimates the enterprise value of YASLEY LIMITED at £466.2k based on Net Assets of £193.3k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Yasley LimitedOverview
Yasley Limited is a live company located in wembley, HA9 0UT with a Companies House number of 11235156. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 2018, it's largest shareholder is
mustapha kamal omar
with a 100% stake. Yasley Limited is a young,
small sized company, Pomanda has estimated its turnover at
£997.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Yasley Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £997.8k, make it in line with the average company (£848.9k)
£997.8k - Yasley Limited
£848.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 45%, show it is growing at a faster rate (8.2%)
45% - Yasley Limited
8.2% - Industry AVG
Production
with a gross margin of 19.1%, this company has a higher cost of product (40.2%)
19.1% - Yasley Limited
40.2% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (5.7%)
0% - Yasley Limited
5.7% - Industry AVG
Employees
with 6 employees, this is below the industry average (14)
6 - Yasley Limited
14 - Industry AVG
Pay Structure
on an average salary of £29k, the company has an equivalent pay structure (£29k)
£29k - Yasley Limited
£29k - Industry AVG
Efficiency
resulting in sales per employee of £166.3k, this is more efficient (£73.6k)
£166.3k - Yasley Limited
£73.6k - Industry AVG
Debtor Days
it gets paid by customers after 92 days, this is later than average (28 days)
92 days - Yasley Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 27 days, this is quicker than average (37 days)
27 days - Yasley Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Yasley Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Yasley Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 23.8%, this is a lower level of debt than the average (38.2%)
23.8% - Yasley Limited
38.2% - Industry AVG
YASLEY LIMITED financials
EXPORT
Yasley Limited's latest turnover from March 2024 is estimated at £997.8 thousand and the company has net assets of £193.3 thousand. According to their latest financial statements, we estimate that Yasley Limited has 6 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
997,755
1,131,745
1,061,987
330,428
66,746
130,391
Other Income Or Grants
Cost Of Sales
807,295
913,037
865,851
272,932
53,767
105,713
Gross Profit
190,460
218,708
196,136
57,496
12,979
24,678
Admin Expenses
190,337
218,708
97,363
17,265
-35,412
-26,384
Operating Profit
123
98,773
40,231
48,391
51,062
Interest Payable
Interest Receivable
35
35
Pre-Tax Profit
123
98,773
40,265
48,426
51,062
Tax
-31
-18,767
-7,650
-9,201
-9,702
Profit After Tax
92
80,006
32,615
39,225
41,360
Dividends Paid
Retained Profit
92
80,006
32,615
39,225
41,360
Employee Costs
174,264
197,836
189,951
25,423
24,875
24,797
Number Of Employees
6
7
7
1
1
1
EBITDA*
123
98,773
40,231
48,391
51,062
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Tangible Assets
919
919
919
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
919
919
919
Stock & work in progress
Trade Debtors
252,861
295,078
295,078
141,074
21,122
52,231
Group Debtors
Misc Debtors
Cash
69,833
misc current assets
total current assets
252,861
295,078
295,078
141,074
90,955
52,231
total assets
253,780
295,997
295,997
141,074
90,955
52,231
Bank overdraft
Bank loan
Trade Creditors
60,482
102,791
102,791
27,874
10,270
600
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
10,171
total current liabilities
60,482
102,791
102,791
27,874
10,270
10,771
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
60,482
102,791
102,791
27,874
10,270
10,771
net assets
193,298
193,206
193,206
113,200
80,685
41,460
total shareholders funds
193,298
193,206
193,206
113,200
80,685
41,460
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Operating Activities
Operating Profit
123
98,773
40,231
48,391
51,062
Depreciation
Amortisation
Tax
-31
-18,767
-7,650
-9,201
-9,702
Stock
Debtors
-42,217
154,004
119,952
-31,109
52,231
Creditors
-42,309
74,917
17,604
9,670
600
Accruals and Deferred Income
-10,171
10,171
Deferred Taxes & Provisions
Cash flow from operations
919
-69,767
69,798
-100
Investing Activities
capital expenditure
-919
Change in Investments
cash flow from investments
-919
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
-100
100
interest
35
35
cash flow from financing
-65
35
100
cash and cash equivalents
cash
-69,833
69,833
overdraft
change in cash
-69,833
69,833
yasley 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 yasley limited. Get real-time insights into yasley limited's credit score, group structure and payment trends.
Perform a competitor analysis for yasley limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in HA9 area or any other competitors across 12 key performance metrics.
yasley limited Ownership
YASLEY LIMITED group structure
Yasley Limited has no subsidiary companies.
Ultimate parent company
YASLEY LIMITED
11235156
YASLEY LIMITED Shareholders
The sole shareholder of Yasley Limited is Mustapha Kamal Omar.
mustapha kamal omar
100%
yasley limited directors
Yasley Limited currently has 1 director, Dr Mustapha Omar serving since Mar 2018.
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 yasley limited.
yasley 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 YASLEY LIMITED. This can take several minutes, an email will notify you when this has completed.
yasley limitedCompanies House Filings - See Documents
