Pomanda estimates the enterprise value of DATA4CHANGE at £182.5k based on a Turnover of £363.2k and 0.5x industry multiple (adjusted for size and gross margin).
data4changeEstimated Valuation
£1.2k
Pomanda estimates the enterprise value of DATA4CHANGE at £1.2k based on an EBITDA of £393 and a 3.05x industry multiple (adjusted for size and gross margin).
data4changeEstimated Valuation
£13.4k
Pomanda estimates the enterprise value of DATA4CHANGE at £13.4k based on Net Assets of £6k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Data4changeOverview
Data4change is a live company located in london, EC2A 4NE with a Companies House number of 11274689. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in March 2018, it's largest shareholder is
unknown.
Data4change is a young,
micro sized company, Pomanda has estimated its turnover at
£363.2k with
high
growth in recent years.
Pomanda's financial health check has awarded Data4Change a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
7 Weak
Size
annual sales of £363.2k, make it smaller than the average company (£1m)
£363.2k - Data4change
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (7.5%)
16% - Data4change
7.5% - Industry AVG
Production
with a gross margin of 29.9%, this company has a higher cost of product (57.8%)
29.9% - Data4change
57.8% - Industry AVG
Profitability
an operating margin of -0.6% make it less profitable than the average company (5.3%)
-0.6% - Data4change
5.3% - Industry AVG
Employees
with 4 employees, this is below the industry average (15)
4 - Data4change
15 - Industry AVG
Pay Structure
on an average salary of £35.1k, the company has an equivalent pay structure (£35.1k)
£35.1k - Data4change
£35.1k - Industry AVG
Efficiency
resulting in sales per employee of £90.8k, this is more efficient (£70k)
£90.8k - Data4change
£70k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (32 days)
93 days - Data4change
32 days - Industry AVG
Creditor Days
its suppliers are paid after 251 days, this is slower than average (29 days)
251 days - Data4change
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Data4change
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 27 weeks, this is less cash available to meet short term requirements (103 weeks)
27 weeks - Data4change
103 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.8%, this is a higher level of debt than the average (32.5%)
96.8% - Data4change
32.5% - Industry AVG
DATA4CHANGE financials
EXPORT
Data4Change's latest turnover from March 2024 is estimated at £363.2 thousand and the company has net assets of £6 thousand. According to their latest financial statements, Data4Change has 4 employees and maintains cash reserves of £93.2 thousand 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
363,230
501,125
288,509
234,634
67,434
207,740
Other Income Or Grants
Cost Of Sales
254,637
352,444
203,489
169,386
47,882
147,707
Gross Profit
108,594
148,681
85,020
65,248
19,552
60,034
Admin Expenses
110,685
156,298
84,734
60,030
10,391
69,172
Operating Profit
-2,091
-7,617
286
5,218
9,161
-9,138
Interest Payable
Interest Receivable
4,213
7,899
1,647
98
30
Pre-Tax Profit
2,123
283
1,933
5,316
9,191
-9,138
Tax
-531
-54
-367
-1,010
-1,746
Profit After Tax
1,592
229
1,566
4,306
7,445
-9,138
Dividends Paid
Retained Profit
1,592
229
1,566
4,306
7,445
-9,138
Employee Costs
140,236
101,725
129,307
154,981
91,521
60,894
Number Of Employees
4
3
4
5
3
2
EBITDA*
393
-7,617
286
5,218
9,161
-9,138
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Tangible Assets
4,177
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
4,177
Stock & work in progress
Trade Debtors
92,625
149,335
41,524
41,290
334
57,120
Group Debtors
Misc Debtors
Cash
93,207
67,300
304,436
134,779
60,583
misc current assets
272
total current assets
185,832
216,635
345,960
176,069
60,917
57,392
total assets
190,009
216,635
345,960
176,069
60,917
57,392
Bank overdraft
Bank loan
Trade Creditors
175,263
212,227
341,781
173,456
62,610
416
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
175,263
212,227
341,781
173,456
62,610
416
loans
hp & lease commitments
Accruals and Deferred Income
66,114
other liabilities
8,746
provisions
total long term liabilities
8,746
66,114
total liabilities
184,009
212,227
341,781
173,456
62,610
66,530
net assets
6,000
4,408
4,179
2,613
-1,693
-9,138
total shareholders funds
6,000
4,408
4,179
2,613
-1,693
-9,138
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Operating Activities
Operating Profit
-2,091
-7,617
286
5,218
9,161
-9,138
Depreciation
2,484
Amortisation
Tax
-531
-54
-367
-1,010
-1,746
Stock
Debtors
-56,710
107,811
234
40,956
-56,786
57,120
Creditors
-36,964
-129,554
168,325
110,846
62,194
416
Accruals and Deferred Income
-66,114
66,114
Deferred Taxes & Provisions
Cash flow from operations
19,608
-245,036
168,010
74,098
60,281
272
Investing Activities
capital expenditure
-6,661
Change in Investments
cash flow from investments
-6,661
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
8,746
share issue
interest
4,213
7,899
1,647
98
30
cash flow from financing
12,959
7,899
1,647
98
30
cash and cash equivalents
cash
25,907
-237,136
169,657
74,196
60,583
overdraft
change in cash
25,907
-237,136
169,657
74,196
60,583
data4change 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 data4change. Get real-time insights into data4change's credit score, group structure and payment trends.
Perform a competitor analysis for data4change by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EC2A area or any other competitors across 12 key performance metrics.
data4change Ownership
DATA4CHANGE group structure
Data4Change has no subsidiary companies.
Ultimate parent company
DATA4CHANGE
11274689
DATA4CHANGE Shareholders
The sole shareholder of Data4Change is -.
-
-
data4change directors
Data4Change currently has 2 directors.
The longest serving directors include
Ms Jenny Backer (Mar 2018) and
Dr Bronwen Robertson (Mar 2018).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
85590 - Other education n.e.c.
63990 - Other information service activities n.e.c.
incorporation date
March 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
data4chan.ge (January 2021)
accountant
-
auditor
-
address
86-90 paul street, london, EC2A 4NE
Bank
-
Legal Advisor
-
data4change 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 data4change.
data4change 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 DATA4CHANGE. This can take several minutes, an email will notify you when this has completed.
data4changeCompanies House Filings - See Documents
