the higher sports academy limitedEstimated Valuation
£656.8k
Pomanda estimates the enterprise value of THE HIGHER SPORTS ACADEMY LIMITED at £656.8k based on a Turnover of £755k and 0.87x industry multiple (adjusted for size and gross margin).
the higher sports academy limitedEstimated Valuation
£55.6k
Pomanda estimates the enterprise value of THE HIGHER SPORTS ACADEMY LIMITED at £55.6k based on an EBITDA of £16.4k and a 3.38x industry multiple (adjusted for size and gross margin).
the higher sports academy limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of THE HIGHER SPORTS ACADEMY LIMITED at £0 based on Net Assets of £-146.2k and 1.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Higher Sports Academy LimitedOverview
The Higher Sports Academy Limited is a live company located in leicestershire, LE7 1JB with a Companies House number of 11356745. It operates in the other sports activities sector, SIC Code 93199. Founded in May 2018, it's largest shareholder is
russell horsley
with a 94% stake. The Higher Sports Academy Limited is a young,
small sized company, Pomanda has estimated its turnover at
£755k with
low
growth in recent years.
Pomanda's financial health check has awarded The Higher Sports Academy Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
5 Regular
3 Weak
Size
annual sales of £755k, make it larger than the average company (£575.8k)
£755k - The Higher Sports Academy Limited
£575.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (14.2%)
0% - The Higher Sports Academy Limited
14.2% - Industry AVG
Production
with a gross margin of 45.6%, this company has a comparable cost of product (45.6%)
45.6% - The Higher Sports Academy Limited
45.6% - Industry AVG
Profitability
an operating margin of 2.2% make it as profitable than the average company (2.2%)
2.2% - The Higher Sports Academy Limited
2.2% - Industry AVG
Employees
with 13 employees, this is similar to the industry average (14)
13 - The Higher Sports Academy Limited
14 - Industry AVG
Pay Structure
on an average salary of £26.9k, the company has an equivalent pay structure (£26.9k)
£26.9k - The Higher Sports Academy Limited
£26.9k - Industry AVG
Efficiency
resulting in sales per employee of £58.1k, this is equally as efficient (£62.4k)
£58.1k - The Higher Sports Academy Limited
£62.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The Higher Sports Academy Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 94 days, this is slower than average (27 days)
94 days - The Higher Sports Academy Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Higher Sports Academy Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (67 weeks)
0 weeks - The Higher Sports Academy Limited
67 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14388.6%, this is a higher level of debt than the average (36.4%)
14388.6% - The Higher Sports Academy Limited
36.4% - Industry AVG
THE HIGHER SPORTS ACADEMY LIMITED financials
EXPORT
The Higher Sports Academy Limited's latest turnover from May 2024 is estimated at £755 thousand and the company has net assets of -£146.2 thousand. According to their latest financial statements, we estimate that The Higher Sports Academy Limited has 13 employees and maintains cash reserves of £1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
Turnover
754,974
715,239
792,272
745,072
926,939
1,476,450
Other Income Or Grants
Cost Of Sales
410,947
420,104
407,110
433,879
526,955
827,882
Gross Profit
344,026
295,135
385,162
311,193
399,985
648,568
Admin Expenses
327,600
270,368
372,550
359,602
618,051
653,490
Operating Profit
16,426
24,767
12,612
-48,409
-218,066
-4,922
Interest Payable
5,023
5,027
3,980
3,691
1,678
Interest Receivable
28
43
54
26
22
Pre-Tax Profit
11,431
19,783
8,686
-52,074
-219,722
-4,922
Tax
-2,858
-4,946
-1,650
Profit After Tax
8,573
14,837
7,036
-52,074
-219,722
-4,922
Dividends Paid
Retained Profit
8,573
14,837
7,036
-52,074
-219,722
-4,922
Employee Costs
349,294
310,665
378,427
354,495
398,033
612,800
Number Of Employees
13
12
14
15
18
27
EBITDA*
16,426
24,767
12,612
-48,409
-218,066
-4,922
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
93,305
Group Debtors
Misc Debtors
Cash
1,023
35
1,890
9,006
43,439
misc current assets
total current assets
1,023
35
1,890
9,006
43,439
93,305
total assets
1,023
35
1,890
9,006
43,439
93,305
Bank overdraft
30,139
40,342
47,711
66,012
55,000
Bank loan
Trade Creditors
105,942
106,184
123,211
114,035
142,356
87,500
Group/Directors Accounts
5,027
5,027
10,027
other short term finances
hp & lease commitments
other current liabilities
550
550
550
600
10,627
total current liabilities
136,081
147,076
171,472
185,624
202,983
98,127
loans
11,114
7,704
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
11,114
7,704
total liabilities
147,195
154,780
171,472
185,624
202,983
98,127
net assets
-146,172
-154,745
-169,582
-176,618
-159,544
-4,822
total shareholders funds
-146,172
-154,745
-169,582
-176,618
-159,544
-4,822
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
Operating Activities
Operating Profit
16,426
24,767
12,612
-48,409
-218,066
-4,922
Depreciation
Amortisation
Tax
-2,858
-4,946
-1,650
Stock
Debtors
-93,305
93,305
Creditors
-242
-17,027
9,176
-28,321
54,856
87,500
Accruals and Deferred Income
-550
-50
-10,027
10,627
Deferred Taxes & Provisions
Cash flow from operations
12,776
2,794
20,138
-76,780
-79,932
-100
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-5,027
-5,000
10,027
Other Short Term Loans
Long term loans
3,410
7,704
Hire Purchase and Lease Commitments
other long term liabilities
share issue
35,000
65,000
100
interest
-4,995
-4,984
-3,926
-3,665
-1,656
cash flow from financing
-1,585
2,720
-8,953
31,335
58,344
10,127
cash and cash equivalents
cash
988
-1,855
-7,116
-34,433
43,439
overdraft
-10,203
-7,369
-18,301
11,012
55,000
change in cash
11,191
5,514
11,185
-45,445
-11,561
the higher sports academy 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 the higher sports academy limited. Get real-time insights into the higher sports academy limited's credit score, group structure and payment trends.
The Higher Sports Academy Limited Competitor Analysis
Perform a competitor analysis for the higher sports academy limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in LE7 area or any other competitors across 12 key performance metrics.
the higher sports academy limited Ownership
THE HIGHER SPORTS ACADEMY LIMITED group structure
The Higher Sports Academy Limited has no subsidiary companies.
Ultimate parent company
THE HIGHER SPORTS ACADEMY LIMITED
11356745
THE HIGHER SPORTS ACADEMY LIMITED Shareholders
The largest shareholders in The Higher Sports Academy Limited include Russell Horsley and Nancy Mboya.
russell horsley
94%
nancy mboya
3%
priti surana
2%
punit surana
1%
the higher sports academy limited directors
The Higher Sports Academy Limited currently has 1 director, Mr Russell Horsley serving since May 2018.
the higher sports academy 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 the higher sports academy limited.
the higher sports academy 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 THE HIGHER SPORTS ACADEMY LIMITED. This can take several minutes, an email will notify you when this has completed.
the higher sports academy limitedCompanies House Filings - See Documents
