Pomanda estimates the enterprise value of NAPN LTD at £15.1k based on a Turnover of £7.2k and 2.11x industry multiple (adjusted for size and gross margin).
napn ltdEstimated Valuation
£4k
Pomanda estimates the enterprise value of NAPN LTD at £4k based on an EBITDA of £858 and a 4.66x industry multiple (adjusted for size and gross margin).
napn ltdEstimated Valuation
£6.5k
Pomanda estimates the enterprise value of NAPN LTD at £6.5k based on Net Assets of £3.8k and 1.72x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Napn LtdOverview
Napn Ltd is a live company located in london, N16 6TL with a Companies House number of 11868876. It operates in the activities of real estate investment trusts sector, SIC Code 64306. Founded in March 2019, it's largest shareholder is
pesasi ltd
with a 53% stake. Napn Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£7.2k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Napn 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 £7.2k, make it smaller than the average company (£1.1m)
£7.2k - Napn Ltd
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (5%)
12% - Napn Ltd
5% - Industry AVG
Production
with a gross margin of 33.4%, this company has a higher cost of product (69.3%)
33.4% - Napn Ltd
69.3% - Industry AVG
Profitability
an operating margin of 12% make it less profitable than the average company (22.3%)
12% - Napn Ltd
22.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Napn Ltd
4 - Industry AVG
Pay Structure
on an average salary of £39.5k, the company has an equivalent pay structure (£39.5k)
£39.5k - Napn Ltd
£39.5k - Industry AVG
Efficiency
resulting in sales per employee of £7.2k, this is less efficient (£198.9k)
£7.2k - Napn Ltd
£198.9k - Industry AVG
Debtor Days
it gets paid by customers after 94 days, this is later than average (33 days)
94 days - Napn Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 50 days, this is slower than average (36 days)
50 days - Napn Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Napn Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Napn Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.5%, this is a higher level of debt than the average (56.7%)
95.5% - Napn Ltd
56.7% - Industry AVG
NAPN LTD financials
EXPORT
Napn Ltd's latest turnover from March 2024 is estimated at £7.2 thousand and the company has net assets of £3.8 thousand. According to their latest financial statements, we estimate that Napn Ltd has 1 employee 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
Turnover
7,186
4,018
9,765
5,136
7,321
Other Income Or Grants
Cost Of Sales
4,788
2,591
6,512
3,432
4,775
Gross Profit
2,398
1,427
3,253
1,704
2,547
Admin Expenses
1,539
702
2,549
1,453
322
Operating Profit
859
725
704
251
2,225
Interest Payable
Interest Receivable
Pre-Tax Profit
859
725
704
251
2,225
Tax
-215
-138
-134
-48
-423
Profit After Tax
644
587
570
203
1,802
Dividends Paid
Retained Profit
644
587
570
203
1,802
Employee Costs
39,531
38,482
36,327
34,309
33,791
Number Of Employees
1
1
1
1
1
EBITDA*
859
725
704
251
2,225
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Tangible Assets
83,000
83,000
83,000
83,000
83,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
83,000
83,000
83,000
83,000
83,000
Stock & work in progress
Trade Debtors
1,864
1,069
2,644
1,440
1,990
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
1,864
1,069
2,644
1,440
1,990
total assets
84,864
84,069
85,644
84,440
84,990
Bank overdraft
Bank loan
Trade Creditors
658
507
369
235
188
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
658
507
369
235
188
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
80,400
80,400
82,700
82,200
83,000
provisions
total long term liabilities
80,400
80,400
82,700
82,200
83,000
total liabilities
81,058
80,907
83,069
82,435
83,188
net assets
3,806
3,162
2,575
2,005
1,802
total shareholders funds
3,806
3,162
2,575
2,005
1,802
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Operating Activities
Operating Profit
859
725
704
251
2,225
Depreciation
Amortisation
Tax
-215
-138
-134
-48
-423
Stock
Debtors
795
-1,575
1,204
-550
1,990
Creditors
151
138
134
47
188
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
2,300
-500
800
Investing Activities
capital expenditure
-83,000
Change in Investments
cash flow from investments
-83,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-2,300
500
-800
83,000
share issue
interest
cash flow from financing
-2,300
500
-800
83,000
cash and cash equivalents
cash
overdraft
change in cash
napn 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 napn ltd. Get real-time insights into napn ltd's credit score, group structure and payment trends.
Perform a competitor analysis for napn ltd by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in N16 area or any other competitors across 12 key performance metrics.
napn ltd Ownership
NAPN LTD group structure
Napn Ltd has no subsidiary companies.
Ultimate parent company
NAPN LTD
11868876
NAPN LTD Shareholders
The largest shareholders in Napn Ltd include Pesasi Ltd and Chaim Mayersohn.
pesasi ltd
53%
chaim mayersohn
47%
napn ltd directors
Napn Ltd currently has 1 director, Mr Asher Wischniak serving since Mar 2019.
64306 - Activities of real estate investment trusts
68320 - Management of real estate on a fee or contract basis
68100 - Buying and selling of own real estate
incorporation date
March 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
KYVER & DALE CONSULTANTS LTD
auditor
-
address
56 olinda road, london, N16 6TL
Bank
-
Legal Advisor
-
napn 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 napn ltd.
napn 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 NAPN LTD. This can take several minutes, an email will notify you when this has completed.
