Pomanda estimates the enterprise value of THE LOW CARB & KETO BAKERY LTD at £12.8k based on a Turnover of £33.4k and 0.38x industry multiple (adjusted for size and gross margin).
the low carb & keto bakery ltdEstimated Valuation
£32.5k
Pomanda estimates the enterprise value of THE LOW CARB & KETO BAKERY LTD at £32.5k based on an EBITDA of £9.3k and a 3.5x industry multiple (adjusted for size and gross margin).
the low carb & keto bakery ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of THE LOW CARB & KETO BAKERY LTD at £0 based on Net Assets of £-128.2k and 2.78x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Low Carb & Keto Bakery LtdOverview
The Low Carb & Keto Bakery Ltd is a live company located in london, N13 4BS with a Companies House number of 11998044. It operates in the other food services sector, SIC Code 56290. Founded in May 2019, it's largest shareholder is
carolin anuruegbe
with a 61% stake. The Low Carb & Keto Bakery Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£33.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded The Low Carb & Keto Bakery Ltd a 2 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 Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £33.4k, make it smaller than the average company (£1.6m)
£33.4k - The Low Carb & Keto Bakery Ltd
£1.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -41%, show it is growing at a slower rate (6.2%)
-41% - The Low Carb & Keto Bakery Ltd
6.2% - Industry AVG
Production
with a gross margin of 15.6%, this company has a higher cost of product (28.4%)
15.6% - The Low Carb & Keto Bakery Ltd
28.4% - Industry AVG
Profitability
an operating margin of 27.8% make it more profitable than the average company (3.1%)
27.8% - The Low Carb & Keto Bakery Ltd
3.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (21)
2 - The Low Carb & Keto Bakery Ltd
21 - Industry AVG
Pay Structure
on an average salary of £22.9k, the company has an equivalent pay structure (£22.9k)
£22.9k - The Low Carb & Keto Bakery Ltd
£22.9k - Industry AVG
Efficiency
resulting in sales per employee of £16.7k, this is less efficient (£67.8k)
£16.7k - The Low Carb & Keto Bakery Ltd
£67.8k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is later than average (28 days)
39 days - The Low Carb & Keto Bakery Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 42 days, this is slower than average (36 days)
42 days - The Low Carb & Keto Bakery Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Low Carb & Keto Bakery Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Low Carb & Keto Bakery Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3691.9%, this is a higher level of debt than the average (69.5%)
3691.9% - The Low Carb & Keto Bakery Ltd
69.5% - Industry AVG
THE LOW CARB & KETO BAKERY LTD financials
EXPORT
The Low Carb & Keto Bakery Ltd's latest turnover from May 2023 is estimated at £33.4 thousand and the company has net assets of -£128.2 thousand. According to their latest financial statements, The Low Carb & Keto Bakery Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2023
May 2022
May 2021
May 2020
Turnover
33,371
32,882
105,780
161,585
Other Income Or Grants
Cost Of Sales
28,178
28,744
96,855
137,925
Gross Profit
5,193
4,138
8,925
23,659
Admin Expenses
-4,083
7,641
101,308
62,923
Operating Profit
9,276
-3,503
-92,383
-39,264
Interest Payable
Interest Receivable
Pre-Tax Profit
9,276
-3,503
-92,383
-39,264
Tax
-2,319
Profit After Tax
6,957
-3,503
-92,383
-39,264
Dividends Paid
Retained Profit
6,957
-3,503
-92,383
-39,264
Employee Costs
45,708
42,896
205,216
206,907
Number Of Employees
2
2
10
10
EBITDA*
9,276
-3,503
-92,383
-39,264
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023
May 2022
May 2021
May 2020
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
3,569
4,893
11,435
23,643
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
3,569
4,893
11,435
23,643
total assets
3,569
4,893
11,435
23,643
Bank overdraft
Bank loan
Trade Creditors
3,287
3,794
2,082
9,500
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,287
3,794
2,082
9,500
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
128,475
136,249
141,000
53,407
provisions
total long term liabilities
128,475
136,249
141,000
53,407
total liabilities
131,762
140,043
143,082
62,907
net assets
-128,193
-135,150
-131,647
-39,264
total shareholders funds
-128,193
-135,150
-131,647
-39,264
May 2023
May 2022
May 2021
May 2020
Operating Activities
Operating Profit
9,276
-3,503
-92,383
-39,264
Depreciation
Amortisation
Tax
-2,319
Stock
Debtors
-1,324
-6,542
-12,208
23,643
Creditors
-507
1,712
-7,418
9,500
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
7,774
4,751
-87,593
-53,407
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-7,774
-4,751
87,593
53,407
share issue
interest
cash flow from financing
-7,774
-4,751
87,593
53,407
cash and cash equivalents
cash
overdraft
change in cash
the low carb & keto bakery 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 the low carb & keto bakery ltd. Get real-time insights into the low carb & keto bakery ltd's credit score, group structure and payment trends.
The Low Carb & Keto Bakery Ltd Competitor Analysis
Perform a competitor analysis for the low carb & keto bakery ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in N13 area or any other competitors across 12 key performance metrics.
the low carb & keto bakery ltd Ownership
THE LOW CARB & KETO BAKERY LTD group structure
The Low Carb & Keto Bakery Ltd has no subsidiary companies.
Ultimate parent company
THE LOW CARB & KETO BAKERY LTD
11998044
THE LOW CARB & KETO BAKERY LTD Shareholders
The largest shareholders in The Low Carb & Keto Bakery Ltd include Carolin Anuruegbe and The Keto Food Company Ltd.
carolin anuruegbe
61%
the keto food company ltd
39%
the low carb & keto bakery ltd directors
The Low Carb & Keto Bakery Ltd currently has 1 director, Ms Laura Wagner serving since Dec 2023.
the low carb & keto bakery 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 found 1 charges/mortgages relating to the low carb & keto bakery ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
the low carb & keto bakery 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 THE LOW CARB & KETO BAKERY LTD. This can take several minutes, an email will notify you when this has completed.
the low carb & keto bakery ltdCompanies House Filings - See Documents
