Pomanda estimates the enterprise value of REVOLVE LONDON LTD at £312.1k based on a Turnover of £460k and 0.68x industry multiple (adjusted for size and gross margin).
revolve london ltdEstimated Valuation
£731.4k
Pomanda estimates the enterprise value of REVOLVE LONDON LTD at £731.4k based on an EBITDA of £167.1k and a 4.38x industry multiple (adjusted for size and gross margin).
revolve london ltdEstimated Valuation
£266.5k
Pomanda estimates the enterprise value of REVOLVE LONDON LTD at £266.5k based on Net Assets of £106.5k and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Revolve London LtdOverview
Revolve London Ltd is a live company located in northampton, NN1 5JF with a Companies House number of 12141920. It operates in the licenced restaurants sector, SIC Code 56101. Founded in August 2019, it's largest shareholder is
adamo hospitality ltd
with a 100% stake. Revolve London Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£460k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Revolve London Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £460k, make it smaller than the average company (£692.9k)
£460k - Revolve London Ltd
£692.9k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Revolve London Ltd
- - Industry AVG
Production
with a gross margin of 60%, this company has a comparable cost of product (60%)
60% - Revolve London Ltd
60% - Industry AVG
Profitability
an operating margin of 33.8% make it more profitable than the average company (-2.3%)
33.8% - Revolve London Ltd
-2.3% - Industry AVG
Employees
with 15 employees, this is below the industry average (35)
15 - Revolve London Ltd
35 - Industry AVG
Pay Structure
on an average salary of £17.1k, the company has an equivalent pay structure (£17.1k)
£17.1k - Revolve London Ltd
£17.1k - Industry AVG
Efficiency
resulting in sales per employee of £30.7k, this is equally as efficient (£32.8k)
£30.7k - Revolve London Ltd
£32.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Revolve London Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 389 days, this is slower than average (62 days)
389 days - Revolve London Ltd
62 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Revolve London Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (16 weeks)
0 weeks - Revolve London Ltd
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70.1%, this is a lower level of debt than the average (88.5%)
70.1% - Revolve London Ltd
88.5% - Industry AVG
REVOLVE LONDON LTD financials
EXPORT
Revolve London Ltd's latest turnover from August 2021 is estimated at £460 thousand and the company has net assets of £106.5 thousand. According to their latest financial statements, we estimate that Revolve London Ltd has 15 employees and maintains cash reserves of £558 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2021
Aug 2020
Turnover
460,011
4,307,460
Other Income Or Grants
Cost Of Sales
184,044
1,659,198
Gross Profit
275,967
2,648,262
Admin Expenses
120,682
2,666,286
Operating Profit
155,285
-18,024
Interest Payable
1,525
Interest Receivable
1
1
Pre-Tax Profit
153,762
-18,023
Tax
-29,215
Profit After Tax
124,547
-18,023
Dividends Paid
Retained Profit
124,547
-18,023
Employee Costs
256,660
1,659,812
Number Of Employees
15
95
EBITDA*
167,128
-9,344
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2021
Aug 2020
Tangible Assets
171,424
26,039
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
171,424
26,039
Stock & work in progress
Trade Debtors
92,986
Group Debtors
57,446
1
Misc Debtors
126,613
Cash
558
2,262
misc current assets
total current assets
184,617
95,249
total assets
356,041
121,288
Bank overdraft
Bank loan
9,167
Trade Creditors
196,516
7,692
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,000
131,618
total current liabilities
208,683
139,310
loans
40,833
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
40,833
total liabilities
249,516
139,310
net assets
106,525
-18,022
total shareholders funds
106,525
-18,022
Aug 2021
Aug 2020
Operating Activities
Operating Profit
155,285
-18,024
Depreciation
11,843
8,680
Amortisation
Tax
-29,215
Stock
Debtors
91,072
92,987
Creditors
188,824
7,692
Accruals and Deferred Income
-128,618
131,618
Deferred Taxes & Provisions
Cash flow from operations
107,047
36,979
Investing Activities
capital expenditure
-157,228
-34,719
Change in Investments
cash flow from investments
-157,228
-34,719
Financing Activities
Bank loans
9,167
Group/Directors Accounts
Other Short Term Loans
Long term loans
40,833
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
-1,524
1
cash flow from financing
48,476
2
cash and cash equivalents
cash
-1,704
2,262
overdraft
change in cash
-1,704
2,262
revolve london 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 revolve london ltd. Get real-time insights into revolve london ltd's credit score, group structure and payment trends.
Perform a competitor analysis for revolve london ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in NN1 area or any other competitors across 12 key performance metrics.
suite 501, unit 2 94a wycliffe road, northampton, NN1 5JF
Bank
-
Legal Advisor
-
revolve london 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 revolve london ltd.
revolve london 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 REVOLVE LONDON LTD. This can take several minutes, an email will notify you when this has completed.
revolve london ltdCompanies House Filings - See Documents
