Pomanda estimates the enterprise value of ANDERSON & SONS ESTATES LTD at £92.7k based on a Turnover of £178.1k and 0.52x industry multiple (adjusted for size and gross margin).
anderson & sons estates ltdEstimated Valuation
£469.3k
Pomanda estimates the enterprise value of ANDERSON & SONS ESTATES LTD at £469.3k based on an EBITDA of £142.9k and a 3.28x industry multiple (adjusted for size and gross margin).
anderson & sons estates ltdEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of ANDERSON & SONS ESTATES LTD at £1.2m based on Net Assets of £490.3k and 2.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Anderson & Sons Estates LtdOverview
Anderson & Sons Estates Ltd is a live company located in middlesex, TW5 9HS with a Companies House number of 12146124. It operates in the dental practice activities sector, SIC Code 86230. Founded in August 2019, it's largest shareholder is
anderson yousif
with a 100% stake. Anderson & Sons Estates Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£178.1k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Anderson & Sons Estates Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
3 Regular
2 Weak
Size
annual sales of £178.1k, make it smaller than the average company (£932.1k)
£178.1k - Anderson & Sons Estates Ltd
£932.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (2.9%)
7% - Anderson & Sons Estates Ltd
2.9% - Industry AVG
Production
with a gross margin of 48.7%, this company has a comparable cost of product (48.7%)
48.7% - Anderson & Sons Estates Ltd
48.7% - Industry AVG
Profitability
an operating margin of 63.4% make it more profitable than the average company (7.6%)
63.4% - Anderson & Sons Estates Ltd
7.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (11)
2 - Anderson & Sons Estates Ltd
11 - Industry AVG
Pay Structure
on an average salary of £20.7k, the company has an equivalent pay structure (£20.7k)
£20.7k - Anderson & Sons Estates Ltd
£20.7k - Industry AVG
Efficiency
resulting in sales per employee of £89k, this is equally as efficient (£89k)
£89k - Anderson & Sons Estates Ltd
£89k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Anderson & Sons Estates Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Anderson & Sons Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Anderson & Sons Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 249 weeks, this is more cash available to meet short term requirements (2 weeks)
249 weeks - Anderson & Sons Estates Ltd
2 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 13.1%, this is a lower level of debt than the average (56.1%)
13.1% - Anderson & Sons Estates Ltd
56.1% - Industry AVG
ANDERSON & SONS ESTATES LTD financials
EXPORT
Anderson & Sons Estates Ltd's latest turnover from August 2023 is estimated at £178.1 thousand and the company has net assets of £490.3 thousand. According to their latest financial statements, Anderson & Sons Estates Ltd has 2 employees and maintains cash reserves of £353.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Turnover
178,055
170,136
142,501
146,665
Other Income Or Grants
Cost Of Sales
91,351
88,579
71,168
75,566
Gross Profit
86,704
81,557
71,333
71,098
Admin Expenses
-26,182
-86,869
-239,368
71,998
Operating Profit
112,886
168,426
310,701
-900
Interest Payable
Interest Receivable
18,684
5,314
125
Pre-Tax Profit
131,571
173,740
310,826
-900
Tax
-32,893
-33,011
-59,057
Profit After Tax
98,678
140,729
251,769
-900
Dividends Paid
Retained Profit
98,678
140,729
251,769
-900
Employee Costs
41,395
38,565
36,869
35,594
Number Of Employees
2
2
2
2
EBITDA*
142,886
198,426
340,701
-900
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Tangible Assets
Intangible Assets
210,000
240,000
270,000
300,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
210,000
240,000
270,000
300,000
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
353,858
357,920
249,371
2
misc current assets
50
50
50
50
total current assets
353,908
357,970
249,421
52
total assets
563,908
597,970
519,421
300,052
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
73,630
206,370
268,550
300,950
total current liabilities
73,630
206,370
268,550
300,950
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
73,630
206,370
268,550
300,950
net assets
490,278
391,600
250,871
-898
total shareholders funds
490,278
391,600
250,871
-898
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Operating Activities
Operating Profit
112,886
168,426
310,701
-900
Depreciation
Amortisation
30,000
30,000
30,000
Tax
-32,893
-33,011
-59,057
Stock
Debtors
Creditors
Accruals and Deferred Income
-132,740
-62,180
-32,400
300,950
Deferred Taxes & Provisions
Cash flow from operations
-22,747
103,235
249,244
300,050
Investing Activities
capital expenditure
-300,000
Change in Investments
cash flow from investments
-300,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
18,684
5,314
125
cash flow from financing
18,684
5,314
125
2
cash and cash equivalents
cash
-4,062
108,549
249,369
2
overdraft
change in cash
-4,062
108,549
249,369
2
anderson & sons estates 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 anderson & sons estates ltd. Get real-time insights into anderson & sons estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for anderson & sons estates ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in TW5 area or any other competitors across 12 key performance metrics.
anderson & sons estates ltd Ownership
ANDERSON & SONS ESTATES LTD group structure
Anderson & Sons Estates Ltd has no subsidiary companies.
Ultimate parent company
ANDERSON & SONS ESTATES LTD
12146124
ANDERSON & SONS ESTATES LTD Shareholders
The sole shareholder of Anderson & Sons Estates Ltd is Anderson Yousif.
anderson yousif
100%
anderson & sons estates ltd directors
Anderson & Sons Estates Ltd currently has 1 director, Mr Anderson Yousif serving since Aug 2019.
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 anderson & sons estates ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
anderson & sons estates 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 ANDERSON & SONS ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
anderson & sons estates ltdCompanies House Filings - See Documents
