Pomanda estimates the enterprise value of ZEN THAI TAKEAWAY LTD at £4.7k based on a Turnover of £9.2k and 0.52x industry multiple (adjusted for size and gross margin).
zen thai takeaway ltdEstimated Valuation
£1.4k
Pomanda estimates the enterprise value of ZEN THAI TAKEAWAY LTD at £1.4k based on an EBITDA of £385 and a 3.55x industry multiple (adjusted for size and gross margin).
zen thai takeaway ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of ZEN THAI TAKEAWAY LTD at £0 based on Net Assets of £-6.8k and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Zen Thai Takeaway LtdOverview
Zen Thai Takeaway Ltd is a live company located in london, N21 3NA with a Companies House number of 12542530. It operates in the event catering activities sector, SIC Code 56210. Founded in April 2020, it's largest shareholder is
tariq tarazi
with a 80% stake. Zen Thai Takeaway Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£9.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Zen Thai Takeaway Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £9.2k, make it smaller than the average company (£301.3k)
£9.2k - Zen Thai Takeaway Ltd
£301.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -24%, show it is growing at a slower rate (18.8%)
-24% - Zen Thai Takeaway Ltd
18.8% - Industry AVG
Production
with a gross margin of 30.2%, this company has a higher cost of product (53.2%)
30.2% - Zen Thai Takeaway Ltd
53.2% - Industry AVG
Profitability
an operating margin of 4.2% make it more profitable than the average company (3.4%)
4.2% - Zen Thai Takeaway Ltd
3.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (8)
1 - Zen Thai Takeaway Ltd
8 - Industry AVG
Pay Structure
on an average salary of £14.1k, the company has an equivalent pay structure (£14.1k)
£14.1k - Zen Thai Takeaway Ltd
£14.1k - Industry AVG
Efficiency
resulting in sales per employee of £9.2k, this is less efficient (£45.5k)
£9.2k - Zen Thai Takeaway Ltd
£45.5k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (19 days)
3 days - Zen Thai Takeaway Ltd
19 days - Industry AVG
Creditor Days
its suppliers are paid after 396 days, this is slower than average (27 days)
396 days - Zen Thai Takeaway Ltd
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Zen Thai Takeaway Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Zen Thai Takeaway Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6937%, this is a higher level of debt than the average (80.3%)
6937% - Zen Thai Takeaway Ltd
80.3% - Industry AVG
ZEN THAI TAKEAWAY LTD financials
EXPORT
Zen Thai Takeaway Ltd's latest turnover from April 2024 is estimated at £9.2 thousand and the company has net assets of -£6.8 thousand. According to their latest financial statements, we estimate that Zen Thai Takeaway Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Turnover
9,160
10,263
31,558
21,089
Other Income Or Grants
Cost Of Sales
6,392
7,235
21,911
15,856
Gross Profit
2,768
3,027
9,647
5,233
Admin Expenses
2,383
13,892
7,612
2,652
Operating Profit
385
-10,865
2,035
2,581
Interest Payable
Interest Receivable
Pre-Tax Profit
385
-10,865
2,035
2,581
Tax
-96
-387
-490
Profit After Tax
289
-10,865
1,648
2,091
Dividends Paid
Retained Profit
289
-10,865
1,648
2,091
Employee Costs
14,083
13,583
13,492
12,609
Number Of Employees
1
1
1
1
EBITDA*
385
-10,865
2,035
2,581
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Tangible Assets
39
52
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
39
52
Stock & work in progress
Trade Debtors
100
100
7,100
4,843
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
100
100
7,100
4,843
total assets
100
100
7,139
4,895
Bank overdraft
Bank loan
Trade Creditors
6,937
7,226
3,400
2,804
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
6,937
7,226
3,400
2,804
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
6,937
7,226
3,400
2,804
net assets
-6,837
-7,126
3,739
2,091
total shareholders funds
-6,837
-7,126
3,739
2,091
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Operating Activities
Operating Profit
385
-10,865
2,035
2,581
Depreciation
Amortisation
Tax
-96
-387
-490
Stock
Debtors
-7,000
2,257
4,843
Creditors
-289
3,826
596
2,804
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-39
-13
52
Investing Activities
capital expenditure
39
13
-52
Change in Investments
cash flow from investments
39
13
-52
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
zen thai takeaway 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 zen thai takeaway ltd. Get real-time insights into zen thai takeaway ltd's credit score, group structure and payment trends.
Perform a competitor analysis for zen thai takeaway ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in N21 area or any other competitors across 12 key performance metrics.
zen thai takeaway ltd Ownership
ZEN THAI TAKEAWAY LTD group structure
Zen Thai Takeaway Ltd has no subsidiary companies.
Ultimate parent company
ZEN THAI TAKEAWAY LTD
12542530
ZEN THAI TAKEAWAY LTD Shareholders
The largest shareholders in Zen Thai Takeaway Ltd include Tariq Tarazi and Sakuna Chuamphai.
tariq tarazi
80%
sakuna chuamphai
20%
zen thai takeaway ltd directors
Zen Thai Takeaway Ltd currently has 1 director, Mr Tariq Tarazi serving since Apr 2020.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024
net assets
-6.8k
-0.04%
total assets
100
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
zen thai takeaway ltd company details
company number
12542530
Type
Private limited with Share Capital
industry
56103 - Take away food shops and mobile food stands
56210 - Event catering activities
56102 - Unlicensed restaurants and cafes
incorporation date
April 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
1 kings avenue, london, N21 3NA
Bank
-
Legal Advisor
-
zen thai takeaway 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 zen thai takeaway ltd.
zen thai takeaway 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 ZEN THAI TAKEAWAY LTD. This can take several minutes, an email will notify you when this has completed.
zen thai takeaway ltdCompanies House Filings - See Documents
