Pomanda estimates the enterprise value of THE F TEAM LIMITED at £16.9k based on a Turnover of £35.3k and 0.48x industry multiple (adjusted for size and gross margin).
the f team limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of THE F TEAM LIMITED at £0 based on an EBITDA of £-201.5k and a 3.66x industry multiple (adjusted for size and gross margin).
the f team limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of THE F TEAM LIMITED at £0 based on Net Assets of £-205k and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The F Team LimitedOverview
The F Team Limited is a live company located in seighford, ST18 9NL with a Companies House number of 12557579. It operates in the activities of head offices sector, SIC Code 70100. Founded in April 2020, it's largest shareholder is
first blue group limited
with a 100% stake. The F Team Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£35.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded The F Team Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
2 Regular
7 Weak
Size
annual sales of £35.3k, make it smaller than the average company (£20.1m)
£35.3k - The F Team Limited
£20.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -44%, show it is growing at a slower rate (8.9%)
-44% - The F Team Limited
8.9% - Industry AVG
Production
with a gross margin of 33.2%, this company has a comparable cost of product (33.2%)
33.2% - The F Team Limited
33.2% - Industry AVG
Profitability
an operating margin of -570.3% make it less profitable than the average company (5.7%)
-570.3% - The F Team Limited
5.7% - Industry AVG
Employees
with 5 employees, this is below the industry average (113)
5 - The F Team Limited
113 - Industry AVG
Pay Structure
on an average salary of £48.8k, the company has an equivalent pay structure (£48.8k)
£48.8k - The F Team Limited
£48.8k - Industry AVG
Efficiency
resulting in sales per employee of £7.1k, this is less efficient (£196k)
£7.1k - The F Team Limited
£196k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The F Team Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The F Team Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The F Team Limited
- - 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 - The F Team Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 438%, this is a higher level of debt than the average (54.9%)
438% - The F Team Limited
54.9% - Industry AVG
THE F TEAM LIMITED financials
EXPORT
The F Team Limited's latest turnover from March 2024 is £35.3 thousand and the company has net assets of -£205 thousand. According to their latest financial statements, The F Team Limited has 5 employees and maintains cash reserves of £506 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Turnover
35,337
192,523
342,302
196,183
Other Income Or Grants
Cost Of Sales
23,617
128,777
231,105
134,186
Gross Profit
11,720
63,746
111,197
61,997
Admin Expenses
213,246
59,828
111,731
68,260
Operating Profit
-201,526
3,918
-534
-6,263
Interest Payable
Interest Receivable
5
1
Pre-Tax Profit
-201,508
3,922
-533
-6,263
Tax
-745
Profit After Tax
-201,508
3,177
-533
-6,263
Dividends Paid
Retained Profit
-201,508
3,177
-533
-6,263
Employee Costs
244,028
46,639
86,800
82,146
Number Of Employees
5
1
2
2
EBITDA*
-201,526
3,918
-534
-6,263
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
68,363
10,236
Group Debtors
59,990
Misc Debtors
170
100
100
100
Cash
506
166
53
115
misc current assets
total current assets
60,666
266
68,516
10,451
total assets
60,666
266
68,516
10,451
Bank overdraft
Bank loan
Trade Creditors
16,560
Group/Directors Accounts
207,187
other short term finances
hp & lease commitments
other current liabilities
58,506
3,785
58,652
16,614
total current liabilities
265,693
3,785
75,212
16,614
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
265,693
3,785
75,212
16,614
net assets
-205,027
-3,519
-6,696
-6,163
total shareholders funds
-205,027
-3,519
-6,696
-6,163
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Activities
Operating Profit
-201,526
3,918
-534
-6,263
Depreciation
Amortisation
Tax
-745
Stock
Debtors
60,060
-68,363
58,127
10,336
Creditors
-16,560
16,560
Accruals and Deferred Income
54,721
-54,867
42,038
16,614
Deferred Taxes & Provisions
Cash flow from operations
-206,865
109
-63
15
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
207,187
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
5
1
cash flow from financing
207,187
5
1
100
cash and cash equivalents
cash
340
113
-62
115
overdraft
change in cash
340
113
-62
115
the f team limited 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 f team limited. Get real-time insights into the f team limited's credit score, group structure and payment trends.
Perform a competitor analysis for the f team limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in ST18 area or any other competitors across 12 key performance metrics.
The sole shareholder of The F Team Limited is First Blue Group Limited.
first blue group limited
100%
the f team limited directors
The F Team Limited currently has 2 directors.
The longest serving directors include
Mr Christopher Smith (Apr 2020) and
Mr Christopher Smith (Apr 2020).
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 the f team limited.
the f team limited 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 F TEAM LIMITED. This can take several minutes, an email will notify you when this has completed.
the f team limitedCompanies House Filings - See Documents
