Other information technology and computer service activities
Registered Address
the coach works 21 the calls, leeds, LS2 7EH
Website
-
shadowapi limitedEstimated Valuation
£79.7k
Pomanda estimates the enterprise value of SHADOWAPI LIMITED at £79.7k based on a Turnover of £156.3k and 0.51x industry multiple (adjusted for size and gross margin).
shadowapi limitedEstimated Valuation
£702k
Pomanda estimates the enterprise value of SHADOWAPI LIMITED at £702k based on an EBITDA of £213.7k and a 3.28x industry multiple (adjusted for size and gross margin).
shadowapi limitedEstimated Valuation
£216
Pomanda estimates the enterprise value of SHADOWAPI LIMITED at £216 based on Net Assets of £100 and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Shadowapi LimitedOverview
Shadowapi Limited is a live company located in leeds, LS2 7EH with a Companies House number of 12611881. It operates in the other information technology service activities sector, SIC Code 62090. Founded in May 2020, it's largest shareholder is
robin hill
with a 30% stake. Shadowapi Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£156.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Shadowapi Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
5 Weak
Size
annual sales of £156.3k, make it smaller than the average company (£7.3m)
£156.3k - Shadowapi Limited
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (8.9%)
-17% - Shadowapi Limited
8.9% - Industry AVG
Production
with a gross margin of 25.2%, this company has a higher cost of product (49.6%)
25.2% - Shadowapi Limited
49.6% - Industry AVG
Profitability
an operating margin of 136.8% make it more profitable than the average company (3.9%)
136.8% - Shadowapi Limited
3.9% - Industry AVG
Employees
with 4 employees, this is below the industry average (43)
4 - Shadowapi Limited
43 - Industry AVG
Pay Structure
on an average salary of £73.5k, the company has an equivalent pay structure (£73.5k)
£73.5k - Shadowapi Limited
£73.5k - Industry AVG
Efficiency
resulting in sales per employee of £39.1k, this is less efficient (£177.9k)
£39.1k - Shadowapi Limited
£177.9k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (51 days)
0 days - Shadowapi Limited
51 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Shadowapi Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Shadowapi Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Shadowapi Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Shadowapi Limited
- - Industry AVG
SHADOWAPI LIMITED financials
EXPORT
Shadowapi Limited's latest turnover from February 2024 is estimated at £156.3 thousand and the company has net assets of £100. According to their latest financial statements, Shadowapi Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
May 2023
May 2022
May 2021
Turnover
156,299
191,653
256,247
268,830
Other Income Or Grants
Cost Of Sales
116,990
142,317
189,227
204,284
Gross Profit
39,309
49,336
67,020
64,547
Admin Expenses
-174,438
55,154
138,142
147,817
Operating Profit
213,747
-5,818
-71,122
-83,270
Interest Payable
Interest Receivable
Pre-Tax Profit
213,747
-5,818
-71,122
-83,270
Tax
-53,437
Profit After Tax
160,310
-5,818
-71,122
-83,270
Dividends Paid
Retained Profit
160,310
-5,818
-71,122
-83,270
Employee Costs
294,193
283,110
398,734
379,454
Number Of Employees
4
4
6
6
EBITDA*
213,747
-5,818
-71,122
-83,270
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
May 2023
May 2022
May 2021
Tangible Assets
2,278
2,762
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,278
2,762
Stock & work in progress
Trade Debtors
100
3,694
11,124
28,137
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
100
3,694
11,124
28,137
total assets
100
3,694
13,402
30,899
Bank overdraft
Bank loan
Trade Creditors
163,904
167,794
114,169
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
163,904
167,794
114,169
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
163,904
167,794
114,169
net assets
100
-160,210
-154,392
-83,270
total shareholders funds
100
-160,210
-154,392
-83,270
Feb 2024
May 2023
May 2022
May 2021
Operating Activities
Operating Profit
213,747
-5,818
-71,122
-83,270
Depreciation
Amortisation
Tax
-53,437
Stock
Debtors
-3,594
-7,430
-17,013
28,137
Creditors
-163,904
-3,890
53,625
114,169
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-2,278
-484
2,762
Investing Activities
capital expenditure
2,278
484
-2,762
Change in Investments
cash flow from investments
2,278
484
-2,762
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
shadowapi 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 shadowapi limited. Get real-time insights into shadowapi limited's credit score, group structure and payment trends.
Perform a competitor analysis for shadowapi limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in LS2 area or any other competitors across 12 key performance metrics.
shadowapi limited Ownership
SHADOWAPI LIMITED group structure
Shadowapi Limited has no subsidiary companies.
Ultimate parent company
SHADOWAPI LIMITED
12611881
SHADOWAPI LIMITED Shareholders
The largest shareholders in Shadowapi Limited include Robin Hill and Andrew Mason.
robin hill
30%
andrew mason
30%
anthony harvey
20%
gavin watson
20%
shadowapi limited directors
Shadowapi Limited currently has 4 directors.
The longest serving directors include
Mr Robin Hill (May 2020) and
Mr Andrew Mason (May 2020).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2024
net assets
100
-1%
total assets
100
-0.97%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
shadowapi limited company details
company number
12611881
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
incorporation date
May 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
-
address
the coach works 21 the calls, leeds, LS2 7EH
Bank
-
Legal Advisor
-
shadowapi limited 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 shadowapi limited.
shadowapi 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 SHADOWAPI LIMITED. This can take several minutes, an email will notify you when this has completed.
shadowapi limitedCompanies House Filings - See Documents
