equitopia stud ltd
equitopia stud ltd Company Information
Company Number
13092849
Website
-Registered Address
6 lowswood close, northwood, HA6 2XE
Industry
Raising of horses and other equines
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
high herts holding ltd 100%
equitopia stud ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITOPIA STUD LTD at £0 based on a Turnover of £121.9k and -0.45x industry multiple (adjusted for size and gross margin).
equitopia stud ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITOPIA STUD LTD at £336.3k based on an EBITDA of £-79.6k and a -4.22x industry multiple (adjusted for size and gross margin).
equitopia stud ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITOPIA STUD LTD at £0 based on Net Assets of £-168.5k and 1.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Equitopia Stud Ltd Overview
Equitopia Stud Ltd is a live company located in northwood, HA6 2XE with a Companies House number of 13092849. It operates in the raising of horses and other equines sector, SIC Code 01430. Founded in December 2020, it's largest shareholder is high herts holding ltd with a 100% stake. Equitopia Stud Ltd is a startup, micro sized company, Pomanda has estimated its turnover at £121.9k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Equitopia Stud Ltd Health Check
Pomanda's financial health check has awarded Equitopia Stud Ltd 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
0 Strong
2 Regular
7 Weak
Size
annual sales of £121.9k, make it smaller than the average company (£255.4k)
- Equitopia Stud Ltd
£255.4k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Equitopia Stud Ltd
- - Industry AVG
Production
with a gross margin of 24.4%, this company has a comparable cost of product (24.4%)
- Equitopia Stud Ltd
24.4% - Industry AVG
Profitability
an operating margin of -65.3% make it less profitable than the average company (-4.1%)
- Equitopia Stud Ltd
-4.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Equitopia Stud Ltd
8 - Industry AVG
Pay Structure
on an average salary of £25.5k, the company has an equivalent pay structure (£25.5k)
- Equitopia Stud Ltd
£25.5k - Industry AVG
Efficiency
resulting in sales per employee of £60.9k, this is less efficient (£72.2k)
- Equitopia Stud Ltd
£72.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Equitopia Stud Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Equitopia Stud Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 441 days, this is more than average (348 days)
- Equitopia Stud Ltd
348 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (41 weeks)
0 weeks - Equitopia Stud Ltd
41 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 246.2%, this is a higher level of debt than the average (28.9%)
246.2% - Equitopia Stud Ltd
28.9% - Industry AVG
EQUITOPIA STUD LTD financials
Equitopia Stud Ltd's latest turnover from June 2023 is estimated at £121.9 thousand and the company has net assets of -£168.5 thousand. According to their latest financial statements, Equitopia Stud Ltd has 2 employees and maintains cash reserves of £3.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| Turnover | |||
| Other Income Or Grants | |||
| Cost Of Sales | |||
| Gross Profit | |||
| Admin Expenses | |||
| Operating Profit | |||
| Interest Payable | |||
| Interest Receivable | |||
| Pre-Tax Profit | |||
| Tax | |||
| Profit After Tax | |||
| Dividends Paid | |||
| Retained Profit | |||
| Employee Costs | |||
| Number Of Employees | 2 | 2 | 2 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 |
| Stock & work in progress | 111,582 | 101,582 | 91,582 |
| Trade Debtors | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 1 |
| Misc Debtors | 0 | 0 | 0 |
| Cash | 3,647 | 8,241 | 0 |
| misc current assets | 0 | 0 | 0 |
| total current assets | 115,229 | 109,823 | 91,583 |
| total assets | 115,229 | 109,823 | 91,583 |
| Bank overdraft | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 |
| Group/Directors Accounts | 230,957 | 144,958 | 64,865 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| other current liabilities | 52,740 | 54,024 | 52,440 |
| total current liabilities | 283,697 | 198,982 | 117,305 |
| loans | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 |
| total liabilities | 283,697 | 198,982 | 117,305 |
| net assets | -168,468 | -89,159 | -25,722 |
| total shareholders funds | -168,468 | -89,159 | -25,722 |
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 |
| Tax | |||
| Stock | 10,000 | 10,000 | 91,582 |
| Debtors | 0 | -1 | 1 |
| Creditors | 0 | 0 | 0 |
| Accruals and Deferred Income | -1,284 | 1,584 | 52,440 |
| Deferred Taxes & Provisions | 0 | 0 | 0 |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 0 | 0 | 0 |
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | 0 | 0 | 0 |
| Group/Directors Accounts | 85,999 | 80,093 | 64,865 |
| Other Short Term Loans | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 |
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | -4,594 | 8,241 | 0 |
| overdraft | 0 | 0 | 0 |
| change in cash | -4,594 | 8,241 | 0 |
equitopia stud ltd Credit Report and Business Information
Equitopia Stud Ltd Competitor Analysis
Perform a competitor analysis for equitopia stud ltd by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in HA6 area or any other competitors across 12 key performance metrics.
equitopia stud ltd Ownership
EQUITOPIA STUD LTD group structure
Equitopia Stud Ltd has no subsidiary companies.
equitopia stud ltd directors
Equitopia Stud Ltd currently has 2 directors. The longest serving directors include Ms Anfisa Ershova (Dec 2020) and Andrey Zykov (Dec 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Anfisa Ershova | England | 50 years | Dec 2020 | - | Director |
| Andrey Zykov | England | 59 years | Dec 2020 | - | Director |
P&L
June 2023turnover
121.9k
-26%
operating profit
-79.6k
0%
gross margin
24.4%
-15.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-168.5k
+0.89%
total assets
115.2k
+0.05%
cash
3.6k
-0.56%
net assets
Total assets minus all liabilities
Similar Companies
equitopia stud ltd company details
company number
13092849
Type
Private limited with Share Capital
industry
01430 - Raising of horses and other equines
incorporation date
December 2020
age
4
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
6 lowswood close, northwood, HA6 2XE
Bank
-
Legal Advisor
-
equitopia stud 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 equitopia stud ltd.
equitopia stud ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
