Pomanda estimates the enterprise value of PRO FOOTBALL ACADEMY LIMITED at £173.8k based on a Turnover of £184.6k and 0.94x industry multiple (adjusted for size and gross margin).
pro football academy limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of PRO FOOTBALL ACADEMY LIMITED at £0 based on an EBITDA of £-49.1k and a 3.39x industry multiple (adjusted for size and gross margin).
pro football academy limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of PRO FOOTBALL ACADEMY LIMITED at £0 based on Net Assets of £-484.3k and 1.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pro Football Academy LimitedOverview
Pro Football Academy Limited is a live company located in alderley edge, SK9 7GU with a Companies House number of 13352951. It operates in the activities of sport clubs sector, SIC Code 93120. Founded in April 2021, it's largest shareholder is
newco stockport a limited
with a 70% stake. Pro Football Academy Limited is a startup,
micro sized company, Pomanda has estimated its turnover at
£184.6k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Pro Football Academy Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £184.6k, make it smaller than the average company (£496k)
£184.6k - Pro Football Academy Limited
£496k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Pro Football Academy Limited
- - Industry AVG
Production
with a gross margin of 50.3%, this company has a comparable cost of product (50.3%)
50.3% - Pro Football Academy Limited
50.3% - Industry AVG
Profitability
an operating margin of -31.2% make it less profitable than the average company (0.9%)
-31.2% - Pro Football Academy Limited
0.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (16)
3 - Pro Football Academy Limited
16 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
£25.9k - Pro Football Academy Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £61.5k, this is equally as efficient (£60.9k)
£61.5k - Pro Football Academy Limited
£60.9k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is later than average (14 days)
17 days - Pro Football Academy Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 97 days, this is slower than average (36 days)
97 days - Pro Football Academy Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pro Football Academy Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 4 weeks, this is less cash available to meet short term requirements (64 weeks)
4 weeks - Pro Football Academy Limited
64 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 164%, this is a higher level of debt than the average (39.6%)
164% - Pro Football Academy Limited
39.6% - Industry AVG
PRO FOOTBALL ACADEMY LIMITED financials
EXPORT
Pro Football Academy Limited's latest turnover from December 2023 is estimated at £184.6 thousand and the company has net assets of -£484.3 thousand. According to their latest financial statements, Pro Football Academy Limited has 3 employees and maintains cash reserves of £99.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Turnover
184,570
893,753
930,720
Other Income Or Grants
Cost Of Sales
91,704
433,407
414,080
Gross Profit
92,867
460,346
516,640
Admin Expenses
150,451
460,352
771,132
Operating Profit
-57,584
-6
-254,492
Interest Payable
Interest Receivable
3,420
896
25
Pre-Tax Profit
-54,164
890
-254,467
Tax
-169
Profit After Tax
-54,164
721
-254,467
Dividends Paid
Retained Profit
-54,164
721
-254,467
Employee Costs
77,842
77,557
304,921
Number Of Employees
3
3
12
EBITDA*
-49,141
60,194
-254,212
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Tangible Assets
10,772
12,377
323
Intangible Assets
443,928
488,308
529,742
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
454,700
500,685
530,065
Stock & work in progress
Trade Debtors
8,959
5,679
7,013
Group Debtors
137,959
74,769
19,000
Misc Debtors
55,891
32,193
105,233
Cash
99,257
31,011
20,173
misc current assets
total current assets
302,066
143,652
151,419
total assets
756,766
644,337
681,484
Bank overdraft
Bank loan
Trade Creditors
24,543
954,522
791,524
Group/Directors Accounts
954,697
other short term finances
hp & lease commitments
other current liabilities
261,791
total current liabilities
1,241,031
954,522
791,524
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
96,703
144,284
provisions
total long term liabilities
96,703
144,284
total liabilities
1,241,031
1,051,225
935,808
net assets
-484,265
-406,888
-254,324
total shareholders funds
-484,265
-406,888
-254,324
Dec 2023
Dec 2022
Dec 2021
Operating Activities
Operating Profit
-57,584
-6
-254,492
Depreciation
8,443
881
71
Amortisation
59,319
209
Tax
-169
Stock
Debtors
90,168
-18,605
131,246
Creditors
-929,979
162,998
791,524
Accruals and Deferred Income
261,791
Deferred Taxes & Provisions
Cash flow from operations
-807,497
241,628
406,066
Investing Activities
capital expenditure
37,542
-30,820
-530,345
Change in Investments
cash flow from investments
37,542
-30,820
-530,345
Financing Activities
Bank loans
Group/Directors Accounts
954,697
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-96,703
-47,581
144,284
share issue
-23,213
-153,285
143
interest
3,420
896
25
cash flow from financing
838,201
-199,970
144,452
cash and cash equivalents
cash
68,246
10,838
20,173
overdraft
change in cash
68,246
10,838
20,173
pro football academy 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 pro football academy limited. Get real-time insights into pro football academy limited's credit score, group structure and payment trends.
Perform a competitor analysis for pro football academy limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SK9 area or any other competitors across 12 key performance metrics.
pro football academy limited Ownership
PRO FOOTBALL ACADEMY LIMITED group structure
Pro Football Academy Limited has no subsidiary companies.
The largest shareholders in Pro Football Academy Limited include Newco Stockport A Limited and Carlos Roca.
newco stockport a limited
70%
carlos roca
30%
pro football academy limited directors
Pro Football Academy Limited currently has 3 directors.
The longest serving directors include
Mr Matthew Perkins (Apr 2021) and
Mr David Ancell (Jul 2021).
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 pro football academy limited.
pro football academy 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 PRO FOOTBALL ACADEMY LIMITED. This can take several minutes, an email will notify you when this has completed.
pro football academy limitedCompanies House Filings - See Documents
