Pomanda estimates the enterprise value of XDUCE LTD at £120k based on a Turnover of £172.4k and 0.7x industry multiple (adjusted for size and gross margin).
xduce ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of XDUCE LTD at £0 based on an EBITDA of £-29.6k and a 4.48x industry multiple (adjusted for size and gross margin).
xduce ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of XDUCE LTD at £0 based on Net Assets of £-56.6k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Xduce LtdOverview
Xduce Ltd is a live company located in london, NW9 5WZ with a Companies House number of 14161828. It operates in the other information technology service activities sector, SIC Code 62090. Founded in June 2022, it's largest shareholder is
xduce corporation (usa)
with a 50% stake. Xduce Ltd is a startup,
micro sized company, Pomanda has estimated its turnover at
£172.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Xduce Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £172.4k, make it smaller than the average company (£7.8m)
£172.4k - Xduce Ltd
£7.8m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Xduce Ltd
- - Industry AVG
Production
with a gross margin of 50.4%, this company has a comparable cost of product (50.4%)
50.4% - Xduce Ltd
50.4% - Industry AVG
Profitability
an operating margin of -17.2% make it less profitable than the average company (4%)
-17.2% - Xduce Ltd
4% - Industry AVG
Employees
with 2 employees, this is below the industry average (45)
2 - Xduce Ltd
45 - Industry AVG
Pay Structure
on an average salary of £73.9k, the company has an equivalent pay structure (£73.9k)
£73.9k - Xduce Ltd
£73.9k - Industry AVG
Efficiency
resulting in sales per employee of £86.2k, this is less efficient (£180.6k)
£86.2k - Xduce Ltd
£180.6k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (51 days)
15 days - Xduce Ltd
51 days - Industry AVG
Creditor Days
its suppliers are paid after 122 days, this is slower than average (35 days)
122 days - Xduce Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Xduce Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 18 weeks, this is more cash available to meet short term requirements (13 weeks)
18 weeks - Xduce Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 186.9%, this is a higher level of debt than the average (63.4%)
186.9% - Xduce Ltd
63.4% - Industry AVG
XDUCE LTD financials
EXPORT
Xduce Ltd's latest turnover from June 2024 is estimated at £172.4 thousand and the company has net assets of -£56.6 thousand. According to their latest financial statements, Xduce Ltd has 2 employees and maintains cash reserves of £42.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Turnover
172,383
116,353
Other Income Or Grants
Cost Of Sales
85,477
57,761
Gross Profit
86,906
58,592
Admin Expenses
116,590
88,039
Operating Profit
-29,684
-29,447
Interest Payable
Interest Receivable
1,732
588
Pre-Tax Profit
-27,952
-28,859
Tax
Profit After Tax
-27,952
-28,859
Dividends Paid
Retained Profit
-27,952
-28,859
Employee Costs
147,808
71,136
Number Of Employees
2
1
EBITDA*
-29,621
-29,447
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Tangible Assets
354
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
354
Stock & work in progress
Trade Debtors
7,529
Group Debtors
Misc Debtors
14,838
497
Cash
42,438
23,531
misc current assets
total current assets
64,805
24,028
total assets
65,159
24,028
Bank overdraft
Bank loan
Trade Creditors
28,798
563
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
92,972
52,124
total current liabilities
121,770
52,687
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
121,770
52,687
net assets
-56,611
-28,659
total shareholders funds
-56,611
-28,659
Jun 2024
Jun 2023
Operating Activities
Operating Profit
-29,684
-29,447
Depreciation
63
Amortisation
Tax
Stock
Debtors
21,870
497
Creditors
28,235
563
Accruals and Deferred Income
40,848
52,124
Deferred Taxes & Provisions
Cash flow from operations
17,592
22,743
Investing Activities
capital expenditure
-417
Change in Investments
cash flow from investments
-417
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
200
interest
1,732
588
cash flow from financing
1,732
788
cash and cash equivalents
cash
18,907
23,531
overdraft
change in cash
18,907
23,531
xduce 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 xduce ltd. Get real-time insights into xduce ltd's credit score, group structure and payment trends.
Perform a competitor analysis for xduce ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NW9 area or any other competitors across 12 key performance metrics.
xduce ltd Ownership
XDUCE LTD group structure
Xduce Ltd has no subsidiary companies.
Ultimate parent company
XDUCE LTD
14161828
XDUCE LTD Shareholders
The largest shareholders in Xduce Ltd include Xduce Corporation (Usa) and Sukhmani Singh.
xduce corporation (usa)
50%
sukhmani singh
25%
ashwin bedi
25%
xduce ltd directors
Xduce Ltd currently has 1 director, Mr Ashwin Bedi serving since Jun 2022.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024
net assets
-56.6k
+0.98%
total assets
65.2k
+1.71%
cash
42.4k
+0.8%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
xduce ltd company details
company number
14161828
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
incorporation date
June 2022
age
3
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
K J PITTALIS AND PARTNERS LLP
auditor
-
address
20 aerodrome road, london, NW9 5WZ
Bank
-
Legal Advisor
-
xduce 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 xduce ltd.
xduce 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 XDUCE LTD. This can take several minutes, an email will notify you when this has completed.
