Pomanda estimates the enterprise value of UNITED AGENTS LIMITED at £71.1m based on a Turnover of £29.6m and 2.4x industry multiple (adjusted for size and gross margin).
united agents limitedEstimated Valuation
£121.2m
Pomanda estimates the enterprise value of UNITED AGENTS LIMITED at £121.2m based on an EBITDA of £9.4m and a 12.93x industry multiple (adjusted for size and gross margin).
united agents limitedEstimated Valuation
£10.1m
Pomanda estimates the enterprise value of UNITED AGENTS LIMITED at £10.1m based on Net Assets of £4.2m and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
United Agents LimitedOverview
United Agents Limited is a live company located in london, W1F 0LE with a Companies House number of 14176774. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in June 2022, it's largest shareholder is
st john donald
with a 2.5% stake. United Agents Limited is a startup,
large sized company, Pomanda has estimated its turnover at
£29.6m with
unknown
growth in recent years.
Pomanda's financial health check has awarded United Agents Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
7 Strong
0 Regular
3 Weak
Size
annual sales of £29.6m, make it larger than the average company (£1.2m)
£29.6m - United Agents Limited
£1.2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - United Agents Limited
- - Industry AVG
Production
with a gross margin of 99.9%, this company has a lower cost of product (42%)
99.9% - United Agents Limited
42% - Industry AVG
Profitability
an operating margin of 21.3% make it more profitable than the average company (6.4%)
21.3% - United Agents Limited
6.4% - Industry AVG
Employees
with 181 employees, this is above the industry average (15)
181 - United Agents Limited
15 - Industry AVG
Pay Structure
on an average salary of £84.2k, the company has a higher pay structure (£34.6k)
£84.2k - United Agents Limited
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £163.7k, this is more efficient (£104.2k)
£163.7k - United Agents Limited
£104.2k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (31 days)
16 days - United Agents Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 3902 days, this is slower than average (40 days)
3902 days - United Agents Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - United Agents Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (37 weeks)
9 weeks - United Agents Limited
37 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.8%, this is a higher level of debt than the average (48.3%)
86.8% - United Agents Limited
48.3% - Industry AVG
UNITED AGENTS LIMITED financials
EXPORT
United Agents Limited's latest turnover from December 2023 is £29.6 million and the company has net assets of £4.2 million. According to their latest financial statements, United Agents Limited has 181 employees and maintains cash reserves of £3.5 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Turnover
29,638,260
Other Income Or Grants
Cost Of Sales
20,948
Gross Profit
29,617,312
Admin Expenses
23,292,769
Operating Profit
6,324,543
Interest Payable
173,943
Interest Receivable
113,114
Pre-Tax Profit
6,263,377
Tax
-2,266,777
Profit After Tax
3,996,600
Dividends Paid
Retained Profit
3,996,600
Employee Costs
15,248,455
Number Of Employees
181
1
EBITDA*
9,374,429
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Tangible Assets
147,571
Intangible Assets
26,131,635
Investments & Other
46,470
Debtors (Due After 1 year)
Total Fixed Assets
26,325,676
Stock & work in progress
Trade Debtors
1,337,292
Group Debtors
Misc Debtors
546,502
94,951
Cash
3,451,097
misc current assets
1,196
total current assets
5,336,087
94,951
total assets
31,661,763
94,951
Bank overdraft
Bank loan
Trade Creditors
223,967
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
18,291,423
total current liabilities
18,515,390
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,744,580
provisions
225,000
total long term liabilities
8,969,580
total liabilities
27,484,970
net assets
4,176,793
94,951
total shareholders funds
4,176,793
94,951
Dec 2023
Dec 2022
Operating Activities
Operating Profit
6,324,543
Depreciation
175,861
Amortisation
2,874,025
Tax
-2,266,777
Stock
Debtors
1,788,843
94,951
Creditors
223,967
Accruals and Deferred Income
18,291,423
Deferred Taxes & Provisions
225,000
Cash flow from operations
24,059,199
-94,951
Investing Activities
capital expenditure
Change in Investments
46,470
cash flow from investments
-46,470
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
8,744,580
share issue
85,242
94,951
interest
-60,829
cash flow from financing
8,768,993
94,951
cash and cash equivalents
cash
3,451,097
overdraft
change in cash
3,451,097
united agents 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 united agents limited. Get real-time insights into united agents limited's credit score, group structure and payment trends.
Perform a competitor analysis for united agents limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other large companies, companies in W1F area or any other competitors across 12 key performance metrics.
united agents limited Ownership
UNITED AGENTS LIMITED group structure
United Agents Limited has no subsidiary companies.
Ultimate parent company
UNITED AGENTS LIMITED
14176774
UNITED AGENTS LIMITED Shareholders
The largest shareholders in United Agents Limited include St John Donald and Kitty Laing.
st john donald
2.5%
kitty laing
2.5%
maureen vincent
2.5%
jameela khan
2.5%
ruth young
2.5%
caradoc king
2.5%
natasha galloway
2.5%
lindy king
2.5%
anthony jones
2.5%
duncan hayes
2.5%
united agents limited directors
United Agents Limited currently has 9 directors.
The longest serving directors include
Mr St Donald (Jun 2022) and
Mr Dallas Smith (Dec 2022).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023
net assets
4.2m
+42.99%
total assets
31.7m
+332.45%
cash
3.5m
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
united agents limited company details
company number
14176774
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
June 2022
age
3
incorporated
UK
ultimate parent company
None
accounts
Group
last accounts submitted
December 2023
previous names
lexington agents limited (January 2023)
accountant
-
auditor
BRIGHT GRAHAME MURRAY
address
12-26 lexington street, london, W1F 0LE
Bank
-
Legal Advisor
-
united agents 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 found 1 charges/mortgages relating to united agents limited. Currently there are 1 open charges and 0 have been satisfied in the past.
united agents 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 UNITED AGENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
united agents limitedCompanies House Filings - See Documents
