Pomanda estimates the enterprise value of ACCEDIAN NETWORKS (IRELAND) LIMITED at €2.1m based on a Turnover of €5m and 0.41x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of ACCEDIAN NETWORKS (IRELAND) LIMITED at €370.1k based on an EBITDA of €139.3k and a 2.66x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of ACCEDIAN NETWORKS (IRELAND) LIMITED at €1.6m based on Net Assets of €736.7k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Accedian Networks (ireland) LimitedOverview
Accedian Networks (ireland) Limited is a live company. It operates in the other information technology service activities sector, SIC Code 62090. Founded in August 2011, it's largest shareholder is
accedian networks inc.
with a 100% stake. Accedian Networks (ireland) Limited is a established,
mid sized company, Pomanda has estimated its turnover at
€5m with
declining
growth in recent years.
Pomanda's financial health check has awarded Accedian Networks (Ireland) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of €5m, make it smaller than the average company (€7.4m)
€5m - Accedian Networks (ireland) Limited
€7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (8%)
-2% - Accedian Networks (ireland) Limited
8% - Industry AVG
Production
with a gross margin of 5.9%, this company has a higher cost of product (51.3%)
5.9% - Accedian Networks (ireland) Limited
51.3% - Industry AVG
Profitability
an operating margin of 2.7% make it less profitable than the average company (3.5%)
2.7% - Accedian Networks (ireland) Limited
3.5% - Industry AVG
Employees
with 8 employees, this is below the industry average (44)
8 - Accedian Networks (ireland) Limited
44 - Industry AVG
Pay Structure
on an average salary of €74.4k, the company has an equivalent pay structure (€74.4k)
€74.4k - Accedian Networks (ireland) Limited
€74.4k - Industry AVG
Efficiency
resulting in sales per employee of €625.4k, this is more efficient (€178.8k)
€625.4k - Accedian Networks (ireland) Limited
€178.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Accedian Networks (ireland) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (33 days)
1 days - Accedian Networks (ireland) Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Accedian Networks (ireland) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 5 weeks, this is less cash available to meet short term requirements (14 weeks)
5 weeks - Accedian Networks (ireland) Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 57.4%, this is a lower level of debt than the average (64.2%)
57.4% - Accedian Networks (ireland) Limited
64.2% - Industry AVG
ACCEDIAN NETWORKS (IRELAND) LIMITED financials
EXPORT
Accedian Networks (Ireland) Limited's latest turnover from December 2023 is €5 million and the company has net assets of €736.7 thousand. According to their latest financial statements, Accedian Networks (Ireland) Limited has 8 employees and maintains cash reserves of €101.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Turnover
5,003,472
6,057,858
6,113,758
5,301,003
6,429,208
5,304,841
4,183,201
1,742,725
Other Income Or Grants
Cost Of Sales
4,710,935
5,682,808
2,896,496
2,539,394
3,085,076
2,501,618
1,970,103
813,774
Gross Profit
292,537
375,050
3,217,262
2,761,609
3,344,132
2,803,223
2,213,098
928,951
Admin Expenses
158,236
-70,686
2,940,009
2,555,270
3,073,455
2,542,478
2,029,322
848,665
Operating Profit
134,301
445,736
277,253
206,339
270,677
260,745
183,776
80,286
Interest Payable
Interest Receivable
Pre-Tax Profit
134,301
445,736
293,601
201,527
270,677
247,634
175,243
73,745
Tax
-144,496
-77,558
-66,199
-32,280
-51,023
-35,906
-26,254
-9,452
Profit After Tax
-10,195
368,178
227,402
169,247
219,654
211,728
148,989
64,293
Dividends Paid
Retained Profit
-10,195
368,178
227,402
169,247
219,654
211,728
148,989
64,293
Employee Costs
594,827
845,670
942,769
885,218
4,912,327
4,307,544
1,916,364
857,976
Number Of Employees
8
12
14
14
14
9
8
4
EBITDA*
139,290
453,842
285,830
206,339
276,176
262,982
183,776
80,286
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Tangible Assets
6,296
11,285
13,426
10,785
9,816
8,683
2,861
Intangible Assets
Investments & Other
1
1
1
1
1
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
6,297
11,286
13,427
10,786
9,817
8,684
2,862
1
Stock & work in progress
Trade Debtors
Group Debtors
1,553,807
2,931,556
2,391,670
2,265,008
1,701,987
1,373,133
1,205,248
508,886
Misc Debtors
67,479
134,837
15,740
19,550
99,389
406
890
3,330
Cash
101,192
23,693
28,453
24,966
93,970
172,699
64,312
misc current assets
total current assets
1,722,478
3,090,086
2,435,863
2,309,524
1,895,346
1,546,238
1,206,138
576,528
total assets
1,728,775
3,101,372
2,449,290
2,320,310
1,905,163
1,554,922
1,209,000
576,529
Bank overdraft
Bank loan
Trade Creditors
22,384
319,211
227,476
199,484
53,174
11,792
2,942
187
Group/Directors Accounts
931,842
768,692
591,131
414,579
287,438
other short term finances
hp & lease commitments
other current liabilities
37,869
277,860
263,252
566,218
593,769
792,002
666,658
185,931
total current liabilities
992,095
1,365,763
1,081,859
1,180,281
934,381
803,794
669,600
186,118
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
992,095
1,365,763
1,081,859
1,180,281
934,381
803,794
669,600
186,118
net assets
736,680
1,735,609
1,367,431
1,140,029
970,782
751,128
539,400
390,411
total shareholders funds
736,680
1,735,609
1,367,431
1,140,029
970,782
751,128
539,400
390,411
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Operating Activities
Operating Profit
134,301
445,736
277,253
206,339
270,677
260,745
183,776
80,286
Depreciation
4,989
8,106
8,577
5,499
2,237
Amortisation
Tax
-144,496
-77,558
-66,199
-32,280
-51,023
-35,906
-26,254
-9,452
Stock
Debtors
-1,445,107
658,983
122,852
483,182
427,837
167,401
693,922
512,216
Creditors
-296,827
91,735
27,992
146,310
41,382
8,850
2,755
187
Accruals and Deferred Income
-239,991
14,608
-302,966
-27,551
-198,233
125,344
480,727
185,931
Deferred Taxes & Provisions
Cash flow from operations
903,083
-176,356
-178,195
-190,364
-359,535
193,869
-52,918
-255,264
Investing Activities
capital expenditure
-5,965
-11,218
-8,059
-3,170
Change in Investments
1
cash flow from investments
-5,965
-11,218
-8,059
-3,170
-1
Financing Activities
Bank loans
Group/Directors Accounts
163,150
177,561
176,552
127,141
287,438
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-988,734
326,118
interest
cash flow from financing
-825,584
177,561
176,552
127,141
287,438
326,118
cash and cash equivalents
cash
77,499
-4,760
3,487
-69,004
-78,729
172,699
-64,312
64,312
overdraft
change in cash
77,499
-4,760
3,487
-69,004
-78,729
172,699
-64,312
64,312
accedian networks (ireland) 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 accedian networks (ireland) limited. Get real-time insights into accedian networks (ireland) limited's credit score, group structure and payment trends.
Perform a competitor analysis for accedian networks (ireland) limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in Region Area area or any other competitors across 12 key performance metrics.
accedian networks (ireland) limited Ownership
ACCEDIAN NETWORKS (IRELAND) LIMITED group structure
Accedian Networks (Ireland) Limited has no subsidiary companies.
Ultimate parent company
ACCEDIAN HOLDINGS US INC
#0119066
ACCEDIAN NETWORKS INC
#0078645
2 parents
ACCEDIAN NETWORKS (IRELAND) LIMITED
IE502277
ACCEDIAN NETWORKS (IRELAND) LIMITED Shareholders
The sole shareholder of Accedian Networks (Ireland) Limited is Accedian Networks Inc..
accedian networks inc.
100%
accedian networks (ireland) limited directors
Accedian Networks (Ireland) Limited currently has 6 directors.
The longest serving directors include
DERMOT MULVIHILL (Aug 2011) and
GEOFFREY LEWIS (Aug 2011).
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 accedian networks (ireland) limited.
accedian networks (ireland) 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 ACCEDIAN NETWORKS (IRELAND) LIMITED. This can take several minutes, an email will notify you when this has completed.
accedian networks (ireland) limitedCompanies House Filings - See Documents
