Pomanda estimates the enterprise value of STARFOLDER LIMITED at £62.9k based on a Turnover of £158.8k and 0.4x industry multiple (adjusted for size and gross margin).
starfolder limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of STARFOLDER LIMITED at £0 based on an EBITDA of £-4.5k and a 2.9x industry multiple (adjusted for size and gross margin).
starfolder limitedEstimated Valuation
£92.9k
Pomanda estimates the enterprise value of STARFOLDER LIMITED at £92.9k based on Net Assets of £43.6k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Starfolder LimitedOverview
Starfolder Limited is a live company located in edinburgh, EH3 9EE with a Companies House number of SC266092. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2004, it's largest shareholder is
robin john henry vestey
with a 20% stake. Starfolder Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£158.8k with
high
growth in recent years.
Pomanda's financial health check has awarded Starfolder Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £158.8k, make it smaller than the average company (£4.2m)
£158.8k - Starfolder Limited
£4.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (9%)
16% - Starfolder Limited
9% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
17.1% - Starfolder Limited
37.9% - Industry AVG
Profitability
an operating margin of -2.8% make it less profitable than the average company (5.6%)
-2.8% - Starfolder Limited
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Starfolder Limited
25 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Starfolder Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £158.8k, this is equally as efficient (£156k)
£158.8k - Starfolder Limited
£156k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Starfolder Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 131 days, this is slower than average (31 days)
131 days - Starfolder Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Starfolder Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Starfolder Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.9%, this is a similar level of debt than the average (60.2%)
56.9% - Starfolder Limited
60.2% - Industry AVG
STARFOLDER LIMITED financials
EXPORT
Starfolder Limited's latest turnover from April 2024 is estimated at £158.8 thousand and the company has net assets of £43.6 thousand. According to their latest financial statements, we estimate that Starfolder Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
158,769
131,808
111,482
102,746
42,760
36,143
31,285
25,663
21,657
16,914
14,140
9,087
4,804
3,871
3,965
Other Income Or Grants
Cost Of Sales
131,550
108,603
93,043
86,801
35,453
30,051
26,034
21,159
17,901
14,128
11,825
7,565
3,964
3,160
3,187
Gross Profit
27,219
23,205
18,439
15,946
7,307
6,092
5,251
4,504
3,755
2,786
2,315
1,521
840
711
778
Admin Expenses
31,681
28,760
22,781
20,421
11,965
10,450
9,549
-145,282
7,954
5,949
6,616
5,273
4,421
4,058
24,102
Operating Profit
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
149,786
-4,199
-3,163
-4,301
-3,752
-3,581
-3,347
-23,324
Interest Payable
Interest Receivable
1
8
22
15
Pre-Tax Profit
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
149,786
-4,199
-3,163
-4,301
-3,751
-3,573
-3,325
-23,309
Tax
-28,459
Profit After Tax
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
121,327
-4,199
-3,163
-4,301
-3,751
-3,573
-3,325
-23,309
Dividends Paid
Retained Profit
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
121,327
-4,199
-3,163
-4,301
-3,751
-3,573
-3,325
-23,309
Employee Costs
50,665
48,314
45,803
42,878
42,485
41,599
39,200
38,339
38,365
38,128
38,211
37,277
37,221
36,363
35,797
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
149,786
-3,547
-2,511
-3,649
-3,100
-2,929
-2,695
-22,672
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
101,085
101,737
102,389
103,041
103,693
104,345
104,997
105,649
106,301
106,953
107,605
108,257
108,909
109,561
110,213
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
101,085
101,737
102,389
103,041
103,693
104,345
104,997
105,649
106,301
106,953
107,605
108,257
108,909
109,561
110,213
Stock & work in progress
Trade Debtors
390
360
330
300
270
240
210
180
150
120
90
Group Debtors
Misc Debtors
Cash
338
2,881
5,981
misc current assets
total current assets
390
360
330
300
270
240
210
180
488
3,001
6,071
total assets
101,085
101,737
102,389
103,041
104,083
104,705
105,327
105,949
106,571
107,193
107,815
108,437
109,397
112,562
116,284
Bank overdraft
Bank loan
Trade Creditors
47,527
43,717
38,814
35,124
31,691
27,655
23,919
20,243
16,192
12,615
10,074
6,395
3,604
3,196
3,593
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
47,527
43,717
38,814
35,124
31,691
27,655
23,919
20,243
16,192
12,615
10,074
6,395
3,604
3,196
3,593
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
provisions
total long term liabilities
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
total liabilities
57,527
53,717
48,814
45,124
41,691
37,655
33,919
30,243
26,192
22,615
20,074
16,395
13,604
13,196
13,593
net assets
43,558
48,020
53,575
57,917
62,392
67,050
71,408
75,706
80,379
84,578
87,741
92,042
95,793
99,366
102,691
total shareholders funds
43,558
48,020
53,575
57,917
62,392
67,050
71,408
75,706
80,379
84,578
87,741
92,042
95,793
99,366
102,691
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-4,462
-5,555
-4,342
-4,475
-4,658
-4,358
-4,298
149,786
-4,199
-3,163
-4,301
-3,752
-3,581
-3,347
-23,324
Depreciation
652
652
652
652
652
652
652
Amortisation
Tax
-28,459
Stock
Debtors
-390
30
30
30
30
30
30
30
30
30
30
90
Creditors
3,810
4,903
3,690
3,433
4,036
3,736
3,676
4,051
3,577
2,541
3,679
2,791
408
-397
3,593
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-652
-652
-652
-652
-652
-652
-652
125,348
-339
-2,551
-3,122
-19,169
Investing Activities
capital expenditure
652
652
652
652
652
652
652
652
-110,865
Change in Investments
cash flow from investments
652
652
652
652
652
652
652
652
-110,865
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
10,000
share issue
-126,000
126,000
interest
1
8
22
15
cash flow from financing
-126,000
1
8
22
136,015
cash and cash equivalents
cash
-338
-2,543
-3,100
5,981
overdraft
change in cash
-338
-2,543
-3,100
5,981
starfolder 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 starfolder limited. Get real-time insights into starfolder limited's credit score, group structure and payment trends.
Perform a competitor analysis for starfolder limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.
starfolder limited Ownership
STARFOLDER LIMITED group structure
Starfolder Limited has no subsidiary companies.
Ultimate parent company
STARFOLDER LIMITED
SC266092
STARFOLDER LIMITED Shareholders
The largest shareholders in Starfolder Limited include Robin John Henry Vestey and James Edmund Mclean Vestey.
robin john henry vestey
20%
james edmund mclean vestey
20%
timothy ronald geoffrey vestey
20%
george mowbray william vestey
20%
e h vestey's marriage settlement trust
20%
starfolder limited directors
Starfolder Limited currently has 1 director, Mr Donald MacLeod serving since Dec 2023.
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 starfolder limited.
starfolder 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 STARFOLDER LIMITED. This can take several minutes, an email will notify you when this has completed.
starfolder limitedCompanies House Filings - See Documents
