Pomanda estimates the enterprise value of BIGDNA LTD at £11.2k based on a Turnover of £12.3k and 0.91x industry multiple (adjusted for size and gross margin).
bigdna ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BIGDNA LTD at £0 based on an EBITDA of £-5.1k and a 4.3x industry multiple (adjusted for size and gross margin).
bigdna ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BIGDNA LTD at £0 based on Net Assets of £-179.4k and 1.93x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bigdna LtdOverview
Bigdna Ltd is a live company located in edinburgh, EH1 3LH with a Companies House number of SC311480. It operates in the other research and experimental development on natural sciences and engineering sector, SIC Code 72190. Founded in November 2006, it's largest shareholder is
daniel hegglin
with a 100% stake. Bigdna Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£12.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Bigdna Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £12.3k, make it smaller than the average company (£4.4m)
£12.3k - Bigdna Ltd
£4.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (6.9%)
-16% - Bigdna Ltd
6.9% - Industry AVG
Production
with a gross margin of 26.6%, this company has a higher cost of product (49.3%)
26.6% - Bigdna Ltd
49.3% - Industry AVG
Profitability
an operating margin of -41.6% make it less profitable than the average company (3.5%)
-41.6% - Bigdna Ltd
3.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (44)
1 - Bigdna Ltd
44 - Industry AVG
Pay Structure
on an average salary of £60.8k, the company has an equivalent pay structure (£60.8k)
£60.8k - Bigdna Ltd
£60.8k - Industry AVG
Efficiency
resulting in sales per employee of £12.3k, this is less efficient (£120.1k)
£12.3k - Bigdna Ltd
£120.1k - Industry AVG
Debtor Days
it gets paid by customers after 58 days, this is near the average (52 days)
58 days - Bigdna Ltd
52 days - Industry AVG
Creditor Days
its suppliers are paid after 754 days, this is slower than average (40 days)
754 days - Bigdna Ltd
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bigdna Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bigdna Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 175%, this is a higher level of debt than the average (38.2%)
175% - Bigdna Ltd
38.2% - Industry AVG
BIGDNA LTD financials
EXPORT
Bigdna Ltd's latest turnover from March 2024 is estimated at £12.3 thousand and the company has net assets of -£179.4 thousand. According to their latest financial statements, we estimate that Bigdna Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
12,302
36,376
13,325
20,690
92,762
86,340
138,794
381,163
166,690
162,603
143,330
186,858
565,507
585,487
438,697
Other Income Or Grants
Cost Of Sales
9,034
26,622
10,096
15,195
65,544
60,286
98,274
281,288
120,068
119,232
103,700
132,786
449,890
460,651
338,078
Gross Profit
3,268
9,754
3,229
5,494
27,218
26,054
40,520
99,875
46,623
43,371
39,630
54,072
115,617
124,836
100,619
Admin Expenses
8,385
16,172
9,170
18,149
68,209
71,708
227,840
-5,119,866
432,921
344,972
309,379
460,037
894,485
962,415
1,206,541
Operating Profit
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
5,219,741
-386,298
-301,601
-269,749
-405,965
-778,868
-837,579
-1,105,922
Interest Payable
Interest Receivable
331
1,085
1,516
2,862
4,389
7,034
11,088
6,674
Pre-Tax Profit
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
5,220,073
-385,213
-300,085
-266,887
-401,576
-771,834
-826,491
-1,099,248
Tax
-1,044,014
Profit After Tax
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
4,176,058
-385,213
-300,085
-266,887
-401,576
-771,834
-826,491
-1,099,248
Dividends Paid
Retained Profit
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
4,176,058
-385,213
-300,085
-266,887
-401,576
-771,834
-826,491
-1,099,248
Employee Costs
60,802
57,966
57,985
57,561
111,302
108,449
53,513
151,571
49,329
47,914
45,526
92,461
181,067
226,849
135,333
Number Of Employees
1
1
1
1
2
2
1
3
1
1
1
2
4
5
3
EBITDA*
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
5,219,741
-385,674
-300,880
-261,225
-392,300
-760,158
-823,565
-1,097,498
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
236,236
235,642
233,000
231,360
225,046
191,052
144,576
85,728
363
987
2,083
10,607
23,601
24,995
25,519
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
236,236
235,642
233,000
231,360
225,046
191,052
144,576
85,728
363
987
2,083
10,607
23,601
24,995
25,519
Stock & work in progress
Trade Debtors
1,969
9,636
2,879
5,668
20,940
14,320
32,828
131,092
48,893
48,276
43,516
52,671
157,878
183,502
134,275
Group Debtors
Misc Debtors
900
900
Cash
265,107
168,896
437,471
707,371
1,048,035
1,765,573
2,669,675
misc current assets
total current assets
2,869
10,536
2,879
5,668
20,940
14,320
32,828
131,092
314,000
217,172
480,987
760,042
1,205,913
1,949,075
2,803,950
total assets
239,105
246,178
235,879
237,028
245,986
205,372
177,404
216,820
314,363
218,159
483,070
770,649
1,229,514
1,974,070
2,829,469
Bank overdraft
Bank loan
Trade Creditors
18,669
20,625
8,216
9,424
5,727
22,622
12,096
33,544
52,256
17,082
37,774
93,180
67,785
96,693
Group/Directors Accounts
1,883
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
18,669
20,625
8,216
9,424
5,727
22,622
12,096
33,544
52,256
17,082
37,774
95,063
67,785
96,693
loans
hp & lease commitments
Accruals and Deferred Income
4,308
4,308
other liabilities
395,500
395,500
395,500
389,500
389,500
291,000
240,000
80,000
provisions
total long term liabilities
399,808
399,808
395,500
389,500
389,500
291,000
240,000
80,000
total liabilities
418,477
420,433
403,716
398,924
395,227
313,622
240,000
92,096
33,544
52,256
17,082
37,774
95,063
67,785
96,693
net assets
-179,372
-174,255
-167,837
-161,896
-149,241
-108,250
-62,596
124,724
280,819
165,903
465,988
732,875
1,134,451
1,906,285
2,732,776
total shareholders funds
-179,372
-174,255
-167,837
-161,896
-149,241
-108,250
-62,596
124,724
280,819
165,903
465,988
732,875
1,134,451
1,906,285
2,732,776
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-5,117
-6,418
-5,941
-12,655
-40,991
-45,654
-187,320
5,219,741
-386,298
-301,601
-269,749
-405,965
-778,868
-837,579
-1,105,922
Depreciation
624
721
8,524
13,665
18,710
14,014
8,424
Amortisation
Tax
-1,044,014
Stock
Debtors
-7,667
7,657
-2,789
-15,272
6,620
-18,508
-98,264
82,199
617
4,760
-9,155
-105,207
-25,624
49,227
134,275
Creditors
-1,956
12,409
-1,208
3,697
-16,895
22,622
-12,096
-21,448
-18,712
35,174
-20,692
-55,406
25,395
-28,908
96,693
Accruals and Deferred Income
4,308
Deferred Taxes & Provisions
Cash flow from operations
594
2,642
-4,360
6,314
-64,506
-4,524
-101,152
4,072,080
-405,003
-270,466
-272,762
-342,499
-709,139
-901,700
-1,135,080
Investing Activities
capital expenditure
-594
-2,642
-1,640
-6,314
-33,994
-46,476
-58,848
-85,365
375
-671
-17,316
-13,490
-33,943
Change in Investments
cash flow from investments
-594
-2,642
-1,640
-6,314
-33,994
-46,476
-58,848
-85,365
375
-671
-17,316
-13,490
-33,943
Financing Activities
Bank loans
Group/Directors Accounts
-1,883
1,883
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
6,000
98,500
51,000
160,000
80,000
share issue
-4,332,153
500,129
3,832,024
interest
331
1,085
1,516
2,862
4,389
7,034
11,088
6,674
cash flow from financing
6,000
98,500
51,000
160,000
-4,251,822
501,214
1,516
2,862
2,506
8,917
11,088
3,838,698
cash and cash equivalents
cash
-265,107
96,211
-268,575
-269,900
-340,664
-717,538
-904,102
2,669,675
overdraft
change in cash
-265,107
96,211
-268,575
-269,900
-340,664
-717,538
-904,102
2,669,675
bigdna 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 bigdna ltd. Get real-time insights into bigdna ltd's credit score, group structure and payment trends.
Perform a competitor analysis for bigdna ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EH1 area or any other competitors across 12 key performance metrics.
bigdna ltd Ownership
BIGDNA LTD group structure
Bigdna Ltd has no subsidiary companies.
Ultimate parent company
BIGDNA LTD
SC311480
BIGDNA LTD Shareholders
The sole shareholder of Bigdna Ltd is Daniel Hegglin.
daniel hegglin
100%
bigdna ltd directors
Bigdna Ltd currently has 3 directors.
The longest serving directors include
Dr John March (Nov 2006) and
Mr Christopher Hunt (Feb 2014).
72190 - Other research and experimental development on natural sciences and engineering
incorporation date
November 2006
age
19
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
18f1 forth street forth street, edinburgh, EH1 3LH
Bank
BANK OF SCOTLAND
Legal Advisor
LINDSAYS WS
bigdna 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 bigdna ltd.
bigdna 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 BIGDNA LTD. This can take several minutes, an email will notify you when this has completed.
