Pomanda estimates the enterprise value of EIGER DESIGN LIMITED at £34.9k based on a Turnover of £74k and 0.47x industry multiple (adjusted for size and gross margin).
eiger design limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EIGER DESIGN LIMITED at £0 based on an EBITDA of £-39.7k and a 3.1x industry multiple (adjusted for size and gross margin).
eiger design limitedEstimated Valuation
£57.7k
Pomanda estimates the enterprise value of EIGER DESIGN LIMITED at £57.7k based on Net Assets of £29.4k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eiger Design LimitedOverview
Eiger Design Limited is a dissolved company that was located in aberdeen, AB10 1XE with a Companies House number of SC408687. It operated in the other service activities n.e.c. sector, SIC Code 96090. Founded in October 2011, it's largest shareholder was
jennifer kostiuk
with a 50% stake. The last turnover for Eiger Design Limited was estimated at £74k.
Pomanda's financial health check has awarded Eiger Design Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £74k, make it smaller than the average company (£684.1k)
£74k - Eiger Design Limited
£684.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (3%)
-31% - Eiger Design Limited
3% - Industry AVG
Production
with a gross margin of 17.4%, this company has a higher cost of product (38.7%)
17.4% - Eiger Design Limited
38.7% - Industry AVG
Profitability
an operating margin of -53.7% make it less profitable than the average company (5.3%)
-53.7% - Eiger Design Limited
5.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Eiger Design Limited
14 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
£25.4k - Eiger Design Limited
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £74k, this is more efficient (£62.9k)
£74k - Eiger Design Limited
£62.9k - Industry AVG
Debtor Days
it gets paid by customers after 130 days, this is later than average (28 days)
130 days - Eiger Design Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (38 days)
51 days - Eiger Design Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eiger Design Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Eiger Design Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.1%, this is a lower level of debt than the average (41.4%)
30.1% - Eiger Design Limited
41.4% - Industry AVG
EIGER DESIGN LIMITED financials
EXPORT
Eiger Design Limited's latest turnover from March 2021 is estimated at £74 thousand and the company has net assets of £29.4 thousand. According to their latest financial statements, Eiger Design Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Turnover
73,950
245,566
403,323
223,767
112,044
30,598
105,097
136,660
74,380
72,734
Other Income Or Grants
Cost Of Sales
61,079
197,870
326,915
179,277
89,130
24,081
82,755
109,164
58,161
56,996
Gross Profit
12,871
47,696
76,408
44,490
22,913
6,518
22,342
27,495
16,220
15,739
Admin Expenses
52,566
69,811
-27,472
40,496
71,247
11,401
1,332
2,447
-10,495
15,678
Operating Profit
-39,695
-22,115
103,880
3,994
-48,334
-4,883
21,010
25,048
26,715
61
Interest Payable
Interest Receivable
75
319
256
180
108
15
Pre-Tax Profit
-39,695
-22,115
103,880
3,994
-48,259
-4,564
21,266
25,229
26,822
76
Tax
-19,737
-759
-4,466
-5,803
-6,437
-20
Profit After Tax
-39,695
-22,115
84,143
3,235
-48,259
-4,564
16,800
19,426
20,385
56
Dividends Paid
Retained Profit
-39,695
-22,115
84,143
3,235
-48,259
-4,564
16,800
19,426
20,385
56
Employee Costs
25,436
24,902
24,778
47,960
23,947
24,999
24,803
24,726
24,714
24,575
Number Of Employees
1
1
1
2
1
1
1
1
1
1
EBITDA*
-39,695
-22,115
103,880
3,994
-48,334
-773
27,526
32,860
29,992
527
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Tangible Assets
15,600
275
230
637
422
22,125
13,606
20,122
5,260
932
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
15,600
275
230
637
422
22,125
13,606
20,122
5,260
932
Stock & work in progress
Trade Debtors
26,455
94,947
155,130
50,472
25,597
2,473
16,516
25,207
10,140
14,110
Group Debtors
Misc Debtors
Cash
60,231
67,377
35,012
37,077
5,985
misc current assets
total current assets
26,455
94,947
155,130
50,472
25,597
62,704
83,893
60,219
47,217
20,095
total assets
42,055
95,222
155,360
51,109
26,019
84,829
97,499
80,341
52,477
21,027
Bank overdraft
Bank loan
Trade Creditors
8,683
24,135
62,158
44,030
22,175
20,285
40,822
36,440
31,233
20,961
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
8,683
24,135
62,158
44,030
22,175
20,285
40,822
36,440
31,233
20,961
loans
hp & lease commitments
Accruals and Deferred Income
3,960
1,980
1,980
other liabilities
12,431
provisions
4,024
793
total long term liabilities
3,960
1,980
1,980
12,431
4,024
793
total liabilities
12,643
26,115
64,138
44,030
22,175
32,716
40,822
40,464
32,026
20,961
net assets
29,412
69,107
91,222
7,079
3,844
52,113
56,677
39,877
20,451
66
total shareholders funds
29,412
69,107
91,222
7,079
3,844
52,113
56,677
39,877
20,451
66
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Operating Activities
Operating Profit
-39,695
-22,115
103,880
3,994
-48,334
-4,883
21,010
25,048
26,715
61
Depreciation
4,110
6,516
7,812
3,277
466
Amortisation
Tax
-19,737
-759
-4,466
-5,803
-6,437
-20
Stock
Debtors
-68,492
-60,183
104,658
24,875
23,124
-14,043
-8,691
15,067
-3,970
14,110
Creditors
-15,452
-38,023
18,128
21,855
1,890
-20,537
4,382
5,207
10,272
20,961
Accruals and Deferred Income
1,980
1,980
Deferred Taxes & Provisions
-4,024
3,231
793
Cash flow from operations
15,325
45
-407
215
-69,568
-7,267
32,109
20,428
38,590
7,358
Investing Activities
capital expenditure
-15,325
-45
407
-215
21,703
-12,629
-22,674
-7,605
-1,398
Change in Investments
cash flow from investments
-15,325
-45
407
-215
21,703
-12,629
-22,674
-7,605
-1,398
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-12,431
12,431
share issue
-10
10
interest
75
319
256
180
108
15
cash flow from financing
-12,366
12,750
256
180
108
25
cash and cash equivalents
cash
-60,231
-7,146
32,365
-2,065
31,092
5,985
overdraft
change in cash
-60,231
-7,146
32,365
-2,065
31,092
5,985
eiger design 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 eiger design limited. Get real-time insights into eiger design limited's credit score, group structure and payment trends.
Perform a competitor analysis for eiger design limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other undefined companies, companies in AB10 area or any other competitors across 12 key performance metrics.
eiger design limited Ownership
EIGER DESIGN LIMITED group structure
Eiger Design Limited has no subsidiary companies.
Ultimate parent company
EIGER DESIGN LIMITED
SC408687
EIGER DESIGN LIMITED Shareholders
The largest shareholders in Eiger Design Limited include Jennifer Kostiuk and Marc Herbert.
jennifer kostiuk
50%
marc herbert
50%
eiger design limited directors
Eiger Design Limited currently has 1 director, Mr Marc Herbert serving since Oct 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 eiger design limited.
eiger design 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 EIGER DESIGN LIMITED. This can take several minutes, an email will notify you when this has completed.
eiger design limitedCompanies House Filings - See Documents
