Pomanda estimates the enterprise value of ALLAN SINCLAIR LIMITED at £442.6k based on a Turnover of £605.1k and 0.73x industry multiple (adjusted for size and gross margin).
allan sinclair limitedEstimated Valuation
£423.7k
Pomanda estimates the enterprise value of ALLAN SINCLAIR LIMITED at £423.7k based on an EBITDA of £90.3k and a 4.69x industry multiple (adjusted for size and gross margin).
allan sinclair limitedEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of ALLAN SINCLAIR LIMITED at £1.1m based on Net Assets of £364.7k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Allan Sinclair LimitedOverview
Allan Sinclair Limited is a live company located in dunfermline, KY11 3BZ with a Companies House number of SC419412. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in March 2012, it's largest shareholder is
catherine sinclair
with a 95% stake. Allan Sinclair Limited is a established,
small sized company, Pomanda has estimated its turnover at
£605.1k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Allan Sinclair Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £605.1k, make it larger than the average company (£194.1k)
£605.1k - Allan Sinclair Limited
£194.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 82%, show it is growing at a faster rate (9%)
82% - Allan Sinclair Limited
9% - Industry AVG
Production
with a gross margin of 52.4%, this company has a higher cost of product (94.9%)
52.4% - Allan Sinclair Limited
94.9% - Industry AVG
Profitability
an operating margin of 14.9% make it more profitable than the average company (8.5%)
14.9% - Allan Sinclair Limited
8.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - Allan Sinclair Limited
3 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
£36.4k - Allan Sinclair Limited
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £302.5k, this is more efficient (£80.2k)
£302.5k - Allan Sinclair Limited
£80.2k - Industry AVG
Debtor Days
it gets paid by customers after 224 days, this is later than average (73 days)
224 days - Allan Sinclair Limited
73 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (28 days)
8 days - Allan Sinclair Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Allan Sinclair Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Allan Sinclair Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.9%, this is a lower level of debt than the average (51.8%)
1.9% - Allan Sinclair Limited
51.8% - Industry AVG
ALLAN SINCLAIR LIMITED financials
EXPORT
Allan Sinclair Limited's latest turnover from April 2024 is estimated at £605.1 thousand and the company has net assets of £364.7 thousand. According to their latest financial statements, Allan Sinclair Limited has 2 employees 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
Turnover
605,058
507,254
409,965
100,073
100,900
292,793
16
5,218
1,532
1,300
Other Income Or Grants
Cost Of Sales
288,101
240,261
185,973
44,864
46,086
119,766
7
2,252
526
453
Gross Profit
316,957
266,994
223,992
55,209
54,814
173,026
9
2,967
1,006
847
Admin Expenses
226,625
218,823
162,921
33,445
5,673
-40,620
147,459
-88,207
-36,091
3,758
4,652
-3,993
Operating Profit
90,332
48,171
61,071
21,764
49,141
40,620
25,567
88,207
36,100
-791
-3,646
4,840
Interest Payable
Interest Receivable
334
81
65
250
55
14
2
2
4
3
Pre-Tax Profit
90,332
48,171
61,405
21,846
49,206
40,870
25,622
88,221
36,101
-789
-3,642
4,843
Tax
-22,583
-12,043
-11,667
-4,151
-9,349
-7,765
-4,868
-16,762
-7,220
-1,114
Profit After Tax
67,749
36,128
49,738
17,695
39,857
33,105
20,754
71,459
28,881
-789
-3,642
3,729
Dividends Paid
Retained Profit
67,749
36,128
49,738
17,695
39,857
33,105
20,754
71,459
28,881
-789
-3,642
3,729
Employee Costs
72,786
69,921
66,187
57,457
56,572
88,500
30,027
27,578
27,471
27,907
Number Of Employees
2
2
2
2
2
3
1
1
1
1
EBITDA*
90,332
48,171
61,089
21,784
49,175
40,673
25,602
88,240
36,119
-791
-3,646
4,840
* 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
Tangible Assets
297
501
705
623
643
677
125
79
112
Intangible Assets
Investments & Other
100
100
100
100
100
1
20,000
20,000
20,000
Debtors (Due After 1 year)
Total Fixed Assets
297
501
705
723
743
777
225
179
113
20,000
20,000
20,000
Stock & work in progress
Trade Debtors
371,337
310,173
273,691
128,952
Group Debtors
Misc Debtors
137,667
141,717
119,317
121,685
42,970
Cash
89,128
73,578
56,087
10,614
11,327
86
523
351
1,176
misc current assets
total current assets
371,337
310,173
273,691
226,795
215,295
175,404
139,566
133,012
43,056
523
351
1,176
total assets
371,634
310,674
274,396
227,518
216,038
176,181
139,791
133,191
43,169
20,523
20,351
21,176
Bank overdraft
Bank loan
Trade Creditors
6,970
13,759
13,609
19,299
168
21,125
20,164
17,347
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
16,369
22,584
22,584
33,453
14,722
total current liabilities
6,970
13,759
13,609
16,369
22,584
22,584
19,299
33,453
14,890
21,125
20,164
17,347
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
6,970
13,759
13,609
16,369
22,584
22,584
19,299
33,453
14,890
21,125
20,164
17,347
net assets
364,664
296,915
260,787
211,149
193,454
153,597
120,492
99,738
28,279
-602
187
3,829
total shareholders funds
364,664
296,915
260,787
211,149
193,454
153,597
120,492
99,738
28,279
-602
187
3,829
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Operating Activities
Operating Profit
90,332
48,171
61,071
21,764
49,141
40,620
25,567
88,207
36,100
-791
-3,646
4,840
Depreciation
18
20
34
53
35
33
19
Amortisation
Tax
-22,583
-12,043
-11,667
-4,151
-9,349
-7,765
-4,868
-16,762
-7,220
-1,114
Stock
Debtors
61,164
36,482
136,024
-4,050
22,400
-9,635
7,267
78,715
42,970
Creditors
-6,789
150
13,609
-19,299
19,299
-168
-20,957
961
2,817
17,347
Accruals and Deferred Income
-16,369
-6,215
22,584
-33,453
18,731
14,722
Deferred Taxes & Provisions
Cash flow from operations
-204
-204
-89,362
15,468
17,426
45,828
-687
11,326
-20,306
170
-829
21,073
Investing Activities
capital expenditure
204
204
-100
-605
-81
-131
Change in Investments
-100
99
-19,999
20,000
cash flow from investments
204
204
-605
-81
-99
19,868
-20,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
334
81
65
250
55
14
2
2
4
3
cash flow from financing
234
81
65
250
55
14
2
2
4
103
cash and cash equivalents
cash
-89,128
15,550
17,491
45,473
-713
11,241
-437
172
-825
1,176
overdraft
change in cash
-89,128
15,550
17,491
45,473
-713
11,241
-437
172
-825
1,176
allan sinclair 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 allan sinclair limited. Get real-time insights into allan sinclair limited's credit score, group structure and payment trends.
Perform a competitor analysis for allan sinclair limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in KY11 area or any other competitors across 12 key performance metrics.
allan sinclair limited Ownership
ALLAN SINCLAIR LIMITED group structure
Allan Sinclair Limited has no subsidiary companies.
Ultimate parent company
ALLAN SINCLAIR LIMITED
SC419412
ALLAN SINCLAIR LIMITED Shareholders
The largest shareholders in Allan Sinclair Limited include Catherine Sinclair and Elliot Sinclair.
catherine sinclair
95%
elliot sinclair
5%
allan sinclair limited directors
Allan Sinclair Limited currently has 1 director, Mrs Catherine Sinclair serving since Mar 2012.
unit 26, dunfermline business centre, dunfermline, fife, KY11 3BZ
Bank
-
Legal Advisor
-
allan sinclair 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 did not find charges/mortgages relating to allan sinclair limited.
allan sinclair 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 ALLAN SINCLAIR LIMITED. This can take several minutes, an email will notify you when this has completed.
allan sinclair limitedCompanies House Filings - See Documents
