Pomanda estimates the enterprise value of FRASER K CONSULTING LIMITED at £29.8k based on a Turnover of £60.4k and 0.49x industry multiple (adjusted for size and gross margin).
fraser k consulting limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FRASER K CONSULTING LIMITED at £0 based on an EBITDA of £-5.1k and a 3.48x industry multiple (adjusted for size and gross margin).
fraser k consulting limitedEstimated Valuation
£43k
Pomanda estimates the enterprise value of FRASER K CONSULTING LIMITED at £43k based on Net Assets of £18.8k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fraser K Consulting LimitedOverview
Fraser K Consulting Limited is a live company located in glasgow, G12 9DN with a Companies House number of SC420822. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in March 2012, it's largest shareholder is
fraser keith
with a 100% stake. Fraser K Consulting Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£60.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Fraser K Consulting Limited a 2 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 Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £60.4k, make it smaller than the average company (£1.4m)
£60.4k - Fraser K Consulting Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (9.3%)
-12% - Fraser K Consulting Limited
9.3% - Industry AVG
Production
with a gross margin of 23.6%, this company has a higher cost of product (43.9%)
23.6% - Fraser K Consulting Limited
43.9% - Industry AVG
Profitability
an operating margin of -8.5% make it less profitable than the average company (6.1%)
-8.5% - Fraser K Consulting Limited
6.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Fraser K Consulting Limited
12 - Industry AVG
Pay Structure
on an average salary of £59.8k, the company has an equivalent pay structure (£59.8k)
£59.8k - Fraser K Consulting Limited
£59.8k - Industry AVG
Efficiency
resulting in sales per employee of £60.4k, this is less efficient (£130.8k)
£60.4k - Fraser K Consulting Limited
£130.8k - Industry AVG
Debtor Days
it gets paid by customers after 136 days, this is later than average (62 days)
136 days - Fraser K Consulting Limited
62 days - Industry AVG
Creditor Days
its suppliers are paid after 32 days, this is slower than average (28 days)
32 days - Fraser K Consulting Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fraser K Consulting Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fraser K Consulting Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18%, this is a lower level of debt than the average (55.4%)
18% - Fraser K Consulting Limited
55.4% - Industry AVG
FRASER K CONSULTING LIMITED financials
EXPORT
Fraser K Consulting Limited's latest turnover from March 2024 is estimated at £60.4 thousand and the company has net assets of £18.8 thousand. According to their latest financial statements, Fraser K Consulting Limited 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
Turnover
60,433
68,446
75,833
89,893
116,455
27,388
6,791
20,409
2,265
238
2,405
11,135
Other Income Or Grants
Cost Of Sales
46,176
51,131
55,886
66,597
83,836
19,804
4,854
14,395
1,568
165
1,642
7,330
Gross Profit
14,257
17,314
19,947
23,296
32,618
7,584
1,938
6,013
697
72
763
3,805
Admin Expenses
19,390
21,309
25,329
26,195
-1,424
-196
5,700
9,893
4,521
3,981
-13,503
-4,756
Operating Profit
-5,133
-3,995
-5,382
-2,899
34,042
7,780
-3,762
-3,880
-3,824
-3,909
14,266
8,561
Interest Payable
Interest Receivable
14
59
77
80
36
Pre-Tax Profit
-5,133
-3,995
-5,382
-2,899
34,042
7,780
-3,762
-3,866
-3,765
-3,832
14,347
8,597
Tax
-6,468
-1,478
-3,300
-2,063
Profit After Tax
-5,133
-3,995
-5,382
-2,899
27,574
6,302
-3,762
-3,866
-3,765
-3,832
11,047
6,534
Dividends Paid
Retained Profit
-5,133
-3,995
-5,382
-2,899
27,574
6,302
-3,762
-3,866
-3,765
-3,832
11,047
6,534
Employee Costs
59,824
56,194
51,534
48,019
48,190
53,458
52,716
55,285
57,517
57,707
55,947
54,071
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-5,133
-3,995
-5,382
-2,899
34,042
7,780
-3,762
-3,880
-2,727
-2,811
15,363
8,561
* 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
Tangible Assets
400
1,641
2,702
2,431
3,057
34
1,131
2,229
Intangible Assets
Investments & Other
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
401
1,642
2,703
2,431
3,057
34
1,131
2,229
Stock & work in progress
Trade Debtors
22,540
28,320
33,988
45,719
60,000
12,713
3,328
7,865
539
25
25
Group Debtors
Misc Debtors
3,381
Cash
10,814
12,969
17,763
14,410
misc current assets
total current assets
22,540
28,320
33,988
45,719
60,000
12,713
3,328
7,865
11,353
12,994
21,169
14,410
total assets
22,941
29,962
36,691
48,150
63,057
12,713
3,328
7,865
11,387
14,125
23,398
14,410
Bank overdraft
Bank loan
Trade Creditors
4,118
6,006
8,740
14,817
26,825
3,190
972
1,747
1,402
375
5,816
7,875
Group/Directors Accounts
865
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,118
6,006
8,740
14,817
26,825
4,055
972
1,747
1,402
375
5,816
7,875
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,118
6,006
8,740
14,817
26,825
4,055
972
1,747
1,402
375
5,816
7,875
net assets
18,823
23,956
27,951
33,333
36,232
8,658
2,356
6,118
9,985
13,750
17,582
6,535
total shareholders funds
18,823
23,956
27,951
33,333
36,232
8,658
2,356
6,118
9,985
13,750
17,582
6,535
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Operating Activities
Operating Profit
-5,133
-3,995
-5,382
-2,899
34,042
7,780
-3,762
-3,880
-3,824
-3,909
14,266
8,561
Depreciation
1,097
1,098
1,097
Amortisation
Tax
-6,468
-1,478
-3,300
-2,063
Stock
Debtors
-5,780
-5,668
-11,731
-14,281
47,287
9,385
-4,537
7,326
514
-3,381
3,406
Creditors
-1,888
-2,734
-6,077
-12,008
23,635
2,218
-775
345
1,027
-5,441
-2,059
7,875
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1,241
-1,061
272
-626
3,922
-865
-10,861
-2,214
-4,871
6,598
14,373
Investing Activities
capital expenditure
1,241
1,061
-271
626
-3,057
34
-3,326
Change in Investments
1
cash flow from investments
1,241
1,061
-272
626
-3,057
34
-3,326
Financing Activities
Bank loans
Group/Directors Accounts
-865
865
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
14
59
77
80
36
cash flow from financing
-865
865
13
59
77
80
37
cash and cash equivalents
cash
-10,814
-2,155
-4,794
3,353
14,410
overdraft
change in cash
-10,814
-2,155
-4,794
3,353
14,410
fraser k consulting 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 fraser k consulting limited. Get real-time insights into fraser k consulting limited's credit score, group structure and payment trends.
Perform a competitor analysis for fraser k consulting limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in G12 area or any other competitors across 12 key performance metrics.
fraser k consulting limited Ownership
FRASER K CONSULTING LIMITED group structure
Fraser K Consulting Limited has no subsidiary companies.
Ultimate parent company
FRASER K CONSULTING LIMITED
SC420822
FRASER K CONSULTING LIMITED Shareholders
The sole shareholder of Fraser K Consulting Limited is Fraser Keith.
fraser keith
100%
fraser k consulting limited directors
Fraser K Consulting Limited currently has 1 director, Mr Fraser Keith serving since Mar 2012.
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 fraser k consulting limited.
fraser k consulting 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 FRASER K CONSULTING LIMITED. This can take several minutes, an email will notify you when this has completed.
fraser k consulting limitedCompanies House Filings - See Documents
