axiom displays limited
axiom displays limited Company Information
Company Number
02191874
Website
axiom-displays.co.ukRegistered Address
100 st james road, northampton, NN5 5LF
Industry
Manufacture of office and shop furniture
Telephone
-
Next Accounts Due
May 2024
Group Structure
View All
Shareholders
axiom marketing services ltd 100%
axiom displays limited Estimated Valuation
Pomanda estimates the enterprise value of AXIOM DISPLAYS LIMITED at £1.5m based on a Turnover of £4.8m and 0.31x industry multiple (adjusted for size and gross margin).
axiom displays limited Estimated Valuation
Pomanda estimates the enterprise value of AXIOM DISPLAYS LIMITED at £0 based on an EBITDA of £-43.9k and a 3.25x industry multiple (adjusted for size and gross margin).
axiom displays limited Estimated Valuation
Pomanda estimates the enterprise value of AXIOM DISPLAYS LIMITED at £28.7k based on Net Assets of £16.1k and 1.78x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Axiom Displays Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Axiom Displays Limited Overview
Axiom Displays Limited is a dissolved company that was located in northampton, NN5 5LF with a Companies House number of 02191874. It operated in the manufacture of office and shop furniture sector, SIC Code 31010. Founded in November 1987, it's largest shareholder was axiom marketing services ltd with a 100% stake. The last turnover for Axiom Displays Limited was estimated at £4.8m.
Upgrade for unlimited company reports & a free credit check
Axiom Displays Limited Health Check
Pomanda's financial health check has awarded Axiom Displays Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
4 Regular
6 Weak
Size
annual sales of £4.8m, make it smaller than the average company (£10.2m)
- Axiom Displays Limited
£10.2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Axiom Displays Limited
- - Industry AVG
Production
with a gross margin of 33.7%, this company has a comparable cost of product (33.7%)
- Axiom Displays Limited
33.7% - Industry AVG
Profitability
an operating margin of -2.5% make it less profitable than the average company (4.4%)
- Axiom Displays Limited
4.4% - Industry AVG
Employees
with 35 employees, this is below the industry average (75)
- Axiom Displays Limited
75 - Industry AVG
Pay Structure
on an average salary of £34.2k, the company has an equivalent pay structure (£34.2k)
- Axiom Displays Limited
£34.2k - Industry AVG
Efficiency
resulting in sales per employee of £136.6k, this is equally as efficient (£140k)
- Axiom Displays Limited
£140k - Industry AVG
Debtor Days
it gets paid by customers after 75 days, this is later than average (54 days)
- Axiom Displays Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 94 days, this is slower than average (47 days)
- Axiom Displays Limited
47 days - Industry AVG
Stock Days
it holds stock equivalent to 41 days, this is in line with average (48 days)
- Axiom Displays Limited
48 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (15 weeks)
0 weeks - Axiom Displays Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.4%, this is a higher level of debt than the average (60.2%)
99.4% - Axiom Displays Limited
60.2% - Industry AVG
axiom displays limited Credit Report and Business Information
Axiom Displays Limited Competitor Analysis
Perform a competitor analysis for axiom displays limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
axiom displays limited Ownership
AXIOM DISPLAYS LIMITED group structure
Axiom Displays Limited has no subsidiary companies.
Ultimate parent company
2 parents
AXIOM DISPLAYS LIMITED
02191874
axiom displays limited directors
Axiom Displays Limited currently has 2 directors. The longest serving directors include Mr Stephen Taylorson (Dec 2013) and Mr Christopher Barratt (Nov 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Stephen Taylorson | United Kingdom | 63 years | Dec 2013 | - | Director |
| Mr Christopher Barratt | United Kingdom | 63 years | Nov 2017 | - | Director |
AXIOM DISPLAYS LIMITED financials
Axiom Displays Limited's latest turnover from March 2017 is estimated at £4.8 million and the company has net assets of £16.1 thousand. According to their latest financial statements, we estimate that Axiom Displays Limited has 35 employees and maintains cash reserves of £666 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2017 | Mar 2016 | Mar 2015 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 5,593,763 | 7,310,285 | ||||||
| Other Income Or Grants | 0 | 0 | ||||||
| Cost Of Sales | 4,043,939 | 5,318,095 | ||||||
| Gross Profit | 1,549,824 | 1,992,190 | ||||||
| Admin Expenses | 1,192,805 | 1,736,498 | ||||||
| Operating Profit | 357,019 | 255,692 | ||||||
| Interest Payable | 101,675 | 90,305 | ||||||
| Interest Receivable | 0 | 0 | ||||||
| Pre-Tax Profit | 255,344 | 165,387 | ||||||
| Tax | -33,837 | -3,706 | ||||||
| Profit After Tax | 221,507 | 161,681 | ||||||
| Dividends Paid | 550,000 | 0 | ||||||
| Retained Profit | -328,493 | 161,681 | ||||||
| Employee Costs | ||||||||
| Number Of Employees | ||||||||
| EBITDA* | 357,019 | 255,692 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2017 | Mar 2016 | Mar 2015 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 338,127 | 295,501 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 1,006,972 | 965,845 | 1,217,751 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,345,099 | 1,261,346 | 1,217,751 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 362,495 | 413,762 | 218,635 | 272,671 | 181,277 | 166,200 | 163,816 | 118,770 |
| Trade Debtors | 994,003 | 860,474 | 885,477 | 843,508 | 910,642 | 726,658 | 662,097 | 776,943 |
| Group Debtors | 1,859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 160,152 | 110,255 | 442,328 | 0 | 0 | 0 | 0 | 0 |
| Cash | 666 | 64,273 | 1,503 | 381,516 | 1,005,836 | 982,144 | 867,760 | 974,618 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,519,175 | 1,448,764 | 1,547,943 | 1,497,695 | 2,097,755 | 1,875,002 | 1,693,673 | 1,870,331 |
| total assets | 2,864,274 | 2,710,110 | 2,765,694 | 1,497,695 | 2,097,755 | 1,875,002 | 1,693,673 | 1,870,331 |
| Bank overdraft | 19,921 | 6,622 | 17,362 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 818,295 | 891,577 | 754,835 | 1,192,649 | 1,899,976 | 1,700,207 | 1,478,771 | 1,709,018 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 62,700 | 27,558 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 57,733 | 56,758 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,882,202 | 1,558,970 | 1,526,770 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 2,778,151 | 2,513,927 | 2,298,967 | 1,192,649 | 1,899,976 | 1,700,207 | 1,541,471 | 1,736,576 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 70,013 | 27,767 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 30,182 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 70,013 | 57,949 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 2,848,164 | 2,571,876 | 2,298,967 | 1,192,649 | 1,899,976 | 1,700,207 | 1,541,471 | 1,736,576 |
| net assets | 16,110 | 138,234 | 466,727 | 305,046 | 197,779 | 174,795 | 152,202 | 133,755 |
| total shareholders funds | 16,110 | 138,234 | 466,727 | 305,046 | 197,779 | 174,795 | 152,202 | 133,755 |
| Mar 2017 | Mar 2016 | Mar 2015 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | 357,019 | 255,692 | ||||||
| Depreciation | 77,489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -33,837 | -3,706 | ||||||
| Stock | -51,267 | 195,127 | 218,635 | 91,394 | 15,077 | 2,384 | 45,046 | 118,770 |
| Debtors | 226,412 | -608,982 | 2,545,556 | -67,134 | 183,984 | 64,561 | -114,846 | 776,943 |
| Creditors | -73,282 | 136,742 | 754,835 | -707,327 | 199,769 | 221,436 | -230,247 | 1,709,018 |
| Accruals and Deferred Income | 323,232 | 32,200 | 1,526,770 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -30,182 | 30,182 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 936,161 | -230,600 | ||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | -62,700 | 35,142 | 27,558 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 43,221 | 84,525 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | -101,675 | -90,305 | ||||||
| cash flow from financing | -17,150 | 214,741 | ||||||
| cash and cash equivalents | ||||||||
| cash | -63,607 | 62,770 | 1,503 | -624,320 | 23,692 | 114,384 | -106,858 | 974,618 |
| overdraft | 13,299 | -10,740 | 17,362 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -76,906 | 73,510 | -15,859 | -624,320 | 23,692 | 114,384 | -106,858 | 974,618 |
P&L
March 2017turnover
4.8m
-15%
operating profit
-121.4k
0%
gross margin
33.7%
+21.51%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2017net assets
16.1k
-0.88%
total assets
2.9m
+0.06%
cash
666
-0.99%
net assets
Total assets minus all liabilities
Similar Companies
axiom displays limited company details
company number
02191874
Type
Private limited with Share Capital
industry
31010 - Manufacture of office and shop furniture
incorporation date
November 1987
age
37
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
100 st james road, northampton, NN5 5LF
last accounts submitted
March 2017
axiom displays 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 axiom displays limited.
axiom displays limited Companies House Filings - See Documents
| date | description | view/download |
|---|
