Need help, what is the value (estimate) of this company? please show workings

5. A salary has also been included from the August 2018 payroll of 8,400 for 2018/19, and that will be included on your tax return. 6. We have included an amount of 216 for the year as "use of home as office expense". Summary of the Accounts: 2018 2017 Sales 63,289.00 46,139.00 Costs (46,774.00) (19,671.00) Profit before tax 16,515.00 26,468.00 Tax (3,201.00) (5,224.00) Profit after tax 13,314.00 21,244.00 Dividends (13,500.00) (20,000.00) Retained profit for year (186.00) 1,244.00 Retained profit at year end (186.00) 1,244.00 Share capital 100.00 100.00 Total Net Assets (86.00) 1,344.00 1,258.00 5. A salary has also been included from the August 2018 payroll of 8,400 for 2018/19, and that will be included on your tax return. 6. We have included an amount of 216 for the year as "use of home as office expense". Summary of the Accounts: 2018 2017 Sales 63,289.00 46,139.00 Costs (46,774.00) (19,671.00) Profit before tax 16,515.00 26,468.00 Tax (3,201.00) (5,224.00) Profit after tax 13,314.00 21,244.00 Dividends (13,500.00) (20,000.00) Retained profit for year (186.00) 1,244.00 Retained profit at year end (186.00) 1,244.00 Share capital 100.00 100.00 Total Net Assets (86.00) 1,344.00 1,258.00