Pomanda estimates the enterprise value of MAP ENGINEERS (SALFORD) LIMITED at £1.6m based on a Turnover of £3.4m and 0.48x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MAP ENGINEERS (SALFORD) LIMITED at £159.5k based on an EBITDA of £44.6k and a 3.57x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MAP ENGINEERS (SALFORD) LIMITED at £997.5k based on Net Assets of £530.3k and 1.88x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Map Engineers (salford) LimitedOverview
Map Engineers (salford) Limited is a dissolved company that was located in manchester, M2 4NG with a Companies House number of 00648725. It operated in the manufacture of metal structures and parts of structures sector, SIC Code 25110. Founded in February 1960, it's largest shareholder was
map engineers ltd
with a 90% stake. The last turnover for Map Engineers (salford) Limited was estimated at £3.4m.
Pomanda's financial health check has awarded Map Engineers (Salford) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
7 Weak
Size
annual sales of £3.4m, make it smaller than the average company (£7.4m)
£3.4m - Map Engineers (salford) Limited
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 55%, show it is growing at a faster rate (3.7%)
55% - Map Engineers (salford) Limited
3.7% - Industry AVG
Production
with a gross margin of 21.2%, this company has a higher cost of product (28%)
21.2% - Map Engineers (salford) Limited
28% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (6.8%)
0.4% - Map Engineers (salford) Limited
6.8% - Industry AVG
Employees
with 18 employees, this is below the industry average (78)
18 - Map Engineers (salford) Limited
78 - Industry AVG
Pay Structure
on an average salary of £32.9k, the company has an equivalent pay structure (£32.9k)
£32.9k - Map Engineers (salford) Limited
£32.9k - Industry AVG
Efficiency
resulting in sales per employee of £186.3k, this is more efficient (£123k)
£186.3k - Map Engineers (salford) Limited
£123k - Industry AVG
Debtor Days
it gets paid by customers after 122 days, this is later than average (67 days)
122 days - Map Engineers (salford) Limited
67 days - Industry AVG
Creditor Days
its suppliers are paid after 133 days, this is slower than average (52 days)
133 days - Map Engineers (salford) Limited
52 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (33 days)
0 days - Map Engineers (salford) Limited
33 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 - Map Engineers (salford) Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 65%, this is a higher level of debt than the average (55.4%)
65% - Map Engineers (salford) Limited
55.4% - Industry AVG
MAP ENGINEERS (SALFORD) LIMITED financials
EXPORT
Map Engineers (Salford) Limited's latest turnover from April 2016 is estimated at £3.4 million and the company has net assets of £530.3 thousand. According to their latest financial statements, we estimate that Map Engineers (Salford) Limited has 18 employees and maintains cash reserves of £14.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
3,353,022
2,378,103
1,088,578
899,024
1,483,082
1,753,260
987,344
Other Income Or Grants
Cost Of Sales
2,643,477
1,908,686
875,940
723,990
1,208,784
1,406,731
789,879
Gross Profit
709,545
469,418
212,638
175,034
274,298
346,529
197,465
Admin Expenses
697,634
442,475
179,343
169,046
252,973
332,565
-403,757
Operating Profit
11,911
26,943
33,295
5,988
21,325
13,964
601,222
Interest Payable
Interest Receivable
431
671
1,074
1,123
370
352
306
Pre-Tax Profit
12,343
27,614
34,370
7,110
21,695
14,316
601,528
Tax
-2,468
-5,523
-7,218
-1,635
-5,207
-3,722
-168,428
Profit After Tax
9,874
22,091
27,152
5,475
16,488
10,594
433,100
Dividends Paid
Retained Profit
9,874
22,091
27,152
5,475
16,488
10,594
433,100
Employee Costs
592,384
405,832
193,696
160,516
285,604
338,384
212,888
Number Of Employees
18
12
6
5
9
11
7
EBITDA*
44,625
62,631
76,831
34,229
59,232
56,900
644,293
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
369,011
458,317
492,653
534,028
517,438
563,492
605,794
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
369,011
458,317
492,653
534,028
517,438
563,492
605,794
Stock & work in progress
3,650
3,650
1,650
1,650
1,650
1,650
1,650
Trade Debtors
1,128,502
751,687
409,966
231,018
525,585
636,166
294,065
Group Debtors
Misc Debtors
Cash
14,574
157,947
110,338
319,419
129,591
18,320
122,379
misc current assets
total current assets
1,146,726
913,284
521,954
552,087
656,826
656,136
418,094
total assets
1,515,737
1,371,601
1,014,607
1,086,115
1,174,264
1,219,628
1,023,888
Bank overdraft
Bank loan
Trade Creditors
970,098
835,836
300,933
376,360
457,140
506,389
320,329
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
970,098
835,836
300,933
376,360
457,140
506,389
320,329
loans
hp & lease commitments
249,594
Accruals and Deferred Income
other liabilities
200,000
223,233
236,077
248,680
provisions
15,310
15,310
15,310
15,310
15,310
15,310
15,310
total long term liabilities
15,310
15,310
215,310
238,543
251,387
263,990
264,904
total liabilities
985,408
851,146
516,243
614,903
708,527
770,379
585,233
net assets
530,329
520,455
498,364
471,212
465,737
449,249
438,655
total shareholders funds
530,329
520,455
498,364
471,212
465,737
449,249
438,655
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
11,911
26,943
33,295
5,988
21,325
13,964
601,222
Depreciation
32,714
35,688
43,536
28,241
37,907
42,936
43,071
Amortisation
Tax
-2,468
-5,523
-7,218
-1,635
-5,207
-3,722
-168,428
Stock
2,000
1,650
Debtors
376,815
341,721
178,948
-294,567
-110,581
342,101
294,065
Creditors
134,262
534,903
-75,427
-80,780
-49,249
186,060
320,329
Accruals and Deferred Income
Deferred Taxes & Provisions
15,310
Cash flow from operations
-200,396
248,290
-184,762
246,381
115,357
-102,863
515,789
Investing Activities
capital expenditure
56,592
-1,352
-2,161
-44,831
8,147
-634
-648,865
Change in Investments
cash flow from investments
56,592
-1,352
-2,161
-44,831
8,147
-634
-648,865
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-249,594
249,594
other long term liabilities
-200,000
-23,233
-12,844
-12,603
248,680
share issue
5,555
interest
431
671
1,074
1,123
370
352
306
cash flow from financing
431
-199,329
-22,159
-11,721
-12,233
-562
255,455
cash and cash equivalents
cash
-143,373
47,609
-209,081
189,828
111,271
-104,059
122,379
overdraft
change in cash
-143,373
47,609
-209,081
189,828
111,271
-104,059
122,379
map engineers (salford) 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 map engineers (salford) limited. Get real-time insights into map engineers (salford) limited's credit score, group structure and payment trends.
Perform a competitor analysis for map engineers (salford) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other undefined companies, companies in M 2 area or any other competitors across 12 key performance metrics.
map engineers (salford) limited Ownership
MAP ENGINEERS (SALFORD) LIMITED group structure
Map Engineers (Salford) Limited has no subsidiary companies.
The largest shareholders in Map Engineers (Salford) Limited include Map Engineers Ltd and Adrian Morris.
map engineers ltd
90%
adrian morris
10%
map engineers (salford) limited directors
Map Engineers (Salford) Limited currently has 3 directors.
The longest serving directors include
Mr Christopher Wood (Jun 1996) and
Mr Gary Hall (Oct 1998).
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 found 9 charges/mortgages relating to map engineers (salford) limited. Currently there are 3 open charges and 6 have been satisfied in the past.
map engineers (salford) 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 MAP ENGINEERS (SALFORD) LIMITED. This can take several minutes, an email will notify you when this has completed.
map engineers (salford) limitedCompanies House Filings - See Documents
