Pomanda estimates the enterprise value of EMI UNITED PARTNERSHIP LIMITED at £911.9k based on a Turnover of £1.9m and 0.48x industry multiple (adjusted for size and gross margin).
emi united partnership limitedEstimated Valuation
£1m
Pomanda estimates the enterprise value of EMI UNITED PARTNERSHIP LIMITED at £1m based on an EBITDA of £368.3k and a 2.72x industry multiple (adjusted for size and gross margin).
emi united partnership limitedEstimated Valuation
£198.9m
Pomanda estimates the enterprise value of EMI UNITED PARTNERSHIP LIMITED at £198.9m based on Net Assets of £99.1m and 2.01x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emi United Partnership LimitedOverview
Emi United Partnership Limited is a live company located in london, N1C 4DJ with a Companies House number of 01688838. It operates in the book publishing sector, SIC Code 58110. Founded in December 1982, it's largest shareholder is
emi music publishing finance (uk) ltd
with a 90% stake. Emi United Partnership Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.9m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Emi United Partnership Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
1 Regular
2 Weak
Size
annual sales of £1.9m, make it in line with the average company (£1.6m)
£1.9m - Emi United Partnership Limited
£1.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (4.6%)
8% - Emi United Partnership Limited
4.6% - Industry AVG
Production
with a gross margin of 30.2%, this company has a higher cost of product (47.6%)
30.2% - Emi United Partnership Limited
47.6% - Industry AVG
Profitability
an operating margin of 19.5% make it more profitable than the average company (7.7%)
19.5% - Emi United Partnership Limited
7.7% - Industry AVG
Employees
with 7 employees, this is below the industry average (15)
7 - Emi United Partnership Limited
15 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Emi United Partnership Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £270.4k, this is more efficient (£149.9k)
£270.4k - Emi United Partnership Limited
£149.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Emi United Partnership Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Emi United Partnership Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emi United Partnership Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Emi United Partnership Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.2%, this is a lower level of debt than the average (39.7%)
3.2% - Emi United Partnership Limited
39.7% - Industry AVG
EMI UNITED PARTNERSHIP LIMITED financials
EXPORT
Emi United Partnership Limited's latest turnover from March 2024 is £1.9 million and the company has net assets of £99.1 million. According to their latest financial statements, we estimate that Emi United Partnership Limited has 7 employees 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
Mar 2012
Mar 2011
Mar 2010
Turnover
1,892,823
1,907,311
1,305,358
1,515,262
2,000,215
948,208
1,509,663
1,683,243
1,732,138
1,870,368
2,805,973
5,680,115
3,991,386
2,948,201
3,471,915
Other Income Or Grants
Cost Of Sales
1,320,879
1,201,095
792,937
945,875
1,376,119
505,172
868,373
939,392
1,089,108
1,090,606
1,433,070
3,396,088
2,139,945
1,626,698
2,376,280
Gross Profit
571,944
706,216
512,421
569,387
624,096
443,036
641,290
743,851
643,030
779,762
1,372,903
2,284,027
1,851,441
1,321,503
1,095,635
Admin Expenses
203,647
229,890
183,151
174,459
154,305
56,484
80,369
100,751
74,617
104,484
182,300
316,877
597,648
378,682
297,032
Operating Profit
368,297
476,326
329,270
394,928
469,791
386,552
560,921
643,100
568,413
675,278
1,190,603
1,967,150
1,253,793
942,821
798,603
Interest Payable
8,670
256,635
Interest Receivable
3,992,684
1,696,612
550,052
1,836,902
1,841,935
1,836,902
1,836,902
2,124,044
2,096,008
2,028,052
1,949,256
5,470,502
3,509,702
273,299
290,237
Pre-Tax Profit
4,352,311
2,172,938
879,322
2,231,830
2,311,726
2,223,454
2,397,823
2,767,144
2,664,421
2,703,330
3,139,859
7,437,652
4,763,495
1,216,120
832,205
Tax
-1,088,385
-412,926
-166,294
-424,046
-439,228
-422,456
Profit After Tax
3,263,926
1,760,012
713,028
1,807,784
1,872,498
1,800,998
2,397,823
2,767,144
2,664,421
2,703,330
3,139,859
7,437,652
4,763,495
1,216,120
832,205
Dividends Paid
Retained Profit
3,263,926
1,760,012
713,028
1,807,784
1,872,498
1,800,998
2,397,823
2,767,144
2,664,421
2,703,330
3,139,859
7,437,652
4,763,495
1,216,120
832,205
Employee Costs
Number Of Employees
7
7
5
6
8
4
6
6
7
8
11
23
17
13
16
EBITDA*
368,297
476,326
329,270
394,928
469,791
386,552
560,921
643,100
568,413
675,278
1,190,603
1,967,150
1,253,793
942,821
798,603
* 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
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
65,738,195
Total Fixed Assets
65,738,195
Stock & work in progress
Trade Debtors
110,848
153,016
419,114
52,042
Group Debtors
101,647,315
103,675,117
101,875,546
102,055,327
99,439,601
96,801,262
94,156,248
91,929,646
89,272,461
87,577,378
18,691,665
81,518,943
74,250,828
69,056,246
68,027,399
Misc Debtors
745,028
957,502
779,196
521,458
160,409
271,813
266,539
548,706
370,493
215,711
332,779
1,393,245
23,199
Cash
misc current assets
total current assets
102,392,343
104,632,619
102,654,742
102,576,785
99,710,858
97,226,091
94,841,901
92,478,352
89,642,954
87,845,131
19,024,444
82,912,188
74,250,828
69,079,445
68,027,399
total assets
102,392,343
104,632,619
102,654,742
102,576,785
99,710,858
97,226,091
94,841,901
92,478,352
89,642,954
87,845,131
84,762,639
82,912,188
74,250,828
69,079,445
68,027,399
Bank overdraft
Bank loan
Trade Creditors
2,067,859
844,151
436,263
600,337
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,276,861
2,161,393
1,943,528
2,578,599
1,520,456
908,187
324,995
359,269
291,015
1,157,613
778,451
total current liabilities
3,276,861
2,161,393
1,943,528
2,578,599
1,520,456
908,187
324,995
359,269
291,015
1,157,613
778,451
2,067,859
844,151
436,263
600,337
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
3,276,861
2,161,393
1,943,528
2,578,599
1,520,456
908,187
324,995
359,269
291,015
1,157,613
778,451
2,067,859
844,151
436,263
600,337
net assets
99,115,482
102,471,226
100,711,214
99,998,186
98,190,402
96,317,904
94,516,906
92,119,083
89,351,939
86,687,518
83,984,188
80,844,329
73,406,677
68,643,182
67,427,062
total shareholders funds
99,115,482
102,471,226
100,711,214
99,998,186
98,190,402
96,317,904
94,516,906
92,119,083
89,351,939
86,687,518
83,984,188
80,844,329
73,406,677
68,643,182
67,427,062
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
368,297
476,326
329,270
394,928
469,791
386,552
560,921
643,100
568,413
675,278
1,190,603
1,967,150
1,253,793
942,821
798,603
Depreciation
Amortisation
Tax
-1,088,385
-412,926
-166,294
-424,046
-439,228
-422,456
Stock
Debtors
-2,240,276
1,977,877
77,957
2,865,927
2,484,767
2,384,190
2,363,549
2,835,398
1,797,823
3,082,492
1,850,451
8,661,360
5,171,383
1,052,046
68,027,399
Creditors
-2,067,859
1,223,708
407,888
-164,074
600,337
Accruals and Deferred Income
1,115,468
217,865
-635,071
1,058,143
612,269
583,192
-34,274
68,254
-866,598
379,162
778,451
Deferred Taxes & Provisions
Cash flow from operations
2,635,656
-1,696,612
-550,052
-1,836,902
-1,841,935
-1,836,902
-1,836,902
-2,124,044
-2,096,008
-2,028,052
-1,949,256
-5,470,502
-3,509,702
-273,299
-66,628,459
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
-6,619,670
66,594,857
interest
3,984,014
1,696,612
550,052
1,836,902
1,841,935
1,836,902
1,836,902
2,124,044
2,096,008
2,028,052
1,949,256
5,470,502
3,509,702
273,299
33,602
cash flow from financing
-2,635,656
1,696,612
550,052
1,836,902
1,841,935
1,836,902
1,836,902
2,124,044
2,096,008
2,028,052
1,949,256
5,470,502
3,509,702
273,299
66,628,459
cash and cash equivalents
cash
overdraft
change in cash
emi united partnership 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 emi united partnership limited. Get real-time insights into emi united partnership limited's credit score, group structure and payment trends.
Emi United Partnership Limited Competitor Analysis
Perform a competitor analysis for emi united partnership limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in N1C area or any other competitors across 12 key performance metrics.
emi united partnership limited Ownership
EMI UNITED PARTNERSHIP LIMITED group structure
Emi United Partnership Limited has no subsidiary companies.
The largest shareholders in Emi United Partnership Limited include Emi Music Publishing Finance (Uk) Ltd and Emi Catalogue Partnership.
emi music publishing finance (uk) ltd
90%
emi catalogue partnership
9.8%
emi entertainment world inc.
0.2%
emi united partnership limited directors
Emi United Partnership Limited currently has 4 directors.
The longest serving directors include
Mr Guy Henderson (Nov 2018) and
Mr Timothy Major (Mar 2019).
emi united partnership 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 found 5 charges/mortgages relating to emi united partnership limited. Currently there are 2 open charges and 3 have been satisfied in the past.
emi united partnership 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 EMI UNITED PARTNERSHIP LIMITED. This can take several minutes, an email will notify you when this has completed.
emi united partnership limitedCompanies House Filings - See Documents
