Pomanda estimates the enterprise value of MOYAK LIMITED at £24.2k based on a Turnover of £46.9k and 0.52x industry multiple (adjusted for size and gross margin).
moyak limitedEstimated Valuation
£47.6k
Pomanda estimates the enterprise value of MOYAK LIMITED at £47.6k based on an EBITDA of £8.7k and a 5.46x industry multiple (adjusted for size and gross margin).
moyak limitedEstimated Valuation
£178.5k
Pomanda estimates the enterprise value of MOYAK LIMITED at £178.5k based on Net Assets of £113.3k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Moyak LimitedOverview
Moyak Limited is a live company located in essex, RM17 6PE with a Companies House number of 03090799. It operates in the non-life insurance sector, SIC Code 65120. Founded in August 1995, it's largest shareholder is
michael olaniyi kayode & olayinka oluremi kayode
with a 100% stake. Moyak Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£46.9k with
low
growth in recent years.
Pomanda's financial health check has awarded Moyak Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
4 Regular
4 Weak
Size
annual sales of £46.9k, make it smaller than the average company (£2.3m)
£46.9k - Moyak Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (10.6%)
0% - Moyak Limited
10.6% - Industry AVG
Production
with a gross margin of 85.2%, this company has a comparable cost of product (100%)
85.2% - Moyak Limited
100% - Industry AVG
Profitability
an operating margin of 18.6% make it as profitable than the average company (17.5%)
18.6% - Moyak Limited
17.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
1 - Moyak Limited
27 - Industry AVG
Pay Structure
on an average salary of £68.9k, the company has an equivalent pay structure (£68.9k)
£68.9k - Moyak Limited
£68.9k - Industry AVG
Efficiency
resulting in sales per employee of £46.9k, this is less efficient (£172.6k)
£46.9k - Moyak Limited
£172.6k - Industry AVG
Debtor Days
it gets paid by customers after 245 days, this is near the average (210 days)
245 days - Moyak Limited
210 days - Industry AVG
Creditor Days
its suppliers are paid after 535 days, this is slower than average (278 days)
535 days - Moyak Limited
278 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Moyak Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Moyak Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.2%, this is a lower level of debt than the average (78.7%)
45.2% - Moyak Limited
78.7% - Industry AVG
MOYAK LIMITED financials
EXPORT
Moyak Limited's latest turnover from December 2024 is estimated at £46.9 thousand and the company has net assets of £113.3 thousand. According to their latest financial statements, we estimate that Moyak Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
46,858
43,996
46,632
46,820
51,603
38,486
39,608
47,043
8,836
1,344
1,753
1,163
1,017
1,675
1,099
Other Income Or Grants
Cost Of Sales
6,938
10,111
12,779
11,300
11,006
9,945
10,014
13,862
3,046
651
943
639
590
972
633
Gross Profit
39,920
33,885
33,853
35,520
40,597
28,541
29,595
33,181
5,790
693
809
524
427
703
466
Admin Expenses
31,197
20,256
22,821
20,182
42,922
21,684
17,315
41,914
-105,417
7,575
-2,295
-13,498
-1,879
-148
-789
27,883
Operating Profit
8,723
13,629
11,032
15,338
-2,325
6,857
12,280
-8,733
111,207
-6,882
3,104
14,022
2,306
851
1,255
-27,883
Interest Payable
Interest Receivable
1
2
4
9
13
9
9
8
Pre-Tax Profit
8,723
13,629
11,032
15,338
-2,325
6,857
12,280
-8,733
111,208
-6,880
3,108
14,031
2,320
859
1,264
-27,875
Tax
-2,181
-3,407
-2,096
-2,914
-1,303
-2,333
-22,241
-653
-3,227
-557
-223
-354
Profit After Tax
6,542
10,222
8,936
12,424
-2,325
5,554
9,947
-8,733
88,966
-6,880
2,455
10,804
1,763
636
910
-27,875
Dividends Paid
Retained Profit
6,542
10,222
8,936
12,424
-2,325
5,554
9,947
-8,733
88,966
-6,880
2,455
10,804
1,763
636
910
-27,875
Employee Costs
68,879
65,380
62,064
59,923
55,900
56,044
56,414
54,856
53,177
51,852
53,015
51,132
49,791
50,669
48,165
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
8,723
13,629
11,032
15,338
-2,325
6,857
12,280
-8,733
111,207
-6,753
3,255
14,200
2,515
1,097
1,545
-27,380
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
175,169
175,199
175,234
175,275
175,324
161,381
164,948
168,527
172,120
175,729
175,858
176,009
176,187
176,396
176,642
177,418
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
175,169
175,199
175,234
175,275
175,324
161,381
164,948
168,527
172,120
175,729
175,858
176,009
176,187
176,396
176,642
177,418
Stock & work in progress
Trade Debtors
31,566
31,450
34,522
34,155
36,141
28,589
29,620
36,475
6,919
987
1,234
614
Group Debtors
Misc Debtors
Cash
462
276
1,270
2,522
2,814
654
3,042
misc current assets
total current assets
31,566
31,450
34,522
34,155
36,141
28,589
29,620
36,475
6,919
1,449
1,510
1,270
3,136
2,814
654
3,042
total assets
206,735
206,649
209,756
209,430
211,465
189,970
194,568
205,002
179,039
177,178
177,368
177,279
179,323
179,210
177,296
180,460
Bank overdraft
Bank loan
Trade Creditors
10,176
12,535
23,297
13,987
9,470
9,352
7,820
12,741
22,259
34,232
23,047
20,381
27,033
22,812
16,144
16,074
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
10,176
12,535
23,297
13,987
9,470
9,352
7,820
12,741
22,259
34,232
23,047
20,381
27,033
22,812
16,144
16,074
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
83,213
87,310
89,877
107,797
126,773
103,071
114,755
130,215
86,001
89,132
93,627
98,659
104,855
110,726
116,116
120,260
provisions
total long term liabilities
83,213
87,310
89,877
107,797
126,773
103,071
114,755
130,215
86,001
89,132
93,627
98,659
104,855
110,726
116,116
120,260
total liabilities
93,389
99,845
113,174
121,784
136,243
112,423
122,575
142,956
108,260
123,364
116,674
119,040
131,888
133,538
132,260
136,334
net assets
113,346
106,804
96,582
87,646
75,222
77,547
71,993
62,046
70,779
53,814
60,694
58,239
47,435
45,672
45,036
44,126
total shareholders funds
113,346
106,804
96,582
87,646
75,222
77,547
71,993
62,046
70,779
53,814
60,694
58,239
47,435
45,672
45,036
44,126
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
8,723
13,629
11,032
15,338
-2,325
6,857
12,280
-8,733
111,207
-6,882
3,104
14,022
2,306
851
1,255
-27,883
Depreciation
129
151
178
209
246
290
503
Amortisation
Tax
-2,181
-3,407
-2,096
-2,914
-1,303
-2,333
-22,241
-653
-3,227
-557
-223
-354
Stock
Debtors
116
-3,072
367
-1,986
7,552
-1,031
-6,855
29,556
5,932
-247
1,234
-614
614
Creditors
-2,359
-10,762
9,310
4,517
118
1,532
-4,921
-9,518
-11,973
11,185
2,666
-6,652
4,221
6,668
70
16,074
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
4,067
2,532
17,879
18,927
-9,759
8,117
11,881
-47,807
71,061
4,679
4,034
4,935
5,565
7,542
1,261
-11,306
Investing Activities
capital expenditure
30
35
41
49
-13,943
3,567
3,579
3,593
3,609
486
-177,921
Change in Investments
cash flow from investments
30
35
41
49
-13,943
3,567
3,579
3,593
3,609
486
-177,921
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-4,097
-2,567
-17,920
-18,976
23,702
-11,684
-15,460
44,214
-3,131
-4,495
-5,032
-6,196
-5,871
-5,390
-4,144
120,260
share issue
-72,001
72,001
interest
1
2
4
9
13
9
9
8
cash flow from financing
-4,097
-2,567
-17,920
-18,976
23,702
-11,684
-15,460
44,214
-75,131
-4,493
-5,028
-6,187
-5,858
-5,381
-4,135
192,269
cash and cash equivalents
cash
-462
186
-994
-1,252
-292
2,160
-2,388
3,042
overdraft
change in cash
-462
186
-994
-1,252
-292
2,160
-2,388
3,042
moyak 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 moyak limited. Get real-time insights into moyak limited's credit score, group structure and payment trends.
Perform a competitor analysis for moyak limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in RM17 area or any other competitors across 12 key performance metrics.
moyak limited Ownership
MOYAK LIMITED group structure
Moyak Limited has no subsidiary companies.
Ultimate parent company
MOYAK LIMITED
03090799
MOYAK LIMITED Shareholders
The sole shareholder of Moyak Limited is Michael Olaniyi Kayode & Olayinka Oluremi Kayode.
michael olaniyi kayode & olayinka oluremi kayode
100%
moyak limited directors
Moyak Limited currently has 2 directors.
The longest serving directors include
Olayainka Kayode (Aug 1995) and
Mr Michael Kayode (Sep 2013).
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 4 charges/mortgages relating to moyak limited. Currently there are 2 open charges and 2 have been satisfied in the past.
moyak 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 MOYAK LIMITED. This can take several minutes, an email will notify you when this has completed.
moyak limitedCompanies House Filings - See Documents
