musart limited
musart limited Company Information
Company Number
03173732
Next Accounts
411 days late
Shareholders
hannah andry
connor andry
View AllGroup Structure
View All
Industry
Support activities to performing arts
Registered Address
pearl assurance house, 319 ballards lane, london, N12 8LY
Website
musartboutique.commusart limited Estimated Valuation
Pomanda estimates the enterprise value of MUSART LIMITED at £0 based on a Turnover of £0 and 0.63x industry multiple (adjusted for size and gross margin).
musart limited Estimated Valuation
Pomanda estimates the enterprise value of MUSART LIMITED at £0 based on an EBITDA of £-15.3k and a 8.14x industry multiple (adjusted for size and gross margin).
musart limited Estimated Valuation
Pomanda estimates the enterprise value of MUSART LIMITED at £875.4k based on Net Assets of £926.4k and 0.95x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Musart Limited Overview
Musart Limited is a live company located in london, N12 8LY with a Companies House number of 03173732. It operates in the support activities to performing arts sector, SIC Code 90020. Founded in March 1996, it's largest shareholder is hannah andry with a 25% stake. Musart Limited is a mature, unknown sized company, Pomanda has estimated its turnover at £0 with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Musart Limited Health Check
Pomanda's financial health check has awarded Musart Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 1 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Musart Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
- Musart Limited
- - Industry AVG
Pay Structure
on an average salary of £27.3k, the company has an equivalent pay structure (£27.3k)
- Musart Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Musart Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Musart Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1823 weeks, this is more cash available to meet short term requirements (104 weeks)
- - Musart Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.3%, this is a lower level of debt than the average (32.1%)
- - Musart Limited
- - Industry AVG
MUSART LIMITED financials
Musart Limited's latest turnover from April 2022 is 0 and the company has net assets of £926.4 thousand. According to their latest financial statements, we estimate that Musart Limited has 1 employee and maintains cash reserves of £105.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||
| Other Income Or Grants | |||||||||||||
| Cost Of Sales | |||||||||||||
| Gross Profit | |||||||||||||
| Admin Expenses | |||||||||||||
| Operating Profit | -15,268 | -5,049 | -5,219 | -6,491 | -5,872 | -12,719 | -7,727 | -3,660 | -3,809 | -1,815 | -3,263 | -4,744 | -4,962 |
| Interest Payable | |||||||||||||
| Interest Receivable | 41,438 | 47,153 | 55,153 | 55,438 | 59,726 | 72,387 | 58,157 | 59,940 | 60,839 | 58,151 | 52,457 | 47,629 | 54,971 |
| Pre-Tax Profit | 26,170 | 42,104 | 49,934 | 64,064 | 107,347 | 136,730 | 50,430 | 18,082 | 57,030 | 77,589 | 49,194 | 162,548 | 135,009 |
| Tax | -45 | -2,896 | -11,105 | -16,025 | -500 | 12,745 | -2,850 | -8,000 | -5,000 | ||||
| Profit After Tax | 26,170 | 42,104 | 49,889 | 61,168 | 96,242 | 120,705 | 49,930 | 30,827 | 54,180 | 69,589 | 49,194 | 162,548 | 130,009 |
| Dividends Paid | 50,000 | 100,000 | 27,500 | ||||||||||
| Retained Profit | 26,170 | 42,104 | 49,889 | 61,168 | 46,242 | 20,705 | 49,930 | 30,827 | 54,180 | 42,089 | 49,194 | 162,548 | 130,009 |
| Employee Costs | |||||||||||||
| Number Of Employees | |||||||||||||
| EBITDA* | -15,268 | -5,049 | -5,219 | -6,491 | -5,872 | -12,719 | -7,727 | -3,660 | -3,809 | -1,815 | -3,263 | -4,744 | -4,962 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||
| Intangible Assets | |||||||||||||
| Investments & Other | 791,959 | 789,048 | 789,100 | 790,693 | 784,999 | 776,412 | 1,111,200 | 1,070,768 | 1,068,465 | 989,064 | 955,860 | 906,760 | 762,259 |
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | 791,959 | 789,048 | 789,100 | 790,693 | 784,999 | 776,412 | 1,111,200 | 1,070,768 | 1,068,465 | 989,064 | 955,860 | 906,760 | 762,259 |
| Stock & work in progress | |||||||||||||
| Trade Debtors | |||||||||||||
| Group Debtors | |||||||||||||
| Misc Debtors | 32,000 | 32,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| Cash | 105,419 | 79,199 | 67,043 | 18,412 | 21,434 | 38,629 | 1,644 | 26,646 | 14,368 | 13,573 | 21,778 | 30,184 | 15,637 |
| misc current assets | |||||||||||||
| total current assets | 137,419 | 111,199 | 69,043 | 20,412 | 23,434 | 40,629 | 3,644 | 28,646 | 16,368 | 15,573 | 23,778 | 32,184 | 17,637 |
| total assets | 929,378 | 900,247 | 858,143 | 811,105 | 808,433 | 817,041 | 1,114,844 | 1,099,414 | 1,084,833 | 1,004,637 | 979,638 | 938,944 | 779,896 |
| Bank overdraft | |||||||||||||
| Bank loan | |||||||||||||
| Trade Creditors | |||||||||||||
| Group/Directors Accounts | 434,250 | 469,250 | 469,250 | 459,340 | 476,430 | 484,930 | 482,430 | ||||||
| other short term finances | |||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | 3,006 | 45 | 45 | 2,896 | 61,392 | 116,242 | 500 | 16,146 | 6,000 | ||||
| total current liabilities | 3,006 | 45 | 45 | 2,896 | 61,392 | 116,242 | 434,750 | 469,250 | 485,396 | 459,340 | 476,430 | 484,930 | 488,430 |
| loans | |||||||||||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | |||||||||||||
| other liabilities | |||||||||||||
| provisions | |||||||||||||
| total long term liabilities | |||||||||||||
| total liabilities | 3,006 | 45 | 45 | 2,896 | 61,392 | 116,242 | 434,750 | 469,250 | 485,396 | 459,340 | 476,430 | 484,930 | 488,430 |
| net assets | 926,372 | 900,202 | 858,098 | 808,209 | 747,041 | 700,799 | 680,094 | 630,164 | 599,437 | 545,297 | 503,208 | 454,014 | 291,466 |
| total shareholders funds | 926,372 | 900,202 | 858,098 | 808,209 | 747,041 | 700,799 | 680,094 | 630,164 | 599,437 | 545,297 | 503,208 | 454,014 | 291,466 |
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | -15,268 | -5,049 | -5,219 | -6,491 | -5,872 | -12,719 | -7,727 | -3,660 | -3,809 | -1,815 | -3,263 | -4,744 | -4,962 |
| Depreciation | |||||||||||||
| Amortisation | |||||||||||||
| Tax | -45 | -2,896 | -11,105 | -16,025 | -500 | 12,745 | -2,850 | -8,000 | -5,000 | ||||
| Stock | |||||||||||||
| Debtors | 30,000 | 2,000 | |||||||||||
| Creditors | |||||||||||||
| Accruals and Deferred Income | 2,961 | -2,851 | -58,496 | -54,850 | 115,742 | 500 | -16,146 | 16,146 | -6,000 | 6,000 | |||
| Deferred Taxes & Provisions | |||||||||||||
| Cash flow from operations | -12,307 | -35,049 | -8,115 | -67,883 | -71,827 | 86,998 | -7,727 | -7,061 | 9,487 | -9,815 | -3,263 | -10,744 | -5,962 |
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 2,911 | -52 | -1,593 | 5,694 | 8,587 | -334,788 | 40,432 | 2,303 | 79,401 | 33,204 | 49,100 | 144,501 | 762,259 |
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | |||||||||||||
| Group/Directors Accounts | -434,250 | -35,000 | 9,910 | -17,090 | -8,500 | 2,500 | 482,430 | ||||||
| Other Short Term Loans | |||||||||||||
| Long term loans | |||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||
| other long term liabilities | |||||||||||||
| share issue | |||||||||||||
| interest | 41,438 | 47,153 | 55,153 | 55,438 | 59,726 | 72,387 | 52,457 | 47,629 | 54,971 | ||||
| cash flow from financing | 41,438 | 47,153 | 55,153 | 55,438 | 59,726 | -361,863 | 43,957 | 50,129 | 698,858 | ||||
| cash and cash equivalents | |||||||||||||
| cash | 26,220 | 12,156 | 48,631 | -3,022 | -17,195 | 36,985 | -25,002 | 12,278 | 795 | -8,205 | -8,406 | 14,547 | 15,637 |
| overdraft | |||||||||||||
| change in cash | 26,220 | 12,156 | 48,631 | -3,022 | -17,195 | 36,985 | -25,002 | 12,278 | 795 | -8,205 | -8,406 | 14,547 | 15,637 |
musart limited Credit Report and Business Information
Musart Limited Competitor Analysis
Perform a competitor analysis for musart limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other mature companies, companies in N12 area or any other competitors across 12 key performance metrics.
musart limited Ownership
MUSART LIMITED group structure
Musart Limited has no subsidiary companies.
Ultimate parent company
MUSART LIMITED
03173732
musart limited directors
Musart Limited currently has 4 directors. The longest serving directors include Mrs Christine Andry (Apr 1996) and Mrs Jennifer Peddie (Apr 1996).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Christine Andry | England | 86 years | Apr 1996 | - | Director |
| Mrs Jennifer Peddie | United Kingdom | 56 years | Apr 1996 | - | Director |
| Dr Christopher Andry | United States | 63 years | Apr 1996 | - | Director |
| Mr John Sykes | 61 years | Jan 2017 | - | Director |
P&L
April 2022turnover
0
0%
operating profit
-15.3k
+202%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2022net assets
926.4k
+0.03%
total assets
929.4k
+0.03%
cash
105.4k
+0.33%
net assets
Total assets minus all liabilities
musart limited company details
company number
03173732
Type
Private limited with Share Capital
industry
90020 - Support activities to performing arts
incorporation date
March 1996
age
29
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2022
previous names
mutanderis (251) limited (April 1996)
accountant
-
auditor
-
address
pearl assurance house, 319 ballards lane, london, N12 8LY
Bank
-
Legal Advisor
-
musart 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 musart limited.
musart 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 MUSART LIMITED. This can take several minutes, an email will notify you when this has completed.
musart limited Companies House Filings - See Documents
| date | description | view/download |
|---|
