Multi Installations Ltd

POWER SEARCH PRICING

SOLUTIONS

multi installations ltd Company Information

Live

MatureMidHealthy

Company Number

03359115

Website

www.multi1.co.uk

Registered Address

alpha house 296 kenton road, harrow, HA3 8DD

Industry

Other building completion and finishing

Joinery installation

Telephone

02087311212

Next Accounts Due

December 2024

Group Structure

View All

Directors

Rillio Pindoria9 Years

Vishal Kansara3 Years

View All

Shareholders

loftus road holdings corporation 100%

multi installations ltd Estimated Valuation

£3m

Pomanda estimates the enterprise value of MULTI INSTALLATIONS LTD at £3m based on a Turnover of £8.6m and 0.34x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Multi Installations Ltd is a live company located in harrow, HA3 8DD with a Companies House number of 03359115. It operates in the joinery installation sector, SIC Code 43320. Founded in April 1997, it's largest shareholder is loftus road holdings corporation with a 100% stake. Multi Installations Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £8.6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Multi Installations Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

6 Strong

2 Regular

3 Weak

Size

annual sales of £8.6m, make it larger than the average company (£260.8k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (6.1%)

EXPORT

Multi Installations Ltd's latest turnover from March 2023 is estimated at £8.6 million and the company has net assets of £208.5 thousand. According to their latest financial statements, Multi Installations Ltd has 51 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	8,643,882	8,032,600	7,397,431	6,512,023	5,649,930	5,830,633	5,724,220	5,195,285	6,894,153	5,984,915	9,217,165	8,211,825	7,179,414	11,467,283
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	6,447,040	6,006,847	5,356,783	4,688,082	3,920,316	3,925,155	3,892,958	3,449,383	4,494,434	3,831,986	6,026,121	5,438,878	4,751,325	7,572,240
Gross Profit	2,196,843	2,025,753	2,040,649	1,823,940	1,729,614	1,905,479	1,831,262	1,745,902	2,399,719	2,152,929	3,191,043	2,772,947	2,428,089	3,895,042
Admin Expenses	2,426,211	1,829,791	2,106,130	1,718,147	1,735,600	1,890,653	1,798,874	1,634,547	2,259,611	2,225,872	3,227,220	2,953,465	2,241,982	3,523,229
Operating Profit	-229,368	195,962	-65,481	105,793	-5,986	14,826	32,388	111,355	140,108	-72,943	-36,177	-180,518	186,107	371,813
Interest Payable	31,143	20,340	14,232	6,625	6,157	5,341	5,355	3,643	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Profit	-260,511	175,622	-79,713	99,168	-12,143	9,485	27,033	107,711	140,108	-72,943	-36,177	-180,518	186,107	371,813
Tax	0	-33,368	0	-18,842	0	-1,802	-5,406	-21,542	-29,423	0	0	0	-52,110	-104,107
Profit After Tax	-260,511	142,254	-79,713	80,326	-12,143	7,683	21,626	86,169	110,685	-72,943	-36,177	-180,518	133,997	267,705
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-260,511	142,254	-79,713	80,326	-12,143	7,683	21,626	86,169	110,685	-72,943	-36,177	-180,518	133,997	267,705
Employee Costs	1,585,830	1,382,802	1,042,552	649,622	504,629	454,446	339,462	987,966	1,127,689	1,102,292	1,631,595	1,532,849	1,411,776	2,032,927
Number Of Employees	51	49	39	20	17	14	10	26	31	31	47	48	45	70
EBITDA*	-55,500	389,249	66,320	175,938	72,387	56,269	75,174	130,603	160,915	-52,251	-13,266	-159,942	212,353	403,246

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	882,545	872,945	668,503	343,892	371,030	180,944	187,245	101,301	104,440	108,001	120,486	117,509	141,973	170,379
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	882,545	872,945	668,503	343,892	371,030	180,944	187,245	101,301	104,440	108,001	120,486	117,509	141,973	170,379
Stock & work in progress	860,805	661,297	784,806	384,368	600,962	714,510	667,144	596,729	746,512	694,920	696,013	259,026	381,199	472,091
Trade Debtors	840,493	1,224,131	708,439	887,744	539,571	603,870	617,737	465,830	555,763	384,861	711,080	924,313	785,283	1,253,612
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	477,848	234,761	265,771	188,847	178,322	190,323	213,181	256,335	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	0	0	0	0	1
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,179,146	2,120,189	1,759,016	1,460,959	1,318,855	1,508,703	1,498,062	1,318,894	1,302,275	1,079,781	1,407,093	1,183,339	1,166,482	1,725,704
total assets	3,061,691	2,993,134	2,427,519	1,804,851	1,689,885	1,689,647	1,685,307	1,420,195	1,406,715	1,187,782	1,527,579	1,300,848	1,308,455	1,896,083
Bank overdraft	198,439	102,569	126,753	139,858	77,349	105,070	59,255	112,107	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,563,056	1,213,819	1,391,695	971,763	976,397	922,946	925,390	763,357	1,169,900	1,061,903	1,328,757	1,056,897	883,986	1,605,714
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	484,486	442,462	260,952	227,194	246,550	291,774	335,952	220,770	0	0	0	0	0	0
total current liabilities	2,245,981	1,758,850	1,779,400	1,338,815	1,300,296	1,319,790	1,320,597	1,096,234	1,169,900	1,061,903	1,328,757	1,056,897	883,986	1,605,714
loans	133,333	173,333	200,000	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	315,200	430,677	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	158,637	161,223	121,322	59,526	63,405	31,530	34,066	14,943	13,966	13,715	13,715	22,667	22,667	22,564
total long term liabilities	607,170	765,233	321,322	59,526	63,405	31,530	34,066	14,943	13,966	13,715	13,715	22,667	22,667	22,564
total liabilities	2,853,151	2,524,083	2,100,722	1,398,341	1,363,701	1,351,320	1,354,663	1,111,177	1,183,866	1,075,618	1,342,472	1,079,564	906,653	1,628,278
net assets	208,540	469,051	326,797	406,510	326,184	338,327	330,644	309,018	222,849	112,164	185,107	221,284	401,802	267,805
total shareholders funds	208,540	469,051	326,797	406,510	326,184	338,327	330,644	309,018	222,849	112,164	185,107	221,284	401,802	267,805

	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	-229,368	195,962	-65,481	105,793	-5,986	14,826	32,388	111,355	140,108	-72,943	-36,177	-180,518	186,107	371,813
Depreciation	173,868	193,287	131,801	70,145	78,373	41,443	42,786	19,248	20,807	20,692	22,911	20,576	26,246	31,433
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-33,368	0	-18,842	0	-1,802	-5,406	-21,542	-29,423	0	0	0	-52,110	-104,107
Stock	199,508	-123,509	400,438	-216,594	-113,548	47,366	70,415	-149,783	51,592	-1,093	436,987	-122,173	-90,892	472,091
Debtors	-140,551	484,682	-102,381	358,698	-76,300	-36,725	108,753	166,402	170,902	-326,219	-213,233	139,030	-468,329	1,253,612
Creditors	349,237	-177,876	419,932	-4,634	53,451	-2,444	162,033	-406,543	107,997	-266,854	271,860	172,911	-721,728	1,605,714
Accruals and Deferred Income	42,024	181,510	33,758	-19,356	-45,224	-44,178	115,182	220,770	0	0	0	0	0	0
Deferred Taxes & Provisions	-2,586	39,901	61,796	-3,879	31,875	-2,536	19,123	977	251	0	-8,952	0	103	22,564
Cash flow from operations	274,218	38,243	283,749	-12,877	302,337	-5,332	186,938	-92,354	17,246	8,207	25,888	-3,888	-2,161	201,714
Investing Activities
capital expenditure	-183,468	-397,729	-456,412	-43,007	-268,459	-35,142	-128,730	-16,109	-17,246	-8,207	-25,888	3,888	2,160	-201,812
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-183,468	-397,729	-456,412	-43,007	-268,459	-35,142	-128,730	-16,109	-17,246	-8,207	-25,888	3,888	2,160	-201,812
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-40,000	-26,667	200,000	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-115,477	430,677	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	-31,143	-20,340	-14,232	-6,625	-6,157	-5,341	-5,355	-3,643	0	0	0	0	0	0
cash flow from financing	-186,620	383,670	185,768	-6,625	-6,157	-5,341	-5,355	-3,643	0	0	0	0	0	100
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0	0	-1	1
overdraft	95,870	-24,184	-13,105	62,509	-27,721	45,815	-52,852	112,107	0	0	0	0	0	0
change in cash	-95,870	24,184	13,105	-62,509	27,721	-45,815	52,852	-112,107	0	0	0	0	-1	1

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for multi installations ltd. Get real-time insights into multi installations ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for multi installations ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

MULTI INSTALLATIONS LTD group structure

Multi Installations Ltd has no subsidiary companies.

Ultimate parent company

MULTI INSTALLATIONS LTD

03359115

MULTI INSTALLATIONS LTD Shareholders

loftus road holdings corporation

100%

Multi Installations Ltd currently has 4 directors. The longest serving directors include Mr Rillio Pindoria (Feb 2015) and Mr Vishal Kansara (Apr 2021).

officer	country	age	start	end	role
Mr Rillio Pindoria	England	42 years	Feb 2015	-	Director
Mr Vishal Kansara	England	47 years	Apr 2021	-	Director
Mr David Washington	England	51 years	Apr 2021	-	Director
Ms Krista Chuscavage	England	43 years	Jun 2023	-	Director

P&L

March 2023

turnover

8.6m

+8%

operating profit

-229.4k

gross margin

25.5%

+0.78%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

208.5k

-0.56%

total assets

3.1m

+0.02%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

john worth shopfitters limited

lewis contracting ltd.

adrol limited

3.5

realhurry limited

4.5

j p gatrell limited

company number

03359115

Type

Private limited with Share Capital

industry

43390 - Other building completion and finishing

43320 - Joinery installation

incorporation date

April 1997

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

alpha house 296 kenton road, harrow, HA3 8DD

last accounts submitted

March 2023

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 1 charges/mortgages relating to multi installations ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

multi installations ltd Company Information

multi installations ltd Estimated Valuation

multi installations ltd Estimated Valuation

multi installations ltd Estimated Valuation

Multi Installations Ltd Overview

Multi Installations Ltd Health Check

MULTI INSTALLATIONS LTD financials

multi installations ltd Credit Report and Business Information

Multi Installations Ltd Competitor Analysis

multi installations ltd Ownership

multi installations ltd directors

multi installations ltd company details

multi installations ltd Charges & Mortgages

multi installations ltd Companies House Filings - See Documents