Pomanda estimates the enterprise value of PAK MECCA MEATS LIMITED at £51.9m based on a Turnover of £89m and 0.58x industry multiple (adjusted for size and gross margin).
pak mecca meats limitedEstimated Valuation
£27m
Pomanda estimates the enterprise value of PAK MECCA MEATS LIMITED at £27m based on an EBITDA of £3.5m and a 7.76x industry multiple (adjusted for size and gross margin).
pak mecca meats limitedEstimated Valuation
£25.3m
Pomanda estimates the enterprise value of PAK MECCA MEATS LIMITED at £25.3m based on Net Assets of £11.3m and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pak Mecca Meats LimitedOverview
Pak Mecca Meats Limited is a live company located in birmingham, B5 7EJ with a Companies House number of 03386185. It operates in the wholesale of meat and meat products sector, SIC Code 46320. Founded in June 1997, it's largest shareholder is
m. akram
with a 98% stake. Pak Mecca Meats Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£89m with
high
growth in recent years.
Pomanda's financial health check has awarded Pak Mecca Meats Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
2 Regular
3 Weak
Size
annual sales of £89m, make it larger than the average company (£25.4m)
£89m - Pak Mecca Meats Limited
£25.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (8.7%)
15% - Pak Mecca Meats Limited
8.7% - Industry AVG
Production
with a gross margin of 12.4%, this company has a comparable cost of product (12.5%)
12.4% - Pak Mecca Meats Limited
12.5% - Industry AVG
Profitability
an operating margin of 2.6% make it less profitable than the average company (3.3%)
2.6% - Pak Mecca Meats Limited
3.3% - Industry AVG
Employees
with 47 employees, this is above the industry average (33)
47 - Pak Mecca Meats Limited
33 - Industry AVG
Pay Structure
on an average salary of £9.5k, the company has a lower pay structure (£37.8k)
£9.5k - Pak Mecca Meats Limited
£37.8k - Industry AVG
Efficiency
resulting in sales per employee of £1.9m, this is more efficient (£582.6k)
£1.9m - Pak Mecca Meats Limited
£582.6k - Industry AVG
Debtor Days
it gets paid by customers after 18 days, this is earlier than average (32 days)
18 days - Pak Mecca Meats Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (28 days)
23 days - Pak Mecca Meats Limited
28 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (17 days)
1 days - Pak Mecca Meats Limited
17 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 8 weeks, this is less cash available to meet short term requirements (11 weeks)
8 weeks - Pak Mecca Meats Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.5%, this is a similar level of debt than the average (54.6%)
56.5% - Pak Mecca Meats Limited
54.6% - Industry AVG
PAK MECCA MEATS LIMITED financials
EXPORT
Pak Mecca Meats Limited's latest turnover from August 2023 is £89 million and the company has net assets of £11.3 million. According to their latest financial statements, Pak Mecca Meats Limited has 47 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Sep 2011
Sep 2010
Aug 2009
Turnover
89,033,581
86,423,197
69,979,692
58,464,820
44,125,319
46,426,616
46,556,113
39,413,742
41,463,563
32,851,985
28,728,476
34,109,093
31,987,864
24,747,334
19,123,034
Other Income Or Grants
Cost Of Sales
78,008,773
76,807,818
63,710,149
52,288,624
39,065,473
41,868,873
41,836,577
36,628,407
38,529,819
29,537,713
25,790,071
31,061,921
29,162,744
22,453,716
17,354,601
Gross Profit
11,024,808
9,615,379
6,269,543
6,176,196
5,059,846
4,557,743
4,719,536
2,785,335
2,933,744
3,314,272
2,938,405
3,047,172
2,825,120
2,293,618
1,768,433
Admin Expenses
8,714,312
6,896,864
4,532,321
4,970,967
3,914,380
3,705,105
4,185,460
2,994,567
2,506,493
2,878,853
2,414,067
2,371,476
2,252,993
1,859,281
1,602,158
Operating Profit
2,310,496
2,718,515
1,737,222
1,205,229
1,145,466
852,638
534,076
-209,232
427,251
435,419
524,338
675,696
572,127
434,337
166,275
Interest Payable
378,089
258,940
119,499
92,417
121,782
139,413
96,695
79,803
29,194
52,795
49,643
59,390
62,100
34,848
39,762
Interest Receivable
720
43
1
100
135
11
7
16
19
12
331
749
Pre-Tax Profit
2,013,593
2,699,401
1,622,586
1,109,018
1,010,057
712,510
437,388
376,996
402,503
382,636
475,026
616,306
510,027
541,976
126,513
Tax
-604,625
-408,210
-236,176
-252,215
-197,452
-173,886
-60,666
-79,733
-77,666
-77,443
-103,682
-144,341
-127,260
-101,364
-35,905
Profit After Tax
1,408,968
2,291,191
1,386,410
856,803
812,605
538,624
376,722
297,263
324,837
305,193
371,344
471,965
382,767
440,612
90,608
Dividends Paid
44,000
48,000
48,000
52,000
48,000
44,000
48,000
48,000
53,000
48,000
48,000
162,000
48,000
26,000
48,000
Retained Profit
1,364,968
2,243,191
1,338,410
804,803
764,605
494,624
328,722
249,263
271,837
257,193
323,344
309,965
334,767
414,612
42,608
Employee Costs
444,637
508,187
456,495
528,079
284,612
223,777
431,996
363,155
322,797
299,088
542,857
552,049
557,788
451,194
185,966
Number Of Employees
47
49
48
48
76
76
84
84
59
64
54
57
63
62
46
EBITDA*
3,481,465
3,607,737
2,439,798
1,906,507
1,845,119
1,300,131
919,968
63,232
556,189
535,412
589,449
729,414
627,588
486,133
230,139
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Sep 2011
Sep 2010
Aug 2009
Tangible Assets
14,303,455
13,851,732
13,600,042
8,037,850
7,662,026
6,099,858
5,989,388
6,112,283
4,623,639
4,024,321
3,487,851
3,353,039
3,320,053
3,125,238
2,222,261
Intangible Assets
93,396
117,149
65,117
190,036
339,669
491,688
646,513
657,884
Investments & Other
499,476
499,476
499,476
499,476
499,476
1,696,907
1,896,145
1,896,145
1,684,047
1,684,047
1,684,047
1,466,592
1,407,868
1,196,797
731,327
Debtors (Due After 1 year)
Total Fixed Assets
14,896,327
14,468,357
14,164,635
8,727,362
8,501,171
8,288,453
8,532,046
8,666,312
6,307,686
5,708,368
5,171,898
4,819,631
4,727,921
4,322,035
2,953,588
Stock & work in progress
237,506
214,124
203,456
155,654
114,329
130,078
399,501
466,329
472,585
189,533
111,295
146,132
154,172
161,040
199,668
Trade Debtors
4,583,001
4,969,078
4,480,813
2,923,210
3,359,412
3,409,908
4,089,201
4,132,894
2,051,102
1,059,316
1,120,433
1,639,904
1,524,248
1,238,932
1,269,088
Group Debtors
536,303
274,653
Misc Debtors
4,909,186
2,954,909
1,913,966
770,728
1,003,327
807,693
649,841
696,483
530,078
352,036
252,976
263,487
231,303
302,376
94,299
Cash
1,301,853
651,212
211,749
1,719,177
385,488
263,714
78,399
146,443
42,940
84,234
50,403
5,114
11,381
3,151
1,304
misc current assets
176,186
total current assets
11,031,546
8,789,323
6,809,984
5,744,955
4,862,556
4,611,393
5,216,942
5,442,149
3,633,008
1,959,772
1,535,107
2,054,637
1,921,104
1,705,499
1,564,359
total assets
25,927,873
23,257,680
20,974,619
14,472,317
13,363,727
12,899,846
13,748,988
14,108,461
9,940,694
7,668,140
6,707,005
6,874,268
6,649,025
6,027,534
4,517,947
Bank overdraft
11,201
197,302
161,746
596,454
292,013
436,325
1,401,569
1,473,701
816,018
375,612
465,626
303,892
104,284
486,625
Bank loan
389,503
465,714
721,844
140,542
612,550
1,020,746
148,933
206,084
113,722
754,711
236,648
244,875
236,299
227,942
Trade Creditors
4,995,364
3,952,356
4,091,064
3,045,525
2,452,861
2,351,975
3,583,066
3,737,736
2,094,442
1,362,867
1,105,649
1,315,999
1,568,279
1,275,620
964,043
Group/Directors Accounts
5,776
5,776
5,776
115,776
115,776
115,776
115,776
76,475
833
111,956
110,561
248,178
103,539
253,982
323,782
other short term finances
hp & lease commitments
152,918
152,918
146,420
88,650
66,087
16,545
25,584
41,066
15,481
12,167
27,072
other current liabilities
2,021,911
1,416,015
1,061,138
1,072,306
1,125,165
1,242,193
1,267,602
1,700,723
737,044
736,166
649,405
679,676
577,380
385,406
348,097
total current liabilities
7,576,673
6,190,081
6,187,988
5,059,253
4,664,452
5,183,560
6,542,530
7,235,785
3,777,540
2,965,700
2,477,875
2,954,354
2,789,389
2,259,401
2,149,619
loans
5,887,200
6,075,618
6,096,547
2,329,683
2,475,875
2,606,545
2,723,404
2,700,949
2,825,275
1,711,064
1,525,731
1,561,400
1,804,569
2,039,208
1,060,273
hp & lease commitments
53,578
189,763
312,666
185,836
201,065
13,446
17,228
60,450
19,796
9,428
Accruals and Deferred Income
other liabilities
provisions
1,127,466
884,230
702,621
561,158
490,751
329,316
193,471
167,644
126,913
72,043
41,259
19,718
26,236
34,861
19,175
total long term liabilities
7,068,244
7,149,611
7,111,834
3,076,677
3,167,691
2,949,307
2,934,103
2,929,043
2,971,984
1,783,107
1,566,990
1,581,118
1,830,805
2,074,069
1,088,876
total liabilities
14,644,917
13,339,692
13,299,822
8,135,930
7,832,143
8,132,867
9,476,633
10,164,828
6,749,524
4,748,807
4,044,865
4,535,472
4,620,194
4,333,470
3,238,495
net assets
11,282,956
9,917,988
7,674,797
6,336,387
5,531,584
4,766,979
4,272,355
3,943,633
3,191,170
2,919,333
2,662,140
2,338,796
2,028,831
1,694,064
1,279,452
total shareholders funds
11,282,956
9,917,988
7,674,797
6,336,387
5,531,584
4,766,979
4,272,355
3,943,633
3,191,170
2,919,333
2,662,140
2,338,796
2,028,831
1,694,064
1,279,452
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Sep 2011
Sep 2010
Aug 2009
Operating Activities
Operating Profit
2,310,496
2,718,515
1,737,222
1,205,229
1,145,466
852,638
534,076
-209,232
427,251
435,419
524,338
675,696
572,127
434,337
166,275
Depreciation
1,147,216
864,003
589,148
565,164
563,539
311,379
249,778
249,778
128,938
99,993
65,111
53,718
55,461
51,796
63,864
Amortisation
23,753
25,219
113,428
136,114
136,114
136,114
136,114
22,686
Tax
-604,625
-408,210
-236,176
-252,215
-197,452
-173,886
-60,666
-79,733
-77,666
-77,443
-103,682
-144,341
-127,260
-101,364
-35,905
Stock
23,382
10,668
47,802
41,325
-15,749
-269,423
-66,828
-6,256
283,052
78,238
-34,837
-8,040
-6,868
-38,628
199,668
Debtors
1,568,200
1,529,208
2,700,841
-668,801
145,138
-521,441
-90,335
1,711,894
1,431,478
312,596
-529,982
147,840
214,243
177,921
1,363,387
Creditors
1,043,008
-138,708
1,045,539
592,664
100,886
-1,231,091
-154,670
1,643,294
731,575
257,218
-210,350
-252,280
292,659
311,577
964,043
Accruals and Deferred Income
605,896
354,877
-11,168
-52,859
-117,028
-25,409
-433,121
963,679
878
86,761
-30,271
102,296
191,974
37,309
348,097
Deferred Taxes & Provisions
243,236
181,609
141,463
70,407
161,435
135,845
25,827
40,731
54,870
30,784
21,541
-6,518
-8,625
15,686
19,175
Cash flow from operations
3,177,398
2,057,429
630,813
2,891,980
1,663,571
796,454
454,501
925,565
-448,684
441,898
831,506
288,771
768,961
610,048
-37,506
Investing Activities
capital expenditure
-231,630
-370,706
-1,240,406
-723,829
-636,463
-417,378
-145,428
-461,347
-1,278,505
-1,082,950
Change in Investments
-1,197,431
-199,238
212,098
217,455
58,724
211,071
465,470
731,327
cash flow from investments
1,197,431
-32,392
-370,706
-1,452,504
-723,829
-636,463
-634,833
-204,152
-672,418
-1,743,975
-1,814,277
Financing Activities
Bank loans
-76,211
-256,130
581,302
-472,008
-408,196
871,813
-57,151
92,362
-640,989
518,063
-8,227
8,576
8,357
227,942
Group/Directors Accounts
-110,000
39,301
75,642
-111,123
1,395
-137,617
144,639
-150,443
-69,800
323,782
Other Short Term Loans
Long term loans
-188,418
-20,929
3,766,864
-146,192
-130,670
-116,859
22,455
-124,326
1,114,211
185,333
-35,669
-243,169
-234,639
978,935
1,060,273
Hire Purchase and Lease Commitments
-136,185
-116,405
184,600
7,334
237,161
-12,821
-58,704
66,239
35,277
-12,167
-24,333
36,500
other long term liabilities
share issue
503,200
1,236,844
interest
-377,369
-258,897
-119,498
-92,317
-121,647
-139,402
-96,688
-79,787
-29,175
-52,783
-49,312
-59,390
-62,100
-34,099
-39,762
cash flow from financing
-778,183
-652,361
4,303,268
-703,183
-423,352
602,731
-150,787
533,330
368,201
652,008
-230,825
-149,344
-450,992
1,078,645
2,617,637
cash and cash equivalents
cash
650,641
439,463
-1,507,428
1,333,689
121,774
185,315
-68,044
103,503
-41,294
33,831
45,289
-6,267
8,230
1,847
1,304
overdraft
-186,101
35,556
-434,708
304,441
-144,312
-965,244
-72,132
657,683
816,018
-375,612
-90,014
161,734
199,608
-382,341
486,625
change in cash
836,742
403,907
-1,072,720
1,029,248
266,086
1,150,559
4,088
-554,180
-857,312
409,443
135,303
-168,001
-191,378
384,188
-485,321
pak mecca meats 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 pak mecca meats limited. Get real-time insights into pak mecca meats limited's credit score, group structure and payment trends.
Perform a competitor analysis for pak mecca meats limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in B 5 area or any other competitors across 12 key performance metrics.
The largest shareholders in Pak Mecca Meats Limited include M. Akram and Amer Choudhery.
m. akram
98%
amer choudhery
1%
adil islam choudhery
1%
pak mecca meats limited directors
Pak Mecca Meats Limited currently has 3 directors.
The longest serving directors include
Mr Mohammed Akram (Jun 1997) and
Mr Amer Choudhery (Apr 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 13 charges/mortgages relating to pak mecca meats limited. Currently there are 12 open charges and 1 have been satisfied in the past.
pak mecca meats 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 PAK MECCA MEATS LIMITED. This can take several minutes, an email will notify you when this has completed.
pak mecca meats limitedCompanies House Filings - See Documents
