Pomanda estimates the enterprise value of M.P.K. LAND LIMITED at £284.1k based on a Turnover of £72.8k and 3.9x industry multiple (adjusted for size and gross margin).
m.p.k. land limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of M.P.K. LAND LIMITED at £0 based on an EBITDA of £0 and a 7.63x industry multiple (adjusted for size and gross margin).
m.p.k. land limitedEstimated Valuation
£217.1k
Pomanda estimates the enterprise value of M.P.K. LAND LIMITED at £217.1k based on Net Assets of £124.4k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M.p.k. Land LimitedOverview
M.p.k. Land Limited is a live company located in leicester, LE4 7SL with a Companies House number of 04144441. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in January 2001, it's largest shareholder is
mpk garages limited
with a 100% stake. M.p.k. Land Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£72.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded M.P.K. Land Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £72.8k, make it smaller than the average company (£1.1m)
£72.8k - M.p.k. Land Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (3.6%)
-13% - M.p.k. Land Limited
3.6% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (71%)
100% - M.p.k. Land Limited
71% - Industry AVG
Profitability
an operating margin of -56.8% make it less profitable than the average company (21.6%)
-56.8% - M.p.k. Land Limited
21.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - M.p.k. Land Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
£33.1k - M.p.k. Land Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £72.8k, this is less efficient (£202.7k)
£72.8k - M.p.k. Land Limited
£202.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - M.p.k. Land Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - M.p.k. Land Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - M.p.k. Land Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (10 weeks)
3 weeks - M.p.k. Land Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.4%, this is a lower level of debt than the average (71.6%)
9.4% - M.p.k. Land Limited
71.6% - Industry AVG
M.P.K. LAND LIMITED financials
EXPORT
M.P.K. Land Limited's latest turnover from December 2023 is £72.8 thousand and the company has net assets of £124.4 thousand. According to their latest financial statements, we estimate that M.P.K. Land Limited has 1 employee and maintains cash reserves of £856 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
72,779
105,885
113,425
109,399
108,122
55,404
37,321
29,910
104,763
1,875,674
2,241,065
2,083,229
2,166,809
2,213,072
2,328,458
Other Income Or Grants
Cost Of Sales
17,516
10,413
7,995
31,963
658,429
777,466
711,014
725,774
752,531
887,203
Gross Profit
72,779
105,885
113,425
109,399
108,122
37,888
26,908
21,915
72,799
1,217,245
1,463,600
1,372,215
1,441,035
1,460,541
1,441,254
Admin Expenses
114,116
195,432
173,313
176,031
108,215
138,112
25,241
203,247
71,188
1,213,944
1,465,181
1,373,664
1,442,169
1,461,758
1,184,135
Operating Profit
-41,337
-89,547
-59,888
-66,632
-93
-100,224
1,667
-181,332
1,611
3,301
-1,581
-1,449
-1,134
-1,217
257,119
Interest Payable
Interest Receivable
53
38
27
33
12
10
9
4
5
2
Pre-Tax Profit
-41,337
-89,547
-59,888
-66,632
-93
-100,171
1,705
-181,305
1,644
3,313
-1,571
-1,440
-1,130
-1,212
257,121
Tax
-376
54,948
-22,806
-11,690
15
-324
-329
-696
-71,994
Profit After Tax
-41,713
-34,599
-82,694
-78,322
-78
-100,171
1,381
-181,305
1,315
2,617
-1,571
-1,440
-1,130
-1,212
185,127
Dividends Paid
Retained Profit
-41,713
-34,599
-82,694
-78,322
-78
-100,171
1,381
-181,305
1,315
2,617
-1,571
-1,440
-1,130
-1,212
185,127
Employee Costs
33,123
31,427
30,188
28,430
29,194
28,009
26,448
25,824
26,589
312,000
346,500
336,000
358,566
349,667
381,198
Number Of Employees
1
1
1
1
1
1
1
1
1
12
14
14
15
15
15
EBITDA*
586
-1,228
-93
-100,224
1,667
-181,332
1,611
3,301
-1,581
-1,449
-1,134
-1,217
257,119
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
120,750
134,200
262,533
317,266
600,000
600,000
Intangible Assets
Investments & Other
736
2
2
2
2
2
2
2
2
2
2
2
2
Debtors (Due After 1 year)
Total Fixed Assets
121,486
134,200
262,533
317,268
600,002
600,002
2
2
2
2
2
2
2
2
2
Stock & work in progress
Trade Debtors
17,699
16,316
11,212
190,553
241,348
233,972
240,301
240,187
243,784
Group Debtors
2,269
12,827
2,269
2,269
2,269
18,482
14,216
4,500
179,380
Misc Debtors
12,589
12,623
17,024
15,592
15,569
20,605
12,828
12,828
Cash
856
595
9,121
12,962
12,230
1,524
2,579
12,550
8,959
4,295
536
3,454
156
1,528
659
misc current assets
total current assets
15,714
26,045
46,113
47,139
30,068
40,611
29,623
29,878
199,551
194,848
241,884
237,426
240,457
241,715
244,443
total assets
137,200
160,245
308,646
364,407
630,070
640,613
29,625
29,880
199,553
194,850
241,886
237,428
240,459
241,717
244,445
Bank overdraft
Bank loan
Trade Creditors
10,558
26,012
27,880
15,946
12,836
12,836
1,728
12,458
62,111
56,082
57,673
57,801
59,317
Group/Directors Accounts
1,800
10,800
other short term finances
hp & lease commitments
other current liabilities
12,849
12,623
17,237
15,183
15,764
21,068
13,006
14,642
14,118
total current liabilities
12,849
23,181
43,249
44,863
26,564
37,014
25,842
27,478
15,846
12,458
62,111
56,082
57,673
57,801
59,317
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
31,347
95,647
71,750
101,353
101,368
total long term liabilities
31,347
95,647
71,750
101,353
101,368
total liabilities
12,849
54,528
138,896
116,613
127,917
138,382
25,842
27,478
15,846
12,458
62,111
56,082
57,673
57,801
59,317
net assets
124,351
105,717
169,750
247,794
502,153
502,231
3,783
2,402
183,707
182,392
179,775
181,346
182,786
183,916
185,128
total shareholders funds
124,351
105,717
169,750
247,794
502,153
502,231
3,783
2,402
183,707
182,392
179,775
181,346
182,786
183,916
185,128
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
-41,337
-89,547
-59,888
-66,632
-93
-100,224
1,667
-181,332
1,611
3,301
-1,581
-1,449
-1,134
-1,217
257,119
Depreciation
41,337
89,547
60,474
65,404
Amortisation
Tax
-376
54,948
-22,806
-11,690
15
-324
-329
-696
-71,994
Stock
Debtors
-10,592
-11,542
2,815
16,339
-21,249
21,759
9,716
-173,264
39
-50,795
7,376
-6,329
114
-3,597
243,784
Creditors
-10,558
-15,454
-1,868
27,880
-15,946
3,110
11,108
-10,730
-49,653
6,029
-1,591
-128
-1,516
59,317
Accruals and Deferred Income
226
-4,614
2,054
-581
-5,304
6,426
-1,636
524
14,118
Deferred Taxes & Provisions
-31,347
-64,300
23,897
-29,603
-15
101,368
Cash flow from operations
-31,463
-17,878
-952
-31,561
-94
-11,079
-10,009
3,564
4,631
3,747
-2,928
3,289
-1,376
864
658
Investing Activities
capital expenditure
-27,887
38,786
-5,741
217,330
-600,000
Change in Investments
736
-2
2
cash flow from investments
-28,623
38,786
-5,739
217,330
-600,000
-2
Financing Activities
Bank loans
Group/Directors Accounts
-1,800
-9,000
10,800
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
60,347
-29,434
4,650
-176,037
600,000
1
interest
53
38
27
33
12
10
9
4
5
2
cash flow from financing
60,347
-29,434
2,850
-185,037
10,800
600,053
38
27
33
12
10
9
4
5
3
cash and cash equivalents
cash
261
-8,526
-3,841
732
10,706
-11,026
-9,971
3,591
4,664
3,759
-2,918
3,298
-1,372
869
659
overdraft
change in cash
261
-8,526
-3,841
732
10,706
-11,026
-9,971
3,591
4,664
3,759
-2,918
3,298
-1,372
869
659
m.p.k. land 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 m.p.k. land limited. Get real-time insights into m.p.k. land limited's credit score, group structure and payment trends.
Perform a competitor analysis for m.p.k. land limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LE4 area or any other competitors across 12 key performance metrics.
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 9 charges/mortgages relating to m.p.k. land limited. Currently there are 1 open charges and 8 have been satisfied in the past.
m.p.k. land 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 M.P.K. LAND LIMITED. This can take several minutes, an email will notify you when this has completed.
m.p.k. land limitedCompanies House Filings - See Documents
