Miranda Limited

POWER SEARCH PRICING

SOLUTIONS

miranda limited Company Information

Live

MatureSmallDeclining

Company Number

04371918

Website

www.mirandaminerals.com

Registered Address

unit 17 cygnus business centre, dalmeyer road, london, NW10 2XA

Industry

Other construction installation

Telephone

02088304965

Next Accounts Due

March 2025

Group Structure

View All

Directors

Manji Vekaria22 Years

Kishor Vekaria13 Years

Shareholders

siddhisri limited 100%

miranda limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of MIRANDA LIMITED at £2m based on Net Assets of £712.5k and 2.77x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Miranda Limited is a live company located in london, NW10 2XA with a Companies House number of 04371918. It operates in the other construction installation sector, SIC Code 43290. Founded in February 2002, it's largest shareholder is siddhisri limited with a 100% stake. Miranda Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Miranda Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £1.2m, make it in line with the average company (£1m)

Growth

3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (6.9%)

EXPORT

Miranda Limited's latest turnover from June 2023 is estimated at £1.2 million and the company has net assets of £712.5 thousand. According to their latest financial statements, Miranda Limited has 17 employees and maintains cash reserves of £208.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	1,221,173	1,171,027	1,526,712	2,056,302	1,615,759	2,630,219	2,079,481	2,232,928	1,904,150	1,643,915	1,172,183	1,190,730	1,151,584	1,757,967
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	882,860	844,180	1,103,022	1,493,830	1,168,739	1,892,120	1,255,685	1,259,839	1,369,926	1,185,990	850,642	850,664	796,975	1,213,707
Gross Profit	338,312	326,847	423,690	562,472	447,020	738,099	823,796	973,089	534,224	457,924	321,541	340,066	354,609	544,260
Admin Expenses	476,962	588,607	652,641	410,620	450,374	519,282	700,947	619,887	280,649	188,215	656,746	275,055	287,761	-181,174
Operating Profit	-138,650	-261,760	-228,951	151,852	-3,354	218,817	122,849	353,202	253,575	269,709	-335,205	65,011	66,848	725,434
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	12,022	3,768	244	185	979	761	54	286	2,636	1,414	1,342	2,163	1,991	818
Pre-Tax Profit	-126,628	-257,992	-228,707	152,037	-2,375	219,578	122,903	353,488	256,211	271,123	-333,863	67,174	68,839	726,251
Tax	0	0	0	-28,887	0	-41,720	-23,290	-72,136	-51,242	-56,936	0	-16,122	-17,898	-203,350
Profit After Tax	-126,628	-257,992	-228,707	123,150	-2,375	177,858	99,613	281,352	204,969	214,187	-333,863	51,052	50,941	522,901
Dividends Paid	0	0	0	0	0	0	0	64,000	0	0	0	0	0	0
Retained Profit	-126,628	-257,992	-228,707	123,150	-2,375	177,858	99,613	217,352	204,969	214,187	-333,863	51,052	50,941	522,901
Employee Costs	696,861	762,656	728,330	701,371	819,617	788,710	740,178	425,077	401,554	355,574	237,797	263,205	306,062	468,397
Number Of Employees	17	19	19	18	20	20	21	12	11	10	7	8	9	14
EBITDA*	-112,822	-227,322	-188,043	185,713	9,336	228,730	140,092	371,942	272,218	291,731	-307,999	84,517	84,183	747,203

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	77,488	103,317	122,726	101,586	38,071	29,729	39,639	44,127	43,837	53,974	69,525	46,429	39,912	53,216
Intangible Assets	0	0	0	0	0	0	4	4,035	8,066	12,097	16,128	20,159	24,190	28,221
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	77,488	103,317	122,726	101,586	38,071	29,729	39,643	48,162	51,903	66,071	85,653	66,588	64,102	81,437
Stock & work in progress	160,496	142,676	290,693	305,239	344,091	263,287	351,326	192,654	190,365	134,658	109,896	125,486	127,398	261,298
Trade Debtors	82,046	64,118	148,325	281,817	93,560	460,970	83,140	47,987	183,171	184,048	141,394	160,766	111,614	106,951
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	401,553	422,805	461,881	703,798	701,553	740,773	701,553	675,441	0	0	1,984	5,896	0	0
Cash	208,730	272,154	330,686	156,599	213,952	47,129	257,163	260,746	629,699	424,693	140,887	395,754	469,311	327,153
misc current assets	0	31	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	852,825	901,784	1,231,585	1,447,453	1,353,156	1,512,159	1,393,182	1,176,828	1,003,235	743,399	394,161	687,902	708,323	695,402
total assets	930,313	1,005,101	1,354,311	1,549,039	1,391,227	1,541,888	1,432,825	1,224,990	1,055,138	809,470	479,814	754,490	772,425	776,839
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	62,187	57,938	72,501	54,870	48,617	137,768	166,878	125,070	341,705	301,006	185,537	126,339	195,326	250,681
Group/Directors Accounts	0	0	0	0	0	92,097	62,097	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	155,646	108,055	184,710	168,362	139,953	106,991	173,452	169,135	0	0	0	0	0	0
total current liabilities	217,833	165,993	257,211	223,232	188,570	336,856	402,427	294,205	341,705	301,006	185,537	126,339	195,326	250,681
loans	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
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	0	0	0	0	0	0	3,224	3,224	3,224	3,224	3,224	3,224	3,224	3,224
total long term liabilities	0	0	0	0	0	0	3,224	3,224	3,224	3,224	3,224	3,224	3,224	3,224
total liabilities	217,833	165,993	257,211	223,232	188,570	336,856	405,651	297,429	344,929	304,230	188,761	129,563	198,550	253,905
net assets	712,480	839,108	1,097,100	1,325,807	1,202,657	1,205,032	1,027,174	927,561	710,209	505,240	291,053	624,927	573,875	522,934
total shareholders funds	712,480	839,108	1,097,100	1,325,807	1,202,657	1,205,032	1,027,174	927,561	710,209	505,240	291,053	624,927	573,875	522,934

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	-138,650	-261,760	-228,951	151,852	-3,354	218,817	122,849	353,202	253,575	269,709	-335,205	65,011	66,848	725,434
Depreciation	25,828	34,438	40,908	33,861	12,690	9,909	13,212	14,709	14,612	17,991	23,175	15,475	13,304	17,738
Amortisation	0	0	0	0	0	4	4,031	4,031	4,031	4,031	4,031	4,031	4,031	4,031
Tax	0	0	0	-28,887	0	-41,720	-23,290	-72,136	-51,242	-56,936	0	-16,122	-17,898	-203,350
Stock	17,820	-148,017	-14,546	-38,852	80,804	-88,039	158,672	2,289	55,707	24,762	-15,590	-1,912	-133,900	261,298
Debtors	-3,324	-123,283	-375,409	190,502	-406,630	417,050	61,265	540,257	-877	40,670	-23,284	55,048	4,663	106,951
Creditors	4,249	-14,563	17,631	6,253	-89,151	-29,110	41,808	-216,635	40,699	115,469	59,198	-68,987	-55,355	250,681
Accruals and Deferred Income	47,591	-76,655	16,348	28,409	32,962	-66,461	4,317	169,135	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	-3,224	0	0	0	0	0	0	0	3,224
Cash flow from operations	-75,478	-47,240	235,891	39,838	278,973	-240,796	-57,010	-290,240	206,845	284,832	-209,927	-53,728	140,167	429,509
Investing Activities
capital expenditure	1	-15,029	-62,048	-97,376	-21,032	1	-8,724	-14,999	-4,475	-2,440	-46,271	-21,992	0	-103,206
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1	-15,029	-62,048	-97,376	-21,032	1	-8,724	-14,999	-4,475	-2,440	-46,271	-21,992	0	-103,206
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	-92,097	30,000	62,097	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	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	-11	0	0	33
interest	12,022	3,768	244	185	979	761	54	286	2,636	1,414	1,342	2,163	1,991	818
cash flow from financing	12,022	3,768	244	185	-91,118	30,761	62,151	286	2,636	1,414	1,331	2,163	1,991	851
cash and cash equivalents
cash	-63,424	-58,532	174,087	-57,353	166,823	-210,034	-3,583	-368,953	205,006	283,806	-254,867	-73,557	142,158	327,153
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-63,424	-58,532	174,087	-57,353	166,823	-210,034	-3,583	-368,953	205,006	283,806	-254,867	-73,557	142,158	327,153

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for miranda limited. Get real-time insights into miranda limited'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 miranda limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in NW10 area or any other competitors across 12 key performance metrics.

MIRANDA LIMITED group structure

Miranda Limited has no subsidiary companies.

Ultimate parent company

MIRANDA LIMITED

04371918

MIRANDA LIMITED Shareholders

siddhisri limited

100%

Miranda Limited currently has 2 directors. The longest serving directors include Mr Manji Vekaria (Feb 2002) and Mr Kishor Vekaria (Feb 2011).

officer	country	age	start	end	role
Mr Manji Vekaria	United Kingdom	60 years	Feb 2002	-	Director
Mr Kishor Vekaria	England	52 years	Feb 2011	-	Director

P&L

June 2023

turnover

1.2m

+4%

operating profit

-138.7k

gross margin

27.8%

-0.74%

turnover

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

Balance Sheet

June 2023

net assets

712.5k

-0.15%

total assets

930.3k

-0.07%

cash

208.7k

-0.23%

net assets

Total assets minus all liabilities

Similar Companies

electra solar projects limited

invicta building services limited

4.5

evans turner (finishes) limited

pipe systems limited

cablesheer (asbestos) limited

4.5

company number

04371918

Type

Private limited with Share Capital

industry

43290 - Other construction installation

incorporation date

February 2002

ultimate parent company

None

previous names

N/A

address

unit 17 cygnus business centre, dalmeyer road, london, NW10 2XA

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 miranda limited.

miranda limited Company Information

miranda limited Estimated Valuation

miranda limited Estimated Valuation

miranda limited Estimated Valuation

Miranda Limited Overview

Miranda Limited Health Check

MIRANDA LIMITED financials

miranda limited Credit Report and Business Information

Miranda Limited Competitor Analysis

miranda limited Ownership

miranda limited directors

miranda limited company details

miranda limited Charges & Mortgages

miranda limited Companies House Filings - See Documents