Pomanda estimates the enterprise value of E M F SOLUTIONS LIMITED at £43.8k based on a Turnover of £333k and 0.13x industry multiple (adjusted for size and gross margin).
e m f solutions limitedEstimated Valuation
£62.8k
Pomanda estimates the enterprise value of E M F SOLUTIONS LIMITED at £62.8k based on an EBITDA of £22.2k and a 2.83x industry multiple (adjusted for size and gross margin).
e m f solutions limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of E M F SOLUTIONS LIMITED at £0 based on Net Assets of £-84.8k and 1.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
E M F Solutions LimitedOverview
E M F Solutions Limited is a live company located in leytonstone, E11 1GA with a Companies House number of 04479282. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in July 2002, it's largest shareholder is
cat trading group limited
with a 100% stake. E M F Solutions Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£333k with
healthy
growth in recent years.
Pomanda's financial health check has awarded E M F Solutions Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
3 Weak
Size
annual sales of £333k, make it smaller than the average company (£7m)
£333k - E M F Solutions Limited
£7m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (5.1%)
12% - E M F Solutions Limited
5.1% - Industry AVG
Production
with a gross margin of 25.4%, this company has a comparable cost of product (25.4%)
25.4% - E M F Solutions Limited
25.4% - Industry AVG
Profitability
an operating margin of 6.7% make it more profitable than the average company (4.6%)
6.7% - E M F Solutions Limited
4.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (37)
2 - E M F Solutions Limited
37 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - E M F Solutions Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £166.5k, this is equally as efficient (£166.5k)
£166.5k - E M F Solutions Limited
£166.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - E M F Solutions Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - E M F Solutions Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - E M F Solutions Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - E M F Solutions Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 151.6%, this is a higher level of debt than the average (66%)
151.6% - E M F Solutions Limited
66% - Industry AVG
E M F SOLUTIONS LIMITED financials
EXPORT
E M F Solutions Limited's latest turnover from August 2023 is estimated at £333 thousand and the company has net assets of -£84.8 thousand. According to their latest financial statements, E M F Solutions Limited has 2 employees and maintains cash reserves of 0 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
Aug 2011
Aug 2010
Aug 2009
Turnover
333,012
344,825
202,223
237,070
247,728
248,746
235,586
236,494
3,088,599
1,268,440
1,191,419
671,269
498,563
282,537
Other Income Or Grants
Cost Of Sales
248,579
253,795
154,075
179,211
189,679
189,939
178,361
180,070
2,322,452
957,552
876,032
476,301
324,106
197,335
Gross Profit
84,433
91,030
48,148
57,859
58,050
58,807
57,225
56,424
766,147
310,888
315,386
194,968
174,457
85,201
Admin Expenses
62,273
203,559
48,181
57,794
58,762
59,960
59,891
60,829
1,016,423
266,885
170,378
162,241
115,517
10,024
Operating Profit
22,160
-112,529
-33
65
-712
-1,153
-2,666
-4,405
-250,276
44,003
145,008
32,727
58,940
75,177
Interest Payable
Interest Receivable
16
13
1
1
7
13
6
4
100
101
5
5
5
2
Pre-Tax Profit
22,176
-112,516
-32
65
-705
-1,140
-2,660
-4,401
-250,176
44,104
145,013
32,732
58,945
75,179
Tax
-5,544
-12
-9,262
-33,353
-7,856
-15,326
-21,050
Profit After Tax
16,632
-112,516
-32
53
-705
-1,140
-2,660
-4,401
-250,176
34,842
111,660
24,876
43,619
54,129
Dividends Paid
Retained Profit
16,632
-112,516
-32
53
-705
-1,140
-2,660
-4,401
-250,176
34,842
111,660
24,876
43,619
54,129
Employee Costs
101,336
97,520
85,271
85,502
88,995
84,913
83,128
81,033
680,000
316,010
297,577
192,870
147,163
108,546
Number Of Employees
2
2
2
2
2
2
2
2
17
8
8
5
4
3
EBITDA*
22,160
-112,529
-33
65
-712
-1,153
-2,666
-4,405
-250,276
44,003
145,008
32,727
58,940
75,177
* 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
Aug 2011
Aug 2010
Aug 2009
Tangible Assets
Intangible Assets
Investments & Other
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
Debtors (Due After 1 year)
Total Fixed Assets
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
27,397
Stock & work in progress
Trade Debtors
264,917
229,447
220,282
108,622
83,746
40,127
Group Debtors
137,075
137,075
Misc Debtors
251
254,439
254,441
254,783
254,741
255,221
257,480
Cash
596
841
871
619
1,366
2,019
2,420
437
39,556
943
943
943
943
misc current assets
total current assets
137,075
137,922
255,280
255,312
255,402
256,107
257,240
259,900
265,354
269,003
221,225
109,565
84,689
41,070
total assets
164,472
165,319
282,677
282,709
282,799
283,504
284,637
287,297
292,751
296,400
248,622
136,962
112,086
68,467
Bank overdraft
Bank loan
Trade Creditors
5,130
5,130
5,285
5,285
5,278
5,278
272,801
26,274
13,338
13,338
13,338
13,338
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
249,291
266,770
266,482
266,482
266,470
266,470
266,470
266,470
total current liabilities
249,291
266,770
271,612
271,612
271,755
271,755
271,748
271,748
272,801
26,274
13,338
13,338
13,338
13,338
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
249,291
266,770
271,612
271,612
271,755
271,755
271,748
271,748
272,801
26,274
13,338
13,338
13,338
13,338
net assets
-84,819
-101,451
11,065
11,097
11,044
11,749
12,889
15,549
19,950
270,126
235,284
123,624
98,748
55,129
total shareholders funds
-84,819
-101,451
11,065
11,097
11,044
11,749
12,889
15,549
19,950
270,126
235,284
123,624
98,748
55,129
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Operating Activities
Operating Profit
22,160
-112,529
-33
65
-712
-1,153
-2,666
-4,405
-250,276
44,003
145,008
32,727
58,940
75,177
Depreciation
Amortisation
Tax
-5,544
-12
-9,262
-33,353
-7,856
-15,326
-21,050
Stock
Debtors
-251
-117,113
-2
-342
42
-480
-2,259
-7,437
35,470
9,165
111,660
24,876
43,619
40,127
Creditors
-5,130
-155
7
-267,523
246,527
12,936
13,338
Accruals and Deferred Income
-17,479
288
12
266,470
Deferred Taxes & Provisions
Cash flow from operations
-612
-258
-31
252
-754
-666
-407
1,979
-39,219
38,512
-5
-5
-5
27,338
Investing Activities
capital expenditure
Change in Investments
27,397
cash flow from investments
-27,397
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1,000
interest
16
13
1
1
7
13
6
4
100
101
5
5
5
2
cash flow from financing
16
13
1
1
7
13
6
4
100
101
5
5
5
1,002
cash and cash equivalents
cash
-596
-245
-30
252
-747
-653
-401
1,983
-39,119
38,613
943
overdraft
change in cash
-596
-245
-30
252
-747
-653
-401
1,983
-39,119
38,613
943
e m f solutions 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 e m f solutions limited. Get real-time insights into e m f solutions limited's credit score, group structure and payment trends.
Perform a competitor analysis for e m f solutions limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in E11 area or any other competitors across 12 key performance metrics.
e m f solutions limited Ownership
E M F SOLUTIONS LIMITED group structure
E M F Solutions Limited has no subsidiary companies.
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 e m f solutions limited.
e m f solutions 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 E M F SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
e m f solutions limitedCompanies House Filings - See Documents
