Pomanda estimates the enterprise value of MANIFEST FILMS LIMITED at £176.3k based on a Turnover of £287.8k and 0.61x industry multiple (adjusted for size and gross margin).
manifest films limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MANIFEST FILMS LIMITED at £0 based on an EBITDA of £-10.2k and a 3.18x industry multiple (adjusted for size and gross margin).
manifest films limitedEstimated Valuation
£15.2k
Pomanda estimates the enterprise value of MANIFEST FILMS LIMITED at £15.2k based on Net Assets of £10.7k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manifest Films LimitedOverview
Manifest Films Limited is a live company located in west sussex, BN6 8RE with a Companies House number of 04489666. It operates in the motion picture production activities sector, SIC Code 59111. Founded in July 2002, it's largest shareholder is
lucy bennett & arun taylor
with a 100% stake. Manifest Films Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£287.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Manifest Films Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £287.8k, make it smaller than the average company (£2.1m)
£287.8k - Manifest Films Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (9.6%)
-7% - Manifest Films Limited
9.6% - Industry AVG
Production
with a gross margin of -1.3%, this company has a comparable cost of product (-1.3%)
-1.3% - Manifest Films Limited
-1.3% - Industry AVG
Profitability
an operating margin of -7.1% make it less profitable than the average company (-3.9%)
-7.1% - Manifest Films Limited
-3.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Manifest Films Limited
8 - Industry AVG
Pay Structure
on an average salary of £52.4k, the company has an equivalent pay structure (£52.4k)
£52.4k - Manifest Films Limited
£52.4k - Industry AVG
Efficiency
resulting in sales per employee of £143.9k, this is less efficient (£298.6k)
£143.9k - Manifest Films Limited
£298.6k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (22 days)
5 days - Manifest Films Limited
22 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Manifest Films Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manifest Films Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is more cash available to meet short term requirements (9 weeks)
28 weeks - Manifest Films Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.2%, this is a similar level of debt than the average (86.6%)
82.2% - Manifest Films Limited
86.6% - Industry AVG
MANIFEST FILMS LIMITED financials
EXPORT
Manifest Films Limited's latest turnover from July 2024 is estimated at £287.8 thousand and the company has net assets of £10.7 thousand. According to their latest financial statements, Manifest Films Limited has 2 employees and maintains cash reserves of £21.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Turnover
287,792
285,242
278,257
354,332
166,561
300,449
155,289
7,047
61,003
243,234
239,173
192,986
88,983
90,806
45,111
Other Income Or Grants
Cost Of Sales
291,466
285,151
277,165
346,997
164,903
298,921
140,249
6,132
54,283
204,041
190,765
134,300
59,277
61,680
28,860
Gross Profit
-3,674
91
1,093
7,335
1,658
1,527
15,040
915
6,721
39,193
48,408
58,686
29,706
29,126
16,252
Admin Expenses
16,790
21,981
-42,078
-13,985
-7,990
-3,962
11,874
2,056
8,986
38,794
50,601
59,953
29,747
37,484
11,855
3,065
Operating Profit
-20,464
-21,890
43,171
21,320
9,648
5,489
3,166
-1,141
-2,265
399
-2,193
-1,267
-41
-8,358
4,397
-3,065
Interest Payable
782
1,058
842
381
Interest Receivable
1,187
1,897
479
16
9
62
18
1
3
4
26
25
1
18
25
8
Pre-Tax Profit
-20,059
-21,051
42,807
20,954
9,657
5,551
3,184
-1,140
-2,262
403
-2,167
-1,242
-40
-8,340
4,422
-3,057
Tax
-8,133
-3,981
-1,835
-1,055
-605
-80
-1,238
Profit After Tax
-20,059
-21,051
34,674
16,973
7,822
4,496
2,579
-1,140
-2,262
322
-2,167
-1,242
-40
-8,340
3,184
-3,057
Dividends Paid
Retained Profit
-20,059
-21,051
34,674
16,973
7,822
4,496
2,579
-1,140
-2,262
322
-2,167
-1,242
-40
-8,340
3,184
-3,057
Employee Costs
104,703
105,311
97,086
93,592
85,539
89,427
45,000
42,607
49,019
49,511
46,678
50,567
55,688
51,325
48,560
Number Of Employees
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
EBITDA*
-10,161
-12,520
51,356
28,044
14,212
9,441
6,525
-1,074
-2,249
417
-2,169
-1,237
-5
-8,312
4,454
-3,065
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Tangible Assets
34,402
32,936
30,458
26,878
23,915
23,705
20,206
271
60
76
94
118
148
184
230
1
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
34,402
32,936
30,458
26,878
23,915
23,705
20,206
271
60
76
94
118
148
184
230
1
Stock & work in progress
4,500
7,000
10,500
11,000
12,000
14,000
Trade Debtors
3,971
3,499
16,136
1,440
7,000
800
Group Debtors
Misc Debtors
748
1,847
Cash
21,632
23,588
52,303
24,261
7,216
9,922
6,543
734
416
694
749
9,799
105
401
6,963
3,005
misc current assets
2
total current assets
25,603
27,087
69,187
24,261
8,656
14,422
15,392
11,234
11,416
12,694
14,749
16,799
105
401
6,963
3,805
total assets
60,005
60,023
99,645
51,139
32,571
38,127
35,598
11,505
11,476
12,770
14,843
16,917
253
585
7,193
3,806
Bank overdraft
2,479
2,401
2,219
1,413
Bank loan
Trade Creditors
1
24,109
26,504
26,411
8,505
8,797
7,065
6,862
Group/Directors Accounts
other short term finances
hp & lease commitments
8,691
2,681
2,487
2,402
other current liabilities
37,376
14,504
31,327
7,711
16,509
27,010
28,077
26,181
25,077
total current liabilities
39,855
16,905
33,546
17,815
19,190
29,497
30,479
26,182
25,077
24,109
26,504
26,411
8,505
8,797
7,065
6,862
loans
2,920
6,107
8,508
11,087
hp & lease commitments
8,691
11,372
13,749
Accruals and Deferred Income
other liabilities
64
provisions
6,536
6,258
5,787
5,107
4,534
4,924
3,532
total long term liabilities
9,456
12,365
14,295
16,194
13,225
16,296
17,281
64
total liabilities
49,311
29,270
47,841
34,009
32,415
45,793
47,760
26,246
25,077
24,109
26,504
26,411
8,505
8,797
7,065
6,862
net assets
10,694
30,753
51,804
17,130
156
-7,666
-12,162
-14,741
-13,601
-11,339
-11,661
-9,494
-8,252
-8,212
128
-3,056
total shareholders funds
10,694
30,753
51,804
17,130
156
-7,666
-12,162
-14,741
-13,601
-11,339
-11,661
-9,494
-8,252
-8,212
128
-3,056
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Operating Activities
Operating Profit
-20,464
-21,890
43,171
21,320
9,648
5,489
3,166
-1,141
-2,265
399
-2,193
-1,267
-41
-8,358
4,397
-3,065
Depreciation
10,303
9,370
8,185
6,724
4,564
3,952
3,359
67
16
18
24
30
36
46
57
Amortisation
Tax
-8,133
-3,981
-1,835
-1,055
-605
-80
-1,238
Stock
-4,500
-2,500
-3,500
-500
-1,000
-2,000
14,000
Debtors
472
-13,385
16,884
-1,440
1,440
-1,847
1,847
-7,000
7,000
-800
800
Creditors
-1
1
-24,109
-2,395
93
17,906
-292
1,732
203
6,862
Accruals and Deferred Income
22,872
-16,823
23,616
-8,798
-10,501
-1,067
1,896
1,104
25,077
Deferred Taxes & Provisions
278
471
680
573
-390
1,392
3,532
Cash flow from operations
12,517
-15,487
50,635
17,278
4,546
13,058
13,000
531
-281
-58
-9,076
9,669
-297
-6,580
4,219
2,997
Investing Activities
capital expenditure
-11,769
-11,848
-11,765
-9,687
-4,774
-7,451
-23,294
-278
-286
-1
Change in Investments
cash flow from investments
-11,769
-11,848
-11,765
-9,687
-4,774
-7,451
-23,294
-278
-286
-1
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-3,187
-2,401
-2,579
11,087
Hire Purchase and Lease Commitments
-8,691
-2,681
-2,487
-2,292
16,151
other long term liabilities
-64
64
share issue
1
1
interest
405
839
-363
-365
9
62
18
1
3
4
26
25
1
18
25
8
cash flow from financing
-2,782
-1,562
-11,633
8,042
-2,478
-2,230
16,105
65
3
4
26
25
1
18
25
9
cash and cash equivalents
cash
-1,956
-28,715
28,042
17,045
-2,706
3,379
5,809
318
-278
-55
-9,050
9,694
-296
-6,562
3,958
3,005
overdraft
78
182
806
1,413
change in cash
-2,034
-28,897
27,236
15,632
-2,706
3,379
5,809
318
-278
-55
-9,050
9,694
-296
-6,562
3,958
3,005
manifest films 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 manifest films limited. Get real-time insights into manifest films limited's credit score, group structure and payment trends.
Perform a competitor analysis for manifest films limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BN6 area or any other competitors across 12 key performance metrics.
manifest films limited Ownership
MANIFEST FILMS LIMITED group structure
Manifest Films Limited has no subsidiary companies.
Ultimate parent company
MANIFEST FILMS LIMITED
04489666
MANIFEST FILMS LIMITED Shareholders
The sole shareholder of Manifest Films Limited is Lucy Bennett & Arun Taylor.
lucy bennett & arun taylor
100%
manifest films limited directors
Manifest Films Limited currently has 2 directors.
The longest serving directors include
Ms Lucy Bennett (Jul 2002) and
Mr Arun Taylor (Dec 2017).
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 manifest films limited.
manifest films 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 MANIFEST FILMS LIMITED. This can take several minutes, an email will notify you when this has completed.
manifest films limitedCompanies House Filings - See Documents
