Mirage Signs Limited

POWER SEARCH PRICING

SOLUTIONS

mirage signs limited Company Information

Company Number

04520576

Next Accounts

Dec 2025

Directors

Mary Hudson

Shareholders

peter hudson

mary hudson

Group Structure

View All

Industry

Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

Registered Address

1 manship green, shepton mallet, somerset, BA4 5RL

Website

www.miragesigns.co.uk

mirage signs limited Estimated Valuation

£144.5k

Pomanda estimates the enterprise value of MIRAGE SIGNS LIMITED at £144.5k based on Net Assets of £89.7k and 1.61x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mirage Signs Limited is a live company located in somerset, BA4 5RL with a Companies House number of 04520576. It operates in the printing n.e.c. sector, SIC Code 18129. Founded in August 2002, it's largest shareholder is peter hudson with a 50% stake. Mirage Signs Limited is a mature, micro sized company, Pomanda has estimated its turnover at £211.5k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Mirage Signs Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

2 Regular

6 Weak

Size

annual sales of £211.5k, make it smaller than the average company (£10.4m)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (7.1%)

EXPORT

Mirage Signs Limited's latest turnover from March 2024 is estimated at £211.5 thousand and the company has net assets of £89.7 thousand. According to their latest financial statements, Mirage Signs Limited has 4 employees and maintains cash reserves of £68.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	211,454	212,963	206,821	199,096	218,250	242,770	232,501	239,789	141,534	150,436	191,787	183,603	209,593	221,296	357,942
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	149,491	146,490	144,100	138,685	151,963	166,556	156,979	156,367	92,294	98,292	127,049	119,942	131,739	136,914	226,029
Gross Profit	61,964	66,473	62,721	60,411	66,288	76,214	75,522	83,423	49,240	52,144	64,738	63,661	77,854	84,382	131,913
Admin Expenses	75,516	68,183	76,350	56,026	64,420	75,751	71,431	69,919	38,731	25,683	47,363	56,113	91,972	121,310	5,956
Operating Profit	-13,552	-1,710	-13,629	4,385	1,868	463	4,091	13,504	10,509	26,461	17,375	7,548	-14,118	-36,928	125,957
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,982	3,410	617	83	80	591	369	170	341	314	207	168	184	191	101
Pre-Tax Profit	-9,570	1,700	-13,012	4,468	1,948	1,054	4,460	13,674	10,850	26,775	17,582	7,716	-13,935	-36,737	126,058
Tax	0	-323	0	-849	-370	-200	-847	-2,735	-2,170	-5,623	-4,044	-1,852	0	0	-35,296
Profit After Tax	-9,570	1,377	-13,012	3,619	1,578	854	3,613	10,939	8,680	21,152	13,538	5,864	-13,935	-36,737	90,762
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-9,570	1,377	-13,012	3,619	1,578	854	3,613	10,939	8,680	21,152	13,538	5,864	-13,935	-36,737	90,762
Employee Costs	150,421	146,949	138,647	132,497	175,449	170,596	162,209	81,416	82,815	62,486	61,181	61,190	89,968	93,290	122,090
Number Of Employees	4	4	4	4	5	5	5	5	2	2	2	2	3	3	4
EBITDA*	-8,214	1,891	-9,003	10,337	9,121	4,720	9,072	19,429	13,892	29,683	20,883	12,027	-8,994	-33,596	131,310

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	20,215	12,878	16,479	21,105	25,817	12,770	14,942	17,774	22,574	7,735	10,520	13,436	15,374	9,998	16,059
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	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	0
Total Fixed Assets	20,215	12,878	16,479	21,105	25,817	12,770	14,942	17,774	22,574	7,735	10,520	13,436	15,374	9,998	16,059
Stock & work in progress	1,000	1,000	1,000	1,200	1,250	1,200	1,250	1,000	1,000	1,200	1,500	3,200	9,000	17,500	12,400
Trade Debtors	17,702	21,524	30,200	28,350	22,219	33,108	34,508	37,903	39,932	35,905	43,931	42,764	42,018	41,631	83,240
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	2,600	3,073	0	0	0	0	0	0
Cash	68,564	83,147	77,318	87,286	77,933	81,956	75,672	72,060	64,025	72,295	53,315	29,486	37,513	35,888	40,419
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	87,266	105,671	108,518	116,836	101,402	116,264	111,430	113,563	108,030	109,400	98,746	75,450	88,531	95,019	136,059
total assets	107,481	118,549	124,997	137,941	127,219	129,034	126,372	131,337	130,604	117,135	109,266	88,886	103,905	105,017	152,118
Bank overdraft	0	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	0
Trade Creditors	3,763	508	4,951	8,036	542	5,331	913	5,148	7,715	33,800	47,083	37,999	55,297	48,952	59,234
Group/Directors Accounts	238	83	1	346	25	3	359	38	4,237	0	0	0	0	0	0
other short term finances	0	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	0
other current liabilities	9,918	16,219	18,999	14,622	14,439	15,544	17,385	20,373	23,813	0	0	0	0	0	0
total current liabilities	13,919	16,810	23,951	23,004	15,006	20,878	18,657	25,559	35,765	33,800	47,083	37,999	55,297	48,952	59,234
loans	0	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	0
Accruals and Deferred Income	0	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	1,750	5,250	0	0
provisions	3,840	2,447	3,131	4,010	4,905	2,426	2,839	4,515	4,515	1,691	1,691	2,183	2,268	1,040	1,122
total long term liabilities	3,840	2,447	3,131	4,010	4,905	2,426	2,839	4,515	4,515	1,691	1,691	3,933	7,518	1,040	1,122
total liabilities	17,759	19,257	27,082	27,014	19,911	23,304	21,496	30,074	40,280	35,491	48,774	41,932	62,815	49,992	60,356
net assets	89,722	99,292	97,915	110,927	107,308	105,730	104,876	101,263	90,324	81,644	60,492	46,954	41,090	55,025	91,762
total shareholders funds	89,722	99,292	97,915	110,927	107,308	105,730	104,876	101,263	90,324	81,644	60,492	46,954	41,090	55,025	91,762

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-13,552	-1,710	-13,629	4,385	1,868	463	4,091	13,504	10,509	26,461	17,375	7,548	-14,118	-36,928	125,957
Depreciation	5,338	3,601	4,626	5,952	7,253	4,257	4,981	5,925	3,383	3,222	3,508	4,479	5,124	3,332	5,353
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-323	0	-849	-370	-200	-847	-2,735	-2,170	-5,623	-4,044	-1,852	0	0	-35,296
Stock	0	0	-200	-50	50	-50	250	0	-200	-300	-1,700	-5,800	-8,500	5,100	12,400
Debtors	-3,822	-8,676	1,850	6,131	-10,889	-1,400	-5,995	-2,502	7,100	-8,026	1,167	746	387	-41,609	83,240
Creditors	3,255	-4,443	-3,085	7,494	-4,789	4,418	-4,235	-2,567	-26,085	-13,283	9,084	-17,298	6,345	-10,282	59,234
Accruals and Deferred Income	-6,301	-2,780	4,377	183	-1,105	-1,841	-2,988	-3,440	23,813	0	0	0	0	0	0
Deferred Taxes & Provisions	1,393	-684	-879	-895	2,479	-413	-1,676	0	2,824	0	-492	-85	1,228	-82	1,122
Cash flow from operations	-6,045	2,337	-10,240	10,189	16,175	8,134	5,071	13,189	5,374	19,103	25,964	-2,154	6,692	-7,451	60,730
Investing Activities
capital expenditure	-12,675	0	0	-1,240	-20,300	-2,085	-2,149	-1,125	-18,222	-437	-592	-2,541	-10,500	2,729	-21,412
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-12,675	0	0	-1,240	-20,300	-2,085	-2,149	-1,125	-18,222	-437	-592	-2,541	-10,500	2,729	-21,412
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	155	82	-345	321	22	-356	321	-4,199	4,237	0	0	0	0	0	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	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	-1,750	-3,500	5,250	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	3,982	3,410	617	83	80	591	369	170	341	314	207	168	184	191	101
cash flow from financing	4,137	3,492	272	404	102	235	690	-4,029	4,578	314	-1,543	-3,332	5,434	191	1,101
cash and cash equivalents
cash	-14,583	5,829	-9,968	9,353	-4,023	6,284	3,612	8,035	-8,270	18,980	23,829	-8,027	1,625	-4,531	40,419
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-14,583	5,829	-9,968	9,353	-4,023	6,284	3,612	8,035	-8,270	18,980	23,829	-8,027	1,625	-4,531	40,419

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for mirage signs limited. Get real-time insights into mirage signs 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 mirage signs limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in BA4 area or any other competitors across 12 key performance metrics.

MIRAGE SIGNS LIMITED group structure

Mirage Signs Limited has no subsidiary companies.

Ultimate parent company

MIRAGE SIGNS LIMITED

04520576

MIRAGE SIGNS LIMITED Shareholders

peter hudson	50%
mary hudson	50%

Mirage Signs Limited currently has 1 director, Ms Mary Hudson serving since Aug 2002.

officer	country	age	start	end	role
Ms Mary Hudson		70 years	Aug 2002	-	Director

P&L

March 2024

turnover

211.5k

-1%

operating profit

-13.6k

gross margin

29.4%

-6.12%

turnover

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

Balance Sheet

March 2024

net assets

89.7k

-0.1%

total assets

107.5k

-0.09%

cash

68.6k

-0.18%

net assets

Total assets minus all liabilities

Similar Companies

signalize print ltd

k's display ltd

1.5

intascreen limited

briggs print academy limited

j & e reid (1830) limited

company number

04520576

Type

Private limited with Share Capital

industry

18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

incorporation date

August 2002

ultimate parent company

None

previous names

N/A

address

1 manship green, shepton mallet, somerset, BA4 5RL

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 mirage signs limited.

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 MIRAGE SIGNS LIMITED. This can take several minutes, an email will notify you when this has completed.

mirage signs limited Company Information

mirage signs limited Estimated Valuation

mirage signs limited Estimated Valuation

mirage signs limited Estimated Valuation

Mirage Signs Limited Overview

Mirage Signs Limited Health Check

MIRAGE SIGNS LIMITED financials

mirage signs limited Credit Report and Business Information

Mirage Signs Limited Competitor Analysis

mirage signs limited Ownership

mirage signs limited directors

mirage signs limited company details

mirage signs limited Charges & Mortgages

mirage signs limited Capital Raised & Share Issues BETA

mirage signs limited Companies House Filings - See Documents