Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
westfield house, st andrew's park, burnetts lane,, eastleigh, hampshire, SO50 7DG
Website
-
manble ltdEstimated Valuation
£765.1k
Pomanda estimates the enterprise value of MANBLE LTD at £765.1k based on a Turnover of £319k and 2.4x industry multiple (adjusted for size and gross margin).
manble ltdEstimated Valuation
£62k
Pomanda estimates the enterprise value of MANBLE LTD at £62k based on an EBITDA of £13.3k and a 4.67x industry multiple (adjusted for size and gross margin).
manble ltdEstimated Valuation
£561k
Pomanda estimates the enterprise value of MANBLE LTD at £561k based on Net Assets of £333.4k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manble LtdOverview
Manble Ltd is a live company located in eastleigh, SO50 7DG with a Companies House number of 04680712. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2003, it's largest shareholder is
mr graham foreman
with a 25% stake. Manble Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£319k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Manble Ltd 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 £319k, make it smaller than the average company (£922k)
£319k - Manble Ltd
£922k - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (4.9%)
5% - Manble Ltd
4.9% - Industry AVG
Production
with a gross margin of 34.8%, this company has a higher cost of product (75.4%)
34.8% - Manble Ltd
75.4% - Industry AVG
Profitability
an operating margin of 4.2% make it less profitable than the average company (29.3%)
4.2% - Manble Ltd
29.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Manble Ltd
4 - Industry AVG
Pay Structure
on an average salary of £32.4k, the company has an equivalent pay structure (£32.4k)
£32.4k - Manble Ltd
£32.4k - Industry AVG
Efficiency
resulting in sales per employee of £319k, this is more efficient (£177k)
£319k - Manble Ltd
£177k - Industry AVG
Debtor Days
it gets paid by customers after 79 days, this is later than average (30 days)
79 days - Manble Ltd
30 days - Industry AVG
Creditor Days
its suppliers are paid after 290 days, this is slower than average (38 days)
290 days - Manble Ltd
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manble Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Manble Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 62.1%, this is a similar level of debt than the average (64.6%)
62.1% - Manble Ltd
64.6% - Industry AVG
MANBLE LTD financials
EXPORT
Manble Ltd's latest turnover from March 2024 is estimated at £319 thousand and the company has net assets of £333.4 thousand. According to their latest financial statements, we estimate that Manble Ltd has 1 employee and maintains cash reserves of 0 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
319,031
403,157
309,260
272,756
280,433
249,185
667,558
595,498
181,070
113,568
113,204
126,779
154,119
259,799
172,088
Other Income Or Grants
Cost Of Sales
207,976
267,610
207,881
179,499
187,441
167,965
443,102
382,028
121,170
80,000
79,552
90,069
109,519
183,108
119,310
Gross Profit
111,055
135,548
101,380
93,256
92,993
81,219
224,456
213,470
59,900
33,568
33,651
36,709
44,601
76,691
52,778
Admin Expenses
97,791
115,827
70,466
63,858
62,735
51,610
190,078
184,744
31,230
10,163
8,664
15,223
12,812
49,286
597
Operating Profit
13,264
19,721
30,914
29,398
30,258
29,609
34,378
28,726
28,670
23,405
24,987
21,486
31,789
27,405
52,181
Interest Payable
Interest Receivable
106
366
274
176
168
263
351
198
Pre-Tax Profit
13,264
19,721
30,914
29,398
30,258
29,609
34,378
28,831
29,036
23,678
25,164
21,654
32,051
27,756
52,379
Tax
-3,316
-3,747
-5,874
-5,586
-5,749
-5,626
-6,532
-5,766
-5,807
-4,972
-5,788
-5,197
-8,333
-7,772
-14,666
Profit After Tax
9,948
15,974
25,040
23,812
24,509
23,983
27,846
23,065
23,229
18,706
19,376
16,457
23,718
19,984
37,713
Dividends Paid
Retained Profit
9,948
15,974
25,040
23,812
24,509
23,983
27,846
23,065
23,229
18,706
19,376
16,457
23,718
19,984
37,713
Employee Costs
32,393
30,378
29,726
26,916
27,414
27,144
78,885
76,769
26,295
26,060
24,787
23,980
23,982
23,381
24,760
Number Of Employees
1
1
1
1
1
1
3
3
1
1
1
1
1
1
1
EBITDA*
13,264
19,721
30,914
29,398
30,258
29,609
34,378
28,726
28,670
23,405
24,987
21,486
31,789
27,405
52,181
* 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
811,186
811,186
811,186
817,586
817,586
817,586
705,240
705,240
Intangible Assets
Investments & Other
705,240
705,240
705,240
705,240
705,240
671,640
441,095
Debtors (Due After 1 year)
Total Fixed Assets
811,186
811,186
811,186
817,586
817,586
817,586
705,240
705,240
705,240
705,240
705,240
705,240
705,240
671,640
441,095
Stock & work in progress
Trade Debtors
69,193
72,877
78,246
64,738
57,104
49,217
136,014
107,729
3,863
13,461
15,074
19,691
28,140
21,576
11,871
Group Debtors
Misc Debtors
Cash
84,450
62,029
47,542
22,974
44,042
61,058
79,198
misc current assets
total current assets
69,193
72,877
78,246
64,738
57,104
49,217
136,014
107,729
88,313
75,490
62,616
42,665
72,182
82,634
91,069
total assets
880,379
884,063
889,432
882,324
874,690
866,803
841,254
812,969
793,553
780,730
767,856
747,905
777,422
754,274
532,164
Bank overdraft
Bank loan
Trade Creditors
165,325
560,651
179,861
180,209
175,031
173,720
631,160
630,721
634,362
162,768
156,600
150,025
128,815
629,385
494,443
Group/Directors Accounts
67,184
67,184
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
165,325
560,651
179,861
180,209
175,031
173,720
631,160
630,721
634,362
162,768
156,600
150,025
195,999
696,569
494,443
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
381,694
402,133
419,717
441,073
459,006
482,000
494,000
500,000
500,000
provisions
total long term liabilities
381,694
402,133
419,717
441,073
459,006
482,000
494,000
500,000
500,000
total liabilities
547,019
560,651
581,994
599,926
616,104
632,726
631,160
630,721
634,362
644,768
650,600
650,025
695,999
696,569
494,443
net assets
333,360
323,412
307,438
282,398
258,586
234,077
210,094
182,248
159,191
135,962
117,256
97,880
81,423
57,705
37,721
total shareholders funds
333,360
323,412
307,438
282,398
258,586
234,077
210,094
182,248
159,191
135,962
117,256
97,880
81,423
57,705
37,721
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
13,264
19,721
30,914
29,398
30,258
29,609
34,378
28,726
28,670
23,405
24,987
21,486
31,789
27,405
52,181
Depreciation
Amortisation
Tax
-3,316
-3,747
-5,874
-5,586
-5,749
-5,626
-6,532
-5,766
-5,807
-4,972
-5,788
-5,197
-8,333
-7,772
-14,666
Stock
Debtors
-3,684
-5,369
13,508
7,634
7,887
-86,797
28,285
103,866
-9,598
-1,613
-4,617
-8,449
6,564
9,705
11,871
Creditors
-395,326
380,790
-348
5,178
1,311
-457,440
439
-3,641
471,594
6,168
6,575
21,210
-500,570
134,942
494,443
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-381,694
402,133
11,184
21,356
17,933
-346,660
-84,547
504,055
26,214
30,391
45,948
-483,678
144,870
520,087
Investing Activities
capital expenditure
6,400
-112,346
-705,240
Change in Investments
-705,240
33,600
230,545
441,095
cash flow from investments
6,400
-112,346
-33,600
-230,545
-441,095
Financing Activities
Bank loans
Group/Directors Accounts
-67,184
67,184
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
381,694
-402,133
-17,584
-21,356
-17,933
459,006
-482,000
-12,000
-6,000
500,000
share issue
-8
8
interest
106
366
274
176
168
263
351
198
cash flow from financing
381,694
-402,133
-17,584
-21,356
-17,933
459,006
98
-481,634
-11,726
-5,824
-67,016
500,263
67,535
206
cash and cash equivalents
cash
-84,450
22,421
14,487
24,568
-21,068
-17,016
-18,140
79,198
overdraft
change in cash
-84,450
22,421
14,487
24,568
-21,068
-17,016
-18,140
79,198
manble ltd 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 manble ltd. Get real-time insights into manble ltd's credit score, group structure and payment trends.
Perform a competitor analysis for manble ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SO50 area or any other competitors across 12 key performance metrics.
manble ltd Ownership
MANBLE LTD group structure
Manble Ltd has no subsidiary companies.
Ultimate parent company
MANBLE LTD
04680712
MANBLE LTD Shareholders
The largest shareholders in Manble Ltd include Mr Graham Foreman and Mrs Karen Spake.
mr graham foreman
25%
mrs karen spake
25%
mr gary prebble
12.5%
mr adam prebble
12.5%
mr stuart prebble
12.5%
mr mathew harry prebble
12.5%
manble ltd directors
Manble Ltd currently has 3 directors.
The longest serving directors include
Mr Graham Foreman (Feb 2003) and
Mrs Karen Spake (Feb 2003).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
February 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
westfield house, st andrew's park, burnetts lane,, eastleigh, hampshire, SO50 7DG
Bank
-
Legal Advisor
-
manble ltd Charges & Mortgages
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 24 charges/mortgages relating to manble ltd. Currently there are 24 open charges and 0 have been satisfied in the past.
manble ltd 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 MANBLE LTD. This can take several minutes, an email will notify you when this has completed.
