Pomanda estimates the enterprise value of MPN SERVICES LTD at £50.2k based on a Turnover of £33.4k and 1.5x industry multiple (adjusted for size and gross margin).
mpn services ltdEstimated Valuation
£10.3k
Pomanda estimates the enterprise value of MPN SERVICES LTD at £10.3k based on an EBITDA of £2.7k and a 3.85x industry multiple (adjusted for size and gross margin).
mpn services ltdEstimated Valuation
£15.1k
Pomanda estimates the enterprise value of MPN SERVICES LTD at £15.1k based on Net Assets of £8.7k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mpn Services LtdOverview
Mpn Services Ltd is a live company located in wigan, WN1 2AG with a Companies House number of 04692516. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in March 2003, it's largest shareholder is
matthew peter naylor
with a 50% stake. Mpn Services Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£33.4k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Mpn Services Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £33.4k, make it smaller than the average company (£414k)
£33.4k - Mpn Services Ltd
£414k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.1%)
6% - Mpn Services Ltd
6.1% - Industry AVG
Production
with a gross margin of 15.3%, this company has a higher cost of product (58.5%)
15.3% - Mpn Services Ltd
58.5% - Industry AVG
Profitability
an operating margin of 8% make it as profitable than the average company (7.8%)
8% - Mpn Services Ltd
7.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Mpn Services Ltd
6 - Industry AVG
Pay Structure
on an average salary of £40k, the company has an equivalent pay structure (£40k)
£40k - Mpn Services Ltd
£40k - Industry AVG
Efficiency
resulting in sales per employee of £33.4k, this is less efficient (£102.2k)
£33.4k - Mpn Services Ltd
£102.2k - Industry AVG
Debtor Days
it gets paid by customers after 142 days, this is later than average (47 days)
142 days - Mpn Services Ltd
47 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (30 days)
13 days - Mpn Services Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mpn Services Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Mpn Services Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.5%, this is a lower level of debt than the average (60.3%)
39.5% - Mpn Services Ltd
60.3% - Industry AVG
MPN SERVICES LTD financials
EXPORT
Mpn Services Ltd's latest turnover from March 2024 is estimated at £33.4 thousand and the company has net assets of £8.7 thousand. According to their latest financial statements, Mpn Services 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
33,447
23,986
22,809
28,062
35,191
44,663
39,004
24,751
38,614
38,258
37,087
62,663
Other Income Or Grants
Cost Of Sales
28,324
20,040
19,298
23,982
29,073
36,615
31,568
19,618
31,587
32,535
31,692
55,596
Gross Profit
5,123
3,947
3,511
4,080
6,118
8,048
7,436
5,132
7,027
5,723
5,395
7,067
Admin Expenses
2,434
6,239
6,960
9,578
13,280
10,026
2,058
-3,427
5,704
6,218
4,287
6,402
1,514
207
-21,884
Operating Profit
2,689
-2,292
-3,449
-5,498
-7,162
-1,978
5,378
8,559
1,323
-495
1,108
665
-1,514
-207
21,884
Interest Payable
74
75
5
5
Interest Receivable
12
6
Pre-Tax Profit
2,689
-2,292
-3,449
-5,498
-7,162
-1,978
5,390
8,565
1,323
-495
1,108
591
-1,589
-212
21,879
Tax
-672
-1,024
-1,713
-264
-255
-142
-6,126
Profit After Tax
2,017
-2,292
-3,449
-5,498
-7,162
-1,978
4,366
6,852
1,058
-495
853
449
-1,589
-212
15,753
Dividends Paid
Retained Profit
2,017
-2,292
-3,449
-5,498
-7,162
-1,978
4,366
6,852
1,058
-495
853
449
-1,589
-212
15,753
Employee Costs
40,044
39,340
36,758
35,126
33,701
33,115
31,936
31,832
35,442
32,800
32,651
31,510
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
2,689
-2,292
-3,449
-5,498
-7,162
-1,978
5,378
9,175
2,277
396
2,003
1,405
-759
524
22,643
* 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
1,298
1,651
1,968
2,413
2,763
3,198
3,699
784
926
736
747
284
327
254
339
Intangible Assets
3,465
3,819
4,464
5,110
5,756
6,402
2,798
3,444
Investments & Other
4,250
4,250
Debtors (Due After 1 year)
Total Fixed Assets
1,298
1,651
1,968
2,413
2,763
3,198
3,699
4,249
4,745
5,200
5,857
6,040
6,729
7,302
8,033
Stock & work in progress
Trade Debtors
13,044
12,927
12,422
12,798
17,456
26,511
24,568
15,525
13,596
11,477
12,156
13,136
Group Debtors
Misc Debtors
11,104
9,938
9,540
Cash
4,950
misc current assets
total current assets
13,044
12,927
12,422
12,798
17,456
26,511
24,568
20,475
13,596
11,477
12,156
13,136
11,104
9,938
9,540
total assets
14,342
14,578
14,390
15,211
20,219
29,709
28,267
24,724
18,341
16,677
18,013
19,176
17,833
17,240
17,573
Bank overdraft
Bank loan
Trade Creditors
1,025
1,638
1,524
2,780
1,723
122
1,200
1,910
2,253
1,791
1,884
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,859
1,496
1,574
1,580
total current liabilities
1,025
1,638
1,524
2,780
1,723
122
1,200
1,910
2,253
1,791
1,884
1,859
1,496
1,574
1,580
loans
2,285
25
140
hp & lease commitments
Accruals and Deferred Income
1,000
1,800
2,200
1,500
32
other liabilities
3,644
4,484
1,718
34
601
3,030
45
171
27
775
2,816
provisions
total long term liabilities
4,644
6,284
3,918
34
601
4,530
32
45
171
27
775
2,816
2,285
25
140
total liabilities
5,669
7,922
5,442
2,814
2,324
4,652
1,232
1,955
2,424
1,818
2,659
4,675
3,781
1,599
1,720
net assets
8,673
6,656
8,948
12,397
17,895
25,057
27,035
22,769
15,917
14,859
15,354
14,501
14,052
15,641
15,853
total shareholders funds
8,673
6,656
8,948
12,397
17,895
25,057
27,035
22,769
15,917
14,859
15,354
14,501
14,052
15,641
15,853
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
2,689
-2,292
-3,449
-5,498
-7,162
-1,978
5,378
8,559
1,323
-495
1,108
665
-1,514
-207
21,884
Depreciation
262
309
245
249
94
109
85
113
Amortisation
354
645
646
646
646
646
646
646
Tax
-672
-1,024
-1,713
-264
-255
-142
-6,126
Stock
Debtors
117
505
-376
-4,658
-9,055
1,943
9,043
1,929
2,119
-679
-980
2,032
1,166
398
9,540
Creditors
-613
114
-1,256
1,057
1,601
-1,078
-710
-343
462
-93
1,884
Accruals and Deferred Income
-800
-400
2,200
-1,500
1,468
32
-1,859
363
-78
-6
1,580
Deferred Taxes & Provisions
Cash flow from operations
487
-3,083
-2,129
217
1,994
-3,531
-5,367
5,190
356
982
2,753
-406
-2,003
120
8,557
Investing Activities
capital expenditure
353
317
445
350
435
501
550
-120
-499
-234
-712
-51
-4,432
-4,542
Change in Investments
-4,250
4,250
cash flow from investments
353
317
445
350
435
501
550
-120
-499
-234
-712
-51
-182
-8,792
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-2,285
2,260
-115
140
Hire Purchase and Lease Commitments
other long term liabilities
-840
2,766
1,684
-567
-2,429
3,030
-45
-126
144
-748
-2,041
2,816
share issue
-100
100
interest
12
6
-74
-75
-5
-5
cash flow from financing
-840
2,766
1,684
-567
-2,429
3,030
-133
-120
144
-748
-2,041
457
2,185
-120
235
cash and cash equivalents
cash
-4,950
4,950
overdraft
change in cash
-4,950
4,950
mpn services 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 mpn services ltd. Get real-time insights into mpn services ltd's credit score, group structure and payment trends.
Perform a competitor analysis for mpn services ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in WN1 area or any other competitors across 12 key performance metrics.
mpn services ltd Ownership
MPN SERVICES LTD group structure
Mpn Services Ltd has no subsidiary companies.
Ultimate parent company
MPN SERVICES LTD
04692516
MPN SERVICES LTD Shareholders
The largest shareholders in Mpn Services Ltd include Matthew Peter Naylor and Sally Marflow.
matthew peter naylor
50%
sally marflow
50%
mpn services ltd directors
Mpn Services Ltd currently has 2 directors.
The longest serving directors include
Mr Andrew Marflow (Nov 2018) and
Mr Matthew Naylor (Mar 2020).
68320 - Management of real estate on a fee or contract basis
incorporation date
March 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
56 upper dicconson street, wigan, WN1 2AG
Bank
-
Legal Advisor
-
mpn services 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 did not find charges/mortgages relating to mpn services ltd.
mpn services 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 MPN SERVICES LTD. This can take several minutes, an email will notify you when this has completed.
mpn services ltdCompanies House Filings - See Documents
