Auto Miraj Uk Ltd

POWER SEARCH PRICING

SOLUTIONS

auto miraj uk ltd Company Information

Company Number

05072730

Next Accounts

18 days late

Directors

Kitalawalane Sarathchandra

Thalpavilavidane Sarathchandra

Shareholders

kitalawalane kankanamalage iroshan sangaji & sarathchandra

Group Structure

View All

Industry

Other business support service activities n.e.c.

Registered Address

21-23 queen adelaide, ely, CB7 4TZ

Website

www.automiraj.co.uk

auto miraj uk ltd Estimated Valuation

£78k

Pomanda estimates the enterprise value of AUTO MIRAJ UK LTD at £78k based on a Turnover of £196.7k and 0.4x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Auto Miraj Uk Ltd is a live company located in ely, CB7 4TZ with a Companies House number of 05072730. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2004, it's largest shareholder is kitalawalane kankanamalage iroshan sangaji & sarathchandra with a 100% stake. Auto Miraj Uk Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £196.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Auto Miraj Uk Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

7 Weak

Size

annual sales of £196.7k, make it smaller than the average company (£3.7m)

Growth

3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (4.6%)

EXPORT

Auto Miraj Uk Ltd's latest turnover from May 2023 is estimated at £196.7 thousand and the company has net assets of -£88.7 thousand. According to their latest financial statements, Auto Miraj Uk Ltd has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	196,682	183,969	157,372	288,075	284,255	231,880	548,770	322,241	852,154	805,778	859,926	673,358	927,379	954,497
Other Income Or Grants
Cost Of Sales	162,142	153,317	132,817	238,683	236,631	192,997	452,489	265,576	709,880	672,894	712,956	555,077	756,970	764,757
Gross Profit	34,540	30,651	24,555	49,391	47,624	38,884	96,280	56,665	142,274	132,884	146,970	118,281	170,409	189,740
Admin Expenses	34,540	125,338	24,555	49,391	64,886	25,958	91,541	50,569	132,523	92,945	36,450	260,337	152,855	177,825
Operating Profit		-94,687			-17,262	12,926	4,739	6,096	9,751	39,939	110,520	-142,056	17,554	11,915
Interest Payable
Interest Receivable							15	49	20	14	14	2	19	17
Pre-Tax Profit		-94,687			-17,262	12,926	4,754	6,145	9,771	39,953	110,534	-142,054	17,573	11,932
Tax						-2,456	-903	-1,229	-1,954	-8,390	-25,423		-4,569	-3,341
Profit After Tax		-94,687			-17,262	10,470	3,851	4,916	7,817	31,563	85,111	-142,054	13,004	8,591
Dividends Paid
Retained Profit		-94,687			-17,262	10,470	3,851	4,916	7,817	31,563	85,111	-142,054	13,004	8,591
Employee Costs	192,354	181,945	85,458	337,247	330,640	39,119	75,537	76,016	112,813	113,083	110,226	110,652	108,295	143,188
Number Of Employees	4	4	2	8	8	1	2	2	3	3	3	3	3	4
EBITDA*		-94,687			-17,262	12,926	4,739	26,853	30,782	64,464	134,320	-135,184	20,554	11,915

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	793,139	793,139	838,029	838,029	838,029	825,363	809,156	804,489			789,750	614,538	865,836	519,689
Intangible Assets									777,576	794,205
Investments & Other														329,147
Debtors (Due After 1 year)
Total Fixed Assets	793,139	793,139	838,029	838,029	838,029	825,363	809,156	804,489	777,576	794,205	789,750	614,538	865,836	848,836
Stock & work in progress								48,476	39,875	42,870	49,000
Trade Debtors	46,569	46,569	20,961	20,961	20,961	45,509	142,161	74,799	99,454	83,864	95,240	75,081	127,784	142,449
Group Debtors
Misc Debtors
Cash								11,931	7,863	235	5,467	102	758	6,937
misc current assets
total current assets	46,569	46,569	20,961	20,961	20,961	45,509	142,161	135,206	147,192	126,969	149,707	75,183	128,542	149,386
total assets	839,708	839,708	858,990	858,990	858,990	870,872	951,317	939,695	924,768	921,174	939,457	689,721	994,378	998,222
Bank overdraft
Bank loan
Trade Creditors	28,738	28,738	100,798	100,798	100,798	95,571	153,517	112,562	517,681	496,250	514,203	382,491	516,445	545,533
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	28,738	28,738	100,798	100,798	100,798	95,571	153,517	112,562	517,681	496,250	514,203	382,491	516,445	545,533
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities	899,650	899,650	752,185	752,185	752,185	752,032	785,001	817,185	402,055	427,709	459,602	426,689	455,338	443,098
provisions
total long term liabilities	899,650	899,650	752,185	752,185	752,185	752,032	785,001	817,185	402,055	427,709	459,602	426,689	455,338	443,098
total liabilities	928,388	928,388	852,983	852,983	852,983	847,603	938,518	929,747	919,736	923,959	973,805	809,180	971,783	988,631
net assets	-88,680	-88,680	6,007	6,007	6,007	23,269	12,799	9,948	5,032	-2,785	-34,348	-119,459	22,595	9,591
total shareholders funds	-88,680	-88,680	6,007	6,007	6,007	23,269	12,799	9,948	5,032	-2,785	-34,348	-119,459	22,595	9,591

	May 2022	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-94,687	-17,262	12,926	4,739	6,096	9,751	39,939	110,520	-142,056	17,554	11,915
Depreciation					20,757	21,031	24,525	23,800	6,872	3,000
Amortisation
Tax			-2,456	-903	-1,229	-1,954	-8,390	-25,423		-4,569	-3,341
Stock				-48,476	8,601	-2,995	-6,130	49,000
Debtors	25,608	-24,548	-96,652	67,362	-24,655	15,590	-11,376	20,159	-52,703	-14,665	142,449
Creditors	-72,060	5,227	-57,946	40,955	-405,119	21,431	-17,953	131,712	-133,954	-29,088	545,533
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations	-192,355	12,513	49,176	25,905	-363,441	37,664	55,627	171,450	-216,435	1,562	411,658
Investing Activities
capital expenditure	44,890	-12,666	-16,207	-4,667	-47,670	-4,402	-28,980	-199,012	244,426	-349,147	-519,689
Change in Investments										-329,147	329,147
cash flow from investments	44,890	-12,666	-16,207	-4,667	-47,670	-4,402	-28,980	-199,012	244,426	-20,000	-848,836
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	147,465	153	-32,969	-32,184	415,130	-25,654	-31,893	32,913	-28,649	12,240	443,098
share issue				-1,000							1,000
interest				15	49	20	14	14	2	19	17
cash flow from financing	147,465	153	-32,969	-33,169	415,179	-25,634	-31,879	32,927	-28,647	12,259	444,115
cash and cash equivalents
cash				-11,931	4,068	7,628	-5,232	5,365	-656	-6,179	6,937
overdraft
change in cash				-11,931	4,068	7,628	-5,232	5,365	-656	-6,179	6,937

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for auto miraj uk ltd. Get real-time insights into auto miraj uk ltd'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 auto miraj uk ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in CB7 area or any other competitors across 12 key performance metrics.

AUTO MIRAJ UK LTD group structure

Auto Miraj Uk Ltd has no subsidiary companies.

Ultimate parent company

AUTO MIRAJ UK LTD

05072730

AUTO MIRAJ UK LTD Shareholders

kitalawalane kankanamalage iroshan sangaji & sarathchandra

100%

Auto Miraj Uk Ltd currently has 2 directors. The longest serving directors include Mr Kitalawalane Sarathchandra (Apr 2004) and Mrs Thalpavilavidane Sarathchandra (Oct 2005).

officer	country	age	start	end	role
Mr Kitalawalane Sarathchandra		58 years	Apr 2004	-	Director
Mrs Thalpavilavidane Sarathchandra		54 years	Oct 2005	-	Director

P&L

May 2023

turnover

196.7k

+7%

operating profit

gross margin

17.6%

+5.4%

turnover

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

Balance Sheet

May 2023

net assets

-88.7k

total assets

839.7k

cash

net assets

Total assets minus all liabilities

Similar Companies

r g lickerish limited

hughes products limited

1.5

durstons limited

2.5

door services plus limited

wildwater professional solutions limited

company number

05072730

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

March 2004

ultimate parent company

None

previous names

flashback uk limited (November 2005)

address

21-23 queen adelaide, ely, CB7 4TZ

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 2 charges/mortgages relating to auto miraj uk ltd. Currently there are 2 open charges and 0 have been satisfied in the past.

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 AUTO MIRAJ UK LTD. This can take several minutes, an email will notify you when this has completed.

auto miraj uk ltd Company Information

auto miraj uk ltd Estimated Valuation

auto miraj uk ltd Estimated Valuation

auto miraj uk ltd Estimated Valuation

Auto Miraj Uk Ltd Overview

Auto Miraj Uk Ltd Health Check

AUTO MIRAJ UK LTD financials

auto miraj uk ltd Credit Report and Business Information

Auto Miraj Uk Ltd Competitor Analysis

auto miraj uk ltd Ownership

auto miraj uk ltd directors

auto miraj uk ltd company details

auto miraj uk ltd Charges & Mortgages

auto miraj uk ltd Capital Raised & Share Issues BETA

auto miraj uk ltd Companies House Filings - See Documents