Msbc Solutions (uk) Ltd

POWER SEARCH PRICING

SOLUTIONS

msbc solutions (uk) ltd Company Information

Live

MatureSmallHealthy

Company Number

05137033

Website

http://msbc.in

Registered Address

18 the broadway east lane, wembley park, middlesex, middlesex, HA9 8JU

Industry

Business and domestic software development

Computer consultancy activities

Telephone

02084206670

Next Accounts Due

December 2024

Group Structure

View All

Directors

Kumar Varsani20 Years

Rishan Gopal5 Years

View All

Shareholders

msbc solutions (india) pvt ltd 51%

manubhai varsani 25%

View All

msbc solutions (uk) ltd Estimated Valuation

£2.7m

Pomanda estimates the enterprise value of MSBC SOLUTIONS (UK) LTD at £2.7m based on Net Assets of £1.2m and 2.31x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Msbc Solutions (uk) Ltd is a live company located in middlesex, HA9 8JU with a Companies House number of 05137033. It operates in the business and domestic software development sector, SIC Code 62012. Founded in May 2004, it's largest shareholder is msbc solutions (india) pvt ltd with a 51% stake. Msbc Solutions (uk) Ltd is a mature, small sized company, Pomanda has estimated its turnover at £1.9m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Msbc Solutions (Uk) Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £1.9m, make it in line with the average company (£1.9m)

Growth

3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (6.5%)

EXPORT

Msbc Solutions (Uk) Ltd's latest turnover from March 2023 is estimated at £1.9 million and the company has net assets of £1.2 million. According to their latest financial statements, Msbc Solutions (Uk) Ltd has 11 employees and maintains cash reserves of £386.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	1,859,096	1,669,629	1,493,401	1,488,682	1,093,716	998,387	1,749,998	1,511,161	1,041,321	629,305	682,981	520,920	139,911	183,261
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,236,189	1,085,161	979,144	958,451	712,203	649,236	1,106,469	951,456	646,469	391,247	407,402	305,895	81,577	109,153
Gross Profit	622,907	584,468	514,257	530,231	381,513	349,151	643,529	559,705	394,853	238,058	275,578	215,025	58,334	74,108
Admin Expenses	560,183	460,704	356,653	498,212	156,552	109,255	421,311	538,006	479,661	40,586	73,346	152,738	43,206	70,367
Operating Profit	62,724	123,764	157,604	32,019	224,961	239,896	222,218	21,699	-84,808	197,472	202,232	62,287	15,128	3,741
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	15,755	2,475	236	300	3,139	1,728	688	1,347	1,715	1,732	975	297	46	14
Pre-Tax Profit	78,479	126,238	157,840	32,320	228,100	241,625	222,906	23,046	-83,093	199,204	203,207	62,584	15,174	3,756
Tax	-14,911	-23,985	-29,990	-6,141	-43,339	-45,909	-44,581	-4,609	0	-45,817	-48,770	-16,272	-4,249	-1,052
Profit After Tax	63,568	102,253	127,850	26,179	184,761	195,716	178,325	18,437	-83,093	153,387	154,437	46,312	10,925	2,704
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	63,568	102,253	127,850	26,179	184,761	195,716	178,325	18,437	-83,093	153,387	154,437	46,312	10,925	2,704
Employee Costs	649,024	602,511	564,080	622,647	397,306	385,020	335,307	335,064	334,504	220,886	212,933	159,220	51,413	101,927
Number Of Employees	11	11	11	12	7	7	6	6	6	4	4	3	1	2
EBITDA*	105,174	165,712	190,405	45,130	238,825	253,137	225,201	24,649	-82,144	200,605	218,273	64,736	16,183	4,982

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	64,354	61,500	66,715	74,297	78,560	75,034	16,909	16,711	15,093	17,757	56,943	58,438	5,979	7,034
Intangible Assets	227,308	258,402	193,027	138,476	92,322	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	291,662	319,902	259,742	212,773	170,882	75,034	16,909	16,711	15,093	17,757	56,943	58,438	5,979	7,034
Stock & work in progress	148,207	148,207	148,207	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	968,119	888,830	809,553	782,421	574,051	522,987	869,980	600,667	281,278	156,678	172,110	129,238	35,486	45,584
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	386,567	354,839	305,083	166,497	434,264	402,813	288,519	261,906	276,954	408,874	283,796	106,064	12,551	5,757
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,502,893	1,391,876	1,262,843	948,918	1,008,315	925,800	1,158,499	862,573	558,232	565,552	455,906	235,302	48,037	51,341
total assets	1,794,555	1,711,778	1,522,585	1,161,691	1,179,197	1,000,834	1,175,408	879,284	573,325	583,309	512,849	293,740	54,016	58,375
Bank overdraft	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
Trade Creditors	549,361	510,152	406,545	273,501	317,186	323,584	693,874	576,075	288,553	215,444	269,365	196,917	40,287	55,571
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	549,361	510,152	406,545	273,501	317,186	323,584	693,874	576,075	288,553	215,444	269,365	196,917	40,287	55,571
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	63,333	83,333	100,000	0	0	0	0	0	0	0	29,006	36,782	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	63,333	83,333	100,000	0	0	0	0	0	0	0	29,006	36,782	0	0
total liabilities	612,694	593,485	506,545	273,501	317,186	323,584	693,874	576,075	288,553	215,444	298,371	233,699	40,287	55,571
net assets	1,181,861	1,118,293	1,016,040	888,190	862,011	677,250	481,534	303,209	284,772	367,865	214,478	60,041	13,729	2,804
total shareholders funds	1,181,861	1,118,293	1,016,040	888,190	862,011	677,250	481,534	303,209	284,772	367,865	214,478	60,041	13,729	2,804

	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	62,724	123,764	157,604	32,019	224,961	239,896	222,218	21,699	-84,808	197,472	202,232	62,287	15,128	3,741
Depreciation	11,356	10,853	11,353	13,111	13,864	13,241	2,983	2,950	2,664	3,133	16,041	2,449	1,055	1,241
Amortisation	31,094	31,095	21,448	0	0	0	0	0	0	0	0	0	0	0
Tax	-14,911	-23,985	-29,990	-6,141	-43,339	-45,909	-44,581	-4,609	0	-45,817	-48,770	-16,272	-4,249	-1,052
Stock	0	0	148,207	0	0	0	0	0	0	0	0	0	0	0
Debtors	79,289	79,277	27,132	208,370	51,064	-346,993	269,313	319,389	124,600	-15,432	42,872	93,752	-10,098	45,584
Creditors	39,209	103,607	133,044	-43,685	-6,398	-370,290	117,799	287,522	73,109	-53,921	72,448	156,630	-15,284	55,571
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	50,183	166,057	118,120	-213,066	138,024	183,931	29,106	-11,827	-133,635	116,299	199,079	111,342	6,748	13,917
Investing Activities
capital expenditure	-14,210	-102,108	-79,770	-55,002	-109,712	-71,366	-3,181	-4,568	0	36,053	-14,546	-54,908	0	-8,275
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-14,210	-102,108	-79,770	-55,002	-109,712	-71,366	-3,181	-4,568	0	36,053	-14,546	-54,908	0	-8,275
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-20,000	-16,667	100,000	0	0	0	0	0	0	-29,006	-7,776	36,782	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	15,755	2,475	236	300	3,139	1,728	688	1,347	1,715	1,732	975	297	46	14
cash flow from financing	-4,245	-14,192	100,236	300	3,139	1,728	688	1,347	1,715	-27,274	-6,801	37,079	46	114
cash and cash equivalents
cash	31,728	49,756	138,586	-267,767	31,451	114,294	26,613	-15,048	-131,920	125,078	177,732	93,513	6,794	5,757
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	31,728	49,756	138,586	-267,767	31,451	114,294	26,613	-15,048	-131,920	125,078	177,732	93,513	6,794	5,757

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for msbc solutions (uk) ltd. Get real-time insights into msbc solutions (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 msbc solutions (uk) ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in HA9 area or any other competitors across 12 key performance metrics.

MSBC SOLUTIONS (UK) LTD group structure

Msbc Solutions (Uk) Ltd has no subsidiary companies.

Ultimate parent company

MSBC SOLUTIONS (INDIA) PVT LTD

#0080123

1 parent

MSBC SOLUTIONS (UK) LTD

05137033

MSBC SOLUTIONS (UK) LTD Shareholders

msbc solutions (india) pvt ltd	51%
manubhai varsani	25%
kumar varsani	24%

Msbc Solutions (Uk) Ltd currently has 4 directors. The longest serving directors include Mr Kumar Varsani (Jun 2004) and Mr Rishan Gopal (Apr 2019).

officer	country	age	start	end	role
Mr Kumar Varsani		39 years	Jun 2004	-	Director
Mr Rishan Gopal	United Kingdom	34 years	Apr 2019	-	Director
Mr Hiren Raycha		47 years	Apr 2019	-	Director
Mr Vanraj Dav		44 years	Apr 2019	-	Director

P&L

March 2023

turnover

1.9m

+11%

operating profit

62.7k

gross margin

33.6%

-4.28%

turnover

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

Balance Sheet

March 2023

net assets

1.2m

+0.06%

total assets

1.8m

+0.05%

cash

386.6k

+0.09%

net assets

Total assets minus all liabilities

Similar Companies

daon (uk) ltd

delinear limited

digital vision systems limited

payxpert ltd

3.5

george james software limited

3.5

company number

05137033

Type

Private limited with Share Capital

industry

62012 - Business and domestic software development

62020 - Computer consultancy activities

incorporation date

May 2004

ultimate parent company

MSBC SOLUTIONS (INDIA) PVT LTD

previous names

i-serve it solutions limited (May 2009)

address

18 the broadway east lane, wembley park, middlesex, middlesex, HA9 8JU

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 msbc solutions (uk) ltd.

msbc solutions (uk) ltd Company Information

msbc solutions (uk) ltd Estimated Valuation

msbc solutions (uk) ltd Estimated Valuation

msbc solutions (uk) ltd Estimated Valuation

Msbc Solutions (uk) Ltd Overview

Msbc Solutions (uk) Ltd Health Check

MSBC SOLUTIONS (UK) LTD financials

msbc solutions (uk) ltd Credit Report and Business Information

Msbc Solutions (uk) Ltd Competitor Analysis

msbc solutions (uk) ltd Ownership

msbc solutions (uk) ltd directors

msbc solutions (uk) ltd company details

msbc solutions (uk) ltd Charges & Mortgages

msbc solutions (uk) ltd Companies House Filings - See Documents