emb limited
emb limited Company Information
Company Number
05478619
Next Accounts
Dec 2025
Shareholders
emb-group ltd
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
5 merus court, meridian business park, leicester, leicestershire, LE19 1RJ
Website
http://emb-group.co.ukemb limited Estimated Valuation
Pomanda estimates the enterprise value of EMB LIMITED at £1.6m based on a Turnover of £4m and 0.4x industry multiple (adjusted for size and gross margin).
emb limited Estimated Valuation
Pomanda estimates the enterprise value of EMB LIMITED at £69.5k based on an EBITDA of £20.2k and a 3.45x industry multiple (adjusted for size and gross margin).
emb limited Estimated Valuation
Pomanda estimates the enterprise value of EMB LIMITED at £3.4m based on Net Assets of £1.3m and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emb Limited Overview
Emb Limited is a live company located in leicester, LE19 1RJ with a Companies House number of 05478619. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in June 2005, it's largest shareholder is emb-group ltd with a 100% stake. Emb Limited is a mature, small sized company, Pomanda has estimated its turnover at £4m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Emb Limited Health Check
Pomanda's financial health check has awarded Emb Limited a 3.5 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
4 Strong
2 Regular
5 Weak
Size
annual sales of £4m, make it larger than the average company (£433.3k)
£4m - Emb Limited
£433.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (10.6%)
-7% - Emb Limited
10.6% - Industry AVG
Production
with a gross margin of 29.3%, this company has a higher cost of product (58%)
29.3% - Emb Limited
58% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (8.5%)
0.5% - Emb Limited
8.5% - Industry AVG
Employees
with 13 employees, this is above the industry average (5)
13 - Emb Limited
5 - Industry AVG
Pay Structure
on an average salary of £49k, the company has an equivalent pay structure (£49k)
- Emb Limited
£49k - Industry AVG
Efficiency
resulting in sales per employee of £309k, this is more efficient (£116.9k)
£309k - Emb Limited
£116.9k - Industry AVG
Debtor Days
it gets paid by customers after 88 days, this is later than average (63 days)
88 days - Emb Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 241 days, this is slower than average (25 days)
241 days - Emb Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emb Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 32 weeks, this is average cash available to meet short term requirements (27 weeks)
32 weeks - Emb Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.2%, this is a higher level of debt than the average (52.9%)
76.2% - Emb Limited
52.9% - Industry AVG
EMB LIMITED financials
Emb Limited's latest turnover from March 2024 is £4 million and the company has net assets of £1.3 million. According to their latest financial statements, Emb Limited has 13 employees and maintains cash reserves of £2.6 million 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 | 4,016,449 | 4,944,152 | 6,143,209 | 5,044,209 | 5,176,103 | 6,737,601 | 5,357,484 | 4,408,061 | 9,815,912 | 7,596,162 | 5,135,351 | 3,465,221 | 13,935,302 | 20,465,927 | 21,064,496 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 2,838,340 | 3,824,673 | 4,940,960 | 3,847,098 | 3,833,086 | 5,400,263 | 4,093,566 | 3,282,660 | 8,803,304 | 6,306,051 | 4,008,071 | 2,328,256 | 13,031,491 | 15,372,936 | 15,720,894 |
| Gross Profit | 1,178,109 | 1,119,479 | 1,202,249 | 1,197,111 | 1,343,017 | 1,337,338 | 1,263,918 | 1,125,401 | 1,012,608 | 1,290,111 | 1,127,280 | 1,136,965 | 903,811 | 5,092,991 | 5,343,602 |
| Admin Expenses | 1,157,958 | 894,541 | 1,035,617 | 1,195,615 | 1,337,827 | 1,188,807 | 1,171,925 | 960,230 | 1,005,938 | 1,118,503 | 1,236,945 | 1,168,074 | 2,896,595 | 3,019,735 | 4,191,524 |
| Operating Profit | 20,151 | 224,938 | 166,632 | 1,496 | 5,190 | 148,531 | 91,993 | 165,171 | 6,670 | 171,608 | -109,665 | -31,109 | -1,992,784 | 2,073,256 | 1,152,078 |
| Interest Payable | |||||||||||||||
| Interest Receivable | 85,271 | 16,702 | 6,031 | 24,171 | 18,614 | 8,124 | 3,568 | 8,747 | 18,586 | 48,868 | 57,676 | 64,859 | 104,486 | 141,147 | 68,008 |
| Pre-Tax Profit | 105,422 | 241,640 | 172,663 | 25,667 | 23,804 | 156,655 | 95,561 | 173,918 | 25,256 | 220,476 | -51,989 | -31,482 | -3,743,566 | 1,466,631 | 1,220,086 |
| Tax | -65,168 | 2,266 | -32,860 | -1,954 | -8,036 | -30,635 | -20,387 | -35,264 | 961 | -14,749 | 23,006 | -17,909 | -11,556 | -37,243 | |
| Profit After Tax | 40,254 | 243,906 | 139,803 | 23,713 | 15,768 | 126,020 | 75,174 | 138,654 | 26,217 | 205,727 | -51,989 | -8,476 | -3,761,475 | 1,455,075 | 1,182,843 |
| Dividends Paid | 750,000 | 2,000,000 | |||||||||||||
| Retained Profit | 40,254 | 243,906 | 139,803 | 23,713 | -734,232 | 126,020 | -1,924,826 | 138,654 | 26,217 | 205,727 | -51,989 | -8,476 | -3,761,475 | 1,455,075 | 1,182,843 |
| Employee Costs | 2,270,358 | 2,274,563 | 2,250,080 | 1,681,748 | 2,688,272 | 2,573,077 | 2,485,380 | 5,987,105 | 9,154,603 | 9,552,283 | |||||
| Number Of Employees | 13 | 22 | 44 | 44 | 43 | 48 | 49 | 50 | 41 | 61 | 58 | 52 | 170 | 289 | 290 |
| EBITDA* | 20,151 | 224,938 | 166,632 | 1,496 | 5,190 | 148,531 | 91,993 | 165,171 | 6,670 | 235,575 | -49,072 | 32,655 | -1,907,759 | 2,167,114 | 1,388,349 |
* 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 | 163,947 | 67,737 | 114,034 | 199,059 | 84,905 | ||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | 600,000 | 750,000 | 500,000 | 500,000 | 500,000 | ||||||||||
| Total Fixed Assets | 600,000 | 750,000 | 663,947 | 567,737 | 614,034 | 199,059 | 84,905 | ||||||||
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 975,645 | 366,501 | 533,766 | 330,303 | 233,359 | 571,020 | 864,623 | 251,791 | 366,583 | 462,007 | 667,485 | 294,032 | 3,583,080 | 2,046,958 | 855,901 |
| Group Debtors | 43 | 3,668 | 461,420 | 344,325 | 698,128 | 217,693 | |||||||||
| Misc Debtors | 16,663 | 519,031 | 274,384 | 201,575 | 702,377 | 7,202 | 510,711 | 1,147,955 | 272,985 | 252,138 | 631,798 | 572,109 | 458,183 | 282,229 | 110,314 |
| Cash | 2,588,962 | 3,357,424 | 3,449,041 | 1,973,625 | 1,370,206 | 3,548,233 | 4,193,839 | 5,311,239 | 6,062,634 | 8,102,296 | 6,340,810 | 5,981,951 | 5,453,734 | 11,759,565 | 11,324,190 |
| misc current assets | 1,820,028 | ||||||||||||||
| total current assets | 5,401,298 | 4,242,956 | 4,257,191 | 2,505,503 | 2,305,942 | 4,126,455 | 5,569,173 | 6,711,028 | 6,705,870 | 9,277,861 | 7,984,418 | 7,546,220 | 9,712,690 | 14,088,752 | 12,290,405 |
| total assets | 5,401,298 | 4,242,956 | 4,257,191 | 3,105,503 | 3,055,942 | 4,126,455 | 5,569,173 | 6,711,028 | 6,705,870 | 9,277,861 | 8,648,365 | 8,113,957 | 10,326,724 | 14,287,811 | 12,375,310 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 1,881,036 | 781,153 | 54,379 | 167,707 | 130,528 | 227,151 | 187,698 | 62,572 | 84,171 | 267,450 | 242,948 | 242,837 | 771,339 | 112,661 | 349,690 |
| Group/Directors Accounts | 103,981 | 88,434 | 62,121 | 119,728 | 56,974 | 91,503 | 380,452 | 661,344 | 885,573 | 34,749 | |||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 2,128,814 | 2,126,156 | 3,137,384 | 1,954,564 | 2,028,649 | 2,233,778 | 3,553,020 | 2,614,283 | 2,501,951 | 5,767,704 | 2,348,186 | 1,761,900 | 3,437,689 | 4,031,979 | 3,267,524 |
| total current liabilities | 4,113,831 | 2,995,743 | 3,253,884 | 2,241,999 | 2,216,151 | 2,552,432 | 4,121,170 | 3,338,199 | 3,471,695 | 6,069,903 | 2,591,134 | 2,004,737 | 4,209,028 | 4,144,640 | 3,617,214 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 250,000 | 250,000 | 250,000 | 514,000 | 584,000 | ||||||||||
| total long term liabilities | 250,000 | 250,000 | 250,000 | 514,000 | 584,000 | ||||||||||
| total liabilities | 4,113,831 | 2,995,743 | 3,253,884 | 2,241,999 | 2,216,151 | 2,552,432 | 4,121,170 | 3,338,199 | 3,471,695 | 6,069,903 | 2,841,134 | 2,254,737 | 4,459,028 | 4,658,640 | 4,201,214 |
| net assets | 1,287,467 | 1,247,213 | 1,003,307 | 863,504 | 839,791 | 1,574,023 | 1,448,003 | 3,372,829 | 3,234,175 | 3,207,958 | 5,807,231 | 5,859,220 | 5,867,696 | 9,629,171 | 8,174,096 |
| total shareholders funds | 1,287,467 | 1,247,213 | 1,003,307 | 863,504 | 839,791 | 1,574,023 | 1,448,003 | 3,372,829 | 3,234,175 | 3,207,958 | 5,807,231 | 5,859,220 | 5,867,696 | 9,629,171 | 8,174,096 |
| 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 | 20,151 | 224,938 | 166,632 | 1,496 | 5,190 | 148,531 | 91,993 | 165,171 | 6,670 | 171,608 | -109,665 | -31,109 | -1,992,784 | 2,073,256 | 1,152,078 |
| Depreciation | 63,967 | 60,593 | 63,764 | 85,025 | 93,858 | 236,271 | |||||||||
| Amortisation | |||||||||||||||
| Tax | -65,168 | 2,266 | -32,860 | -1,954 | -8,036 | -30,635 | -20,387 | -35,264 | 961 | -14,749 | 23,006 | -17,909 | -11,556 | -37,243 | |
| Stock | |||||||||||||||
| Debtors | 106,776 | 77,382 | -323,728 | -553,858 | 1,107,514 | -797,112 | -24,455 | 756,553 | -532,329 | -968,043 | 79,339 | -2,694,687 | 2,429,769 | 1,362,972 | 966,215 |
| Creditors | 1,099,883 | 726,774 | -113,328 | 37,179 | -96,623 | 39,453 | 125,126 | -21,599 | -183,279 | 24,502 | 111 | -528,502 | 658,678 | -237,029 | 349,690 |
| Accruals and Deferred Income | 2,658 | -1,011,228 | 1,182,820 | -74,085 | -205,129 | -1,319,242 | 938,737 | 112,332 | -3,265,753 | 3,419,518 | 586,286 | -1,675,789 | -594,290 | 764,455 | 3,267,524 |
| Deferred Taxes & Provisions | -250,000 | -264,000 | -70,000 | 584,000 | |||||||||||
| Cash flow from operations | 950,748 | -134,632 | 1,526,992 | 516,494 | -1,412,112 | -364,781 | 1,159,924 | -535,913 | -2,909,072 | 4,382,889 | 457,986 | 546,057 | -4,555,049 | 1,250,012 | 4,586,105 |
| Investing Activities | |||||||||||||||
| capital expenditure | -54,973 | ||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | -54,973 | ||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 15,547 | 26,313 | -57,607 | 62,754 | -34,529 | -288,949 | -280,892 | -224,229 | 850,824 | 34,749 | |||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 85,271 | 16,702 | 6,031 | 24,171 | 18,614 | 8,124 | 3,568 | 8,747 | 18,586 | 48,868 | 57,676 | 64,859 | 104,486 | 141,147 | 68,008 |
| cash flow from financing | 100,818 | 43,015 | -51,576 | 86,925 | -15,915 | -280,825 | -277,324 | -215,482 | 869,410 | -2,721,383 | 57,676 | 64,859 | 104,486 | 141,147 | 7,059,261 |
| cash and cash equivalents | |||||||||||||||
| cash | -768,462 | -91,617 | 1,475,416 | 603,419 | -2,178,027 | -645,606 | -1,117,400 | -751,395 | -2,039,662 | 1,761,486 | 358,859 | 528,217 | -6,305,831 | 435,375 | 11,324,190 |
| overdraft | |||||||||||||||
| change in cash | -768,462 | -91,617 | 1,475,416 | 603,419 | -2,178,027 | -645,606 | -1,117,400 | -751,395 | -2,039,662 | 1,761,486 | 358,859 | 528,217 | -6,305,831 | 435,375 | 11,324,190 |
emb limited Credit Report and Business Information
Emb Limited Competitor Analysis
Perform a competitor analysis for emb limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in LE19 area or any other competitors across 12 key performance metrics.
emb limited Ownership
EMB LIMITED group structure
Emb Limited has no subsidiary companies.
emb limited directors
Emb Limited currently has 3 directors. The longest serving directors include Mrs Danielle Gillett (May 2022) and Mrs Phoebe Edwards (May 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Danielle Gillett | England | 56 years | May 2022 | - | Director |
| Mrs Phoebe Edwards | England | 56 years | May 2024 | - | Director |
| Mrs Paula Clay | 47 years | May 2024 | - | Director |
P&L
March 2024turnover
4m
-19%
operating profit
20.2k
-91%
gross margin
29.4%
+29.54%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.3m
+0.03%
total assets
5.4m
+0.27%
cash
2.6m
-0.23%
net assets
Total assets minus all liabilities
emb limited company details
company number
05478619
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
June 2005
age
20
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2024
previous names
east midlands business limited (April 2024)
no. 578 leicester limited (October 2005)
accountant
-
auditor
FORVIS MAZARS LLP
address
5 merus court, meridian business park, leicester, leicestershire, LE19 1RJ
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
emb limited 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 emb limited.
emb limited 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 EMB LIMITED. This can take several minutes, an email will notify you when this has completed.
emb limited Companies House Filings - See Documents
| date | description | view/download |
|---|
