mighty men of valour
mighty men of valour Company Information
Company Number
05515628
Next Accounts
Apr 2025
Shareholders
-
Group Structure
View All
Industry
Activities of other membership organisations n.e.c.
Registered Address
square root business centre, windmill road, croydon, CR0 2XQ
Website
www.mightymenofvalour.orgmighty men of valour Estimated Valuation
Pomanda estimates the enterprise value of MIGHTY MEN OF VALOUR at £237.2k based on a Turnover of £496.2k and 0.48x industry multiple (adjusted for size and gross margin).
mighty men of valour Estimated Valuation
Pomanda estimates the enterprise value of MIGHTY MEN OF VALOUR at £170.6k based on an EBITDA of £53.1k and a 3.21x industry multiple (adjusted for size and gross margin).
mighty men of valour Estimated Valuation
Pomanda estimates the enterprise value of MIGHTY MEN OF VALOUR at £333.6k based on Net Assets of £146.5k and 2.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mighty Men Of Valour Overview
Mighty Men Of Valour is a live company located in croydon, CR0 2XQ with a Companies House number of 05515628. It operates in the activities of other membership organizations n.e.c. sector, SIC Code 94990. Founded in July 2005, it's largest shareholder is unknown. Mighty Men Of Valour is a mature, micro sized company, Pomanda has estimated its turnover at £496.2k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mighty Men Of Valour Health Check
Pomanda's financial health check has awarded Mighty Men Of Valour a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
6 Strong
1 Regular
4 Weak
Size
annual sales of £496.2k, make it larger than the average company (£382.1k)
£496.2k - Mighty Men Of Valour
£382.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (4.3%)
9% - Mighty Men Of Valour
4.3% - Industry AVG
Production
with a gross margin of 10.7%, this company has a higher cost of product (94.5%)
10.7% - Mighty Men Of Valour
94.5% - Industry AVG
Profitability
an operating margin of 10.7% make it more profitable than the average company (1.3%)
10.7% - Mighty Men Of Valour
1.3% - Industry AVG
Employees
with 87 employees, this is above the industry average (11)
87 - Mighty Men Of Valour
11 - Industry AVG
Pay Structure
on an average salary of £26.1k, the company has an equivalent pay structure (£26.1k)
- Mighty Men Of Valour
£26.1k - Industry AVG
Efficiency
resulting in sales per employee of £5.7k, this is less efficient (£50.4k)
£5.7k - Mighty Men Of Valour
£50.4k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is later than average (12 days)
42 days - Mighty Men Of Valour
12 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (34 days)
0 days - Mighty Men Of Valour
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mighty Men Of Valour
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2104 weeks, this is more cash available to meet short term requirements (147 weeks)
2104 weeks - Mighty Men Of Valour
147 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.2%, this is a lower level of debt than the average (21.7%)
1.2% - Mighty Men Of Valour
21.7% - Industry AVG
MIGHTY MEN OF VALOUR financials
Mighty Men Of Valour's latest turnover from July 2023 is £496.2 thousand and the company has net assets of £146.5 thousand. According to their latest financial statements, Mighty Men Of Valour has 87 employees and maintains cash reserves of £72.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 496,187 | 292,483 | 301,791 | 386,174 | 437,282 | 286,401 | 45,120 | 54,324 | 67,045 | 0 | 68,380 | 14,400 | 38,491 | 8,690 | 11,216 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Cost Of Sales | 443,108 | 310,030 | 0 | 0 | 0 | 0 | |||||||||
| Gross Profit | 53,079 | -17,547 | 301,791 | 38,491 | 8,690 | 11,216 | |||||||||
| Admin Expenses | 0 | -870 | 288,902 | 37,574 | 8,649 | ||||||||||
| Operating Profit | 53,079 | -16,677 | 12,889 | 16 | 22,974 | 917 | 41 | ||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest Receivable | 188 | 19 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 53,267 | -16,658 | 12,936 | -550 | 49,265 | 23,405 | 19,472 | -3,624 | 4,883 | 16 | 22,974 | 2,204 | 917 | 40 | 2,223 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 53,267 | -16,658 | 12,936 | -550 | 49,265 | 23,405 | 19,472 | -3,624 | 4,883 | 16 | 22,974 | 2,204 | 917 | 40 | 2,223 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 53,267 | -16,658 | 12,936 | -550 | 49,265 | 23,405 | 19,472 | -3,624 | 4,883 | 16 | 22,974 | 2,204 | 917 | 40 | 2,223 |
| Employee Costs | 224,297 | 224,285 | 142,303 | 0 | 21,369 | 0 | 0 | ||||||||
| Number Of Employees | 87 | 70 | 38 | 5 | 6 | ||||||||||
| EBITDA* | 53,079 | -16,677 | 14,445 | 46 | 23,004 | 917 | 41 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 938 | 1,492 | 2,463 | 930 | 0 | 0 | 30 | 60 | 90 | 0 | 0 | 264 | 396 |
| Intangible Assets | 231 | 647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 0 | 0 |
| Investments & Other | 0 | 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 | 0 |
| Total Fixed Assets | 231 | 647 | 938 | 1,492 | 2,463 | 930 | 0 | 0 | 30 | 60 | 90 | 0 | 132 | 264 | 396 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 57,344 | 46,105 | 22,849 | 34,718 | 80,499 | 55,922 | 26,470 | 2,988 | 6,239 | 2,590 | 0 | 0 | 0 | 0 | 1,100 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 18,120 | 26,372 | 2,070 | 3,341 | 6,596 | 0 | 1,689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 72,617 | 57,618 | 176,043 | 217,298 | 26,834 | 37,290 | 1,955 | 2,393 | 3,669 | 21,462 | 28,099 | 4,757 | 2,858 | 2,109 | 987 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 148,081 | 130,095 | 200,962 | 255,357 | 113,929 | 93,212 | 30,114 | 5,381 | 9,908 | 24,052 | 28,099 | 4,757 | 2,858 | 2,109 | 2,087 |
| total assets | 148,312 | 130,742 | 201,900 | 256,849 | 116,392 | 94,142 | 30,114 | 5,381 | 9,938 | 24,112 | 28,189 | 4,757 | 2,990 | 2,373 | 2,483 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 109 | 936 | 625 | 970 | 454 | 35,284 | 5,261 | 0 | 933 | 0 | 600 | 0 | 305 | 605 | 755 |
| Group/Directors Accounts | 0 | 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 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,685 | 36,555 | 91,366 | 158,906 | 18,415 | 10,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,794 | 37,491 | 91,991 | 159,876 | 18,869 | 45,884 | 5,261 | 0 | 933 | 0 | 600 | 0 | 305 | 605 | 755 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,794 | 37,491 | 91,991 | 159,876 | 18,869 | 45,884 | 5,261 | 0 | 933 | 0 | 600 | 0 | 305 | 605 | 755 |
| net assets | 146,518 | 93,251 | 109,909 | 96,973 | 97,523 | 48,258 | 24,853 | 5,381 | 9,005 | 24,112 | 27,589 | 4,757 | 2,685 | 1,768 | 1,728 |
| total shareholders funds | 146,518 | 93,251 | 109,909 | 96,973 | 97,523 | 48,258 | 24,853 | 5,381 | 9,005 | 24,112 | 27,589 | 4,757 | 2,685 | 1,768 | 1,728 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 53,079 | -16,677 | 12,889 | 16 | 22,974 | 917 | 41 | ||||||||
| Depreciation | 0 | 0 | 1,556 | 1,670 | 1,439 | 459 | 0 | 30 | 30 | 30 | 132 | 0 | 0 | 0 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 2,987 | 47,558 | -13,140 | -49,036 | 31,173 | 27,763 | 25,171 | -3,251 | 3,649 | 2,590 | 0 | 0 | 0 | -1,100 | 1,100 |
| Creditors | -827 | 311 | -345 | 516 | -34,830 | 30,023 | 5,261 | -933 | 933 | -600 | 600 | -305 | -300 | -150 | 755 |
| Accruals and Deferred Income | -34,870 | -54,811 | -67,540 | 140,491 | 7,815 | 10,600 | 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 | 0 |
| Cash flow from operations | 14,395 | -118,735 | -40,300 | -3,144 | 23,604 | 617 | 991 | ||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 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 | 0 |
| Other Short Term Loans | 0 | 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 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 188 | 19 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| cash flow from financing | 188 | 19 | 47 | 0 | 0 | 0 | 0 | 0 | -19,990 | -3,493 | -142 | -132 | 0 | -1 | -495 |
| cash and cash equivalents | |||||||||||||||
| cash | 14,999 | -118,425 | -41,255 | 190,464 | -10,456 | 35,335 | -438 | -1,276 | -17,793 | -6,637 | 23,342 | 1,899 | 749 | 1,122 | 987 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 14,999 | -118,425 | -41,255 | 190,464 | -10,456 | 35,335 | -438 | -1,276 | -17,793 | -6,637 | 23,342 | 1,899 | 749 | 1,122 | 987 |
mighty men of valour Credit Report and Business Information
Mighty Men Of Valour Competitor Analysis
Perform a competitor analysis for mighty men of valour by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in CR0 area or any other competitors across 12 key performance metrics.
mighty men of valour Ownership
MIGHTY MEN OF VALOUR group structure
Mighty Men Of Valour has no subsidiary companies.
Ultimate parent company
MIGHTY MEN OF VALOUR
05515628
mighty men of valour directors
Mighty Men Of Valour currently has 4 directors. The longest serving directors include Mr Frederick Clarke (May 2011) and Ms Maxine Benjamin (Apr 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Frederick Clarke | England | 62 years | May 2011 | - | Director |
| Ms Maxine Benjamin | England | 54 years | Apr 2014 | - | Director |
| Mr Lee Townsend | England | 48 years | Dec 2014 | - | Director |
| Mr Anton Richards | England | 33 years | Jun 2017 | - | Director |
P&L
July 2023turnover
496.2k
+70%
operating profit
53.1k
-418%
gross margin
10.7%
-278.31%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
146.5k
+0.57%
total assets
148.3k
+0.13%
cash
72.6k
+0.26%
net assets
Total assets minus all liabilities
mighty men of valour company details
company number
05515628
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
94990 - Activities of other membership organisations n.e.c.
incorporation date
July 2005
age
20
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
-
address
square root business centre, windmill road, croydon, CR0 2XQ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
mighty men of valour 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 mighty men of valour.
mighty men of valour 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 MIGHTY MEN OF VALOUR. This can take several minutes, an email will notify you when this has completed.
mighty men of valour Companies House Filings - See Documents
| date | description | view/download |
|---|
