Manz Media Limited

POWER SEARCH PRICING

SOLUTIONS

manz media limited Company Information

Dissolved

Company Number

05640277

Website

www.manz.com

Registered Address

95 wilton road, suite 699, london, SW1V 1BZ

Industry

Public relations and communication activities

Telephone

Next Accounts Due

October 2024

Group Structure

View All

Directors

Sebastian Manz18 Years

Shareholders

sebastian manz 100%

manz media limited Estimated Valuation

£239k

Pomanda estimates the enterprise value of MANZ MEDIA LIMITED at £239k based on a Turnover of £361.8k and 0.66x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Manz Media Limited is a dissolved company that was located in london, SW1V 1BZ with a Companies House number of 05640277. It operated in the public relations and communications activities sector, SIC Code 70210. Founded in November 2005, it's largest shareholder was sebastian manz with a 100% stake. The last turnover for Manz Media Limited was estimated at £361.8k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Manz Media Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £361.8k, make it smaller than the average company (£2.1m)

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (3.1%)

EXPORT

Manz Media Limited's latest turnover from December 2020 is estimated at £361.8 thousand and the company has net assets of £45.9 thousand. According to their latest financial statements, Manz Media Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	361,821	200,224	379,909	488,491	583,912	635,025	472,609	170,092	186,107	356,911	449,788	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	190,871	107,925	168,633	205,697	250,348	283,263	192,896	80,300	95,945	179,397	225,651	0
Gross Profit	170,950	92,299	211,276	282,795	333,564	351,762	279,714	89,791	90,162	177,515	224,137	0
Admin Expenses	114,296	92,299	211,276	281,193	333,581	351,802	279,890	97,223	118,846	180,015	172,001	4
Operating Profit	56,654	0	0	1,602	-17	-40	-176	-7,432	-28,684	-2,500	52,136	-4
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	1	1	3	4	1	4	4
Pre-Tax Profit	56,654	0	0	1,602	-17	-39	-175	-7,428	-28,680	-2,500	52,141	0
Tax	-10,764	0	0	-304	0	0	0	0	0	0	-14,599	0
Profit After Tax	45,890	0	0	1,298	-17	-39	-175	-7,428	-28,680	-2,500	37,541	0
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	45,890	0	0	1,298	-17	-39	-175	-7,428	-28,680	-2,500	37,541	0
Employee Costs	166,522	174,898	173,524	173,786	225,658	217,285	155,585	108,498	100,539	148,346	152,756	0
Number Of Employees	3	3	3	3	4	4	3	2	2	3	3	0
EBITDA*	56,654	0	0	1,602	-17	1,521	1,165	-5,884	-26,736	195	55,203	3,891

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	2,188	1,432	2,822	2,573	3,554	4,656	5,371	3,181	5,051	7,262	5,845	6,107
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	2,188	1,433	2,914	2,574	3,554	4,656	5,372	3,181	5,052	7,263	5,845	6,107
Stock & work in progress	0	0	0	0	0	12,227	11,497	34,214	12,961	1,025	2,611	0
Trade Debtors	129,809	45,089	136,897	147,730	156,156	153,778	118,767	40,461	45,547	90,961	102,747	114,529
Group Debtors	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
Cash	0	0	0	0	0	18	337	56	1,227	225	11	1,678
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	129,809	45,089	136,897	147,730	156,156	166,024	130,601	74,730	59,734	92,211	105,369	116,207
total assets	131,997	46,521	139,811	150,304	159,710	170,680	135,973	77,911	64,786	99,474	111,215	122,314
Bank overdraft	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
Trade Creditors	35,182	26,781	131,616	125,982	125,376	146,076	109,616	53,308	33,009	29,475	36,818	47,284
Group/Directors Accounts	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
hp & lease commitments	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
total current liabilities	35,182	26,781	131,616	125,982	125,376	146,076	109,616	53,308	33,009	29,475	36,818	47,284
loans	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
Accruals and Deferred Income	50,925	19,740	7,936	24,321	34,334	24,604	26,356	24,602	24,274	33,718	35,604	37,362
other liabilities	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
total long term liabilities	50,925	19,740	8,194	24,321	34,335	24,605	26,357	24,603	24,274	33,719	35,605	37,362
total liabilities	86,107	46,521	139,811	150,304	159,710	170,680	135,973	77,911	57,283	63,194	72,423	84,646
net assets	45,890	0	0	0	0	0	0	0	7,503	36,280	38,792	37,668
total shareholders funds	45,890	0	0	0	0	0	0	0	7,503	36,280	38,792	37,668

	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	56,654	0	0	1,602	-17	-40	-176	-7,432	-28,684	-2,500	52,136	-4
Depreciation	0	0	0	0	0	1,561	1,340	1,547	1,948	2,695	3,067	3,895
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-10,764	0	0	-304	0	0	0	0	0	0	-14,599	0
Stock	0	0	0	0	-12,227	731	-22,717	21,253	11,935	-1,586	2,611	0
Debtors	84,721	-87,503	-15,139	-8,426	2,378	35,012	78,306	-5,086	-45,415	-11,786	-11,782	114,529
Creditors	8,402	-104,835	5,634	607	-20,700	36,460	56,307	20,300	3,534	-7,342	-10,466	47,284
Accruals and Deferred Income	31,185	11,804	-16,385	-10,013	9,730	-1,752	1,754	328	-9,444	-1,886	-1,758	37,362
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	756	-5,528	4,388	318	-1,138	486	3,636	-1,424	834	4,339	37,551	-25,992
Investing Activities
capital expenditure	-756	1,390	-249	981	1,102	-846	-3,530	323	263	-4,112	-2,805	-10,002
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-756	1,390	-249	981	1,102	-846	-3,530	323	263	-4,112	-2,805	-10,002
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	0	0	-1,298	17	39	175	-75	-97	-12	-36,417	37,668
interest	0	0	0	0	0	1	1	3	4	1	4	4
cash flow from financing	0	0	0	-1,298	17	40	176	-72	-93	-11	-36,413	37,672
cash and cash equivalents
cash	0	0	0	0	-18	-319	282	-1,172	1,002	213	-1,667	1,678
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-18	-319	282	-1,172	1,002	213	-1,667	1,678

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for manz media limited. Get real-time insights into manz media limited'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 manz media limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in SW1V area or any other competitors across 12 key performance metrics.

MANZ MEDIA LIMITED group structure

Manz Media Limited has no subsidiary companies.

Ultimate parent company

MANZ MEDIA LIMITED

05640277

MANZ MEDIA LIMITED Shareholders

sebastian manz

100%

Manz Media Limited currently has 1 director, Mr Sebastian Manz serving since Nov 2005.

officer	country	age	start	end	role
Mr Sebastian Manz	Germany	57 years	Nov 2005	-	Director

P&L

December 2020

turnover

361.8k

+81%

operating profit

56.7k

gross margin

47.3%

+2.49%

turnover

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

Balance Sheet

December 2020

net assets

45.9k

+4588993%

total assets

132k

+1.84%

cash

net assets

Total assets minus all liabilities

Similar Companies

redmint communications limited

1.5

shona prendergast limited

2.5

cherry public relations ltd

3.5

kate morley pr limited

tendo consulting limited

company number

05640277

Type

Private limited with Share Capital

industry

70210 - Public relations and communication activities

incorporation date

November 2005

ultimate parent company

None

previous names

N/A

address

95 wilton road, suite 699, london, SW1V 1BZ

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 manz media limited.

manz media limited Company Information

manz media limited Estimated Valuation

manz media limited Estimated Valuation

manz media limited Estimated Valuation

Manz Media Limited Overview

Manz Media Limited Health Check

MANZ MEDIA LIMITED financials

manz media limited Credit Report and Business Information

Manz Media Limited Competitor Analysis

manz media limited Ownership

manz media limited directors

manz media limited company details

manz media limited Charges & Mortgages

manz media limited Companies House Filings - See Documents