manz media limited Company Information
Company Number
05640277
Website
www.manz.comRegistered 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
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).
manz media limited Estimated Valuation
Pomanda estimates the enterprise value of MANZ MEDIA LIMITED at £231.6k based on an EBITDA of £56.7k and a 4.09x industry multiple (adjusted for size and gross margin).
manz media limited Estimated Valuation
Pomanda estimates the enterprise value of MANZ MEDIA LIMITED at £121.8k based on Net Assets of £45.9k and 2.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manz Media Limited Overview
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.
Upgrade for unlimited company reports & a free credit check
Manz Media Limited Health 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
2 Strong
2 Regular
6 Weak
Size
annual sales of £361.8k, make it smaller than the average company (£2.1m)
- Manz Media Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (3.1%)
- Manz Media Limited
3.1% - Industry AVG
Production
with a gross margin of 47.3%, this company has a higher cost of product (69.3%)
- Manz Media Limited
69.3% - Industry AVG
Profitability
an operating margin of 15.7% make it more profitable than the average company (6.5%)
- Manz Media Limited
6.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (26)
3 - Manz Media Limited
26 - Industry AVG
Pay Structure
on an average salary of £55.5k, the company has an equivalent pay structure (£55.5k)
- Manz Media Limited
£55.5k - Industry AVG
Efficiency
resulting in sales per employee of £120.6k, this is equally as efficient (£116.4k)
- Manz Media Limited
£116.4k - Industry AVG
Debtor Days
it gets paid by customers after 130 days, this is later than average (55 days)
- Manz Media Limited
55 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (40 days)
- Manz Media Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Manz Media Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Manz Media Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 65.2%, this is a higher level of debt than the average (58.4%)
65.2% - Manz Media Limited
58.4% - Industry AVG
MANZ MEDIA LIMITED financials
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 | ||||||||||||
Other Income Or Grants | ||||||||||||
Cost Of Sales | ||||||||||||
Gross Profit | ||||||||||||
Admin Expenses | ||||||||||||
Operating Profit | ||||||||||||
Interest Payable | ||||||||||||
Interest Receivable | ||||||||||||
Pre-Tax Profit | ||||||||||||
Tax | ||||||||||||
Profit After Tax | ||||||||||||
Dividends Paid | ||||||||||||
Retained Profit | ||||||||||||
Employee Costs | ||||||||||||
Number Of Employees | 3 | 3 | 3 | |||||||||
EBITDA* |
* 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 | ||||||||||||
Depreciation | 1,561 | 1,340 | 1,547 | 1,948 | 2,695 | 3,067 | 3,895 | |||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Tax | ||||||||||||
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 | ||||||||||||
Investing Activities | ||||||||||||
capital expenditure | ||||||||||||
Change in Investments | 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 |
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 | ||||||||||||
interest | ||||||||||||
cash flow from financing | ||||||||||||
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 |
manz media limited Credit Report and Business Information
Manz Media Limited Competitor Analysis
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 Ownership
MANZ MEDIA LIMITED group structure
Manz Media Limited has no subsidiary companies.
Ultimate parent company
MANZ MEDIA LIMITED
05640277
manz media limited directors
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 2020turnover
361.8k
+81%
operating profit
56.7k
0%
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 2020net assets
45.9k
+4588993%
total assets
132k
+1.84%
cash
0
0%
net assets
Total assets minus all liabilities
manz media limited company details
company number
05640277
Type
Private limited with Share Capital
industry
70210 - Public relations and communication activities
incorporation date
November 2005
age
19
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2020
previous names
N/A
accountant
-
auditor
-
address
95 wilton road, suite 699, london, SW1V 1BZ
Bank
-
Legal Advisor
-
manz media 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 manz media limited.
manz media limited Companies House Filings - See Documents
date | description | view/download |
---|