Pomanda estimates the enterprise value of MERLIN MULTIMEDIA LTD. at £28.9k based on a Turnover of £56.3k and 0.51x industry multiple (adjusted for size and gross margin).
merlin multimedia ltd.Estimated Valuation
£0
Pomanda estimates the enterprise value of MERLIN MULTIMEDIA LTD. at £0 based on an EBITDA of £-5.9k and a 3.62x industry multiple (adjusted for size and gross margin).
merlin multimedia ltd.Estimated Valuation
£10.8k
Pomanda estimates the enterprise value of MERLIN MULTIMEDIA LTD. at £10.8k based on Net Assets of £4.7k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merlin Multimedia Ltd.Overview
Merlin Multimedia Ltd. is a live company located in london, EC1V 2NX with a Companies House number of 05827679. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in May 2006, it's largest shareholder is
simon andrew leigh
with a 100% stake. Merlin Multimedia Ltd. is a established,
micro sized company, Pomanda has estimated its turnover at
£56.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Merlin Multimedia Ltd. a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £56.3k, make it smaller than the average company (£1.1m)
£56.3k - Merlin Multimedia Ltd.
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (5.9%)
-15% - Merlin Multimedia Ltd.
5.9% - Industry AVG
Production
with a gross margin of 26.4%, this company has a higher cost of product (49.1%)
26.4% - Merlin Multimedia Ltd.
49.1% - Industry AVG
Profitability
an operating margin of -10.4% make it less profitable than the average company (6.8%)
-10.4% - Merlin Multimedia Ltd.
6.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Merlin Multimedia Ltd.
12 - Industry AVG
Pay Structure
on an average salary of £56.7k, the company has an equivalent pay structure (£56.7k)
£56.7k - Merlin Multimedia Ltd.
£56.7k - Industry AVG
Efficiency
resulting in sales per employee of £56.3k, this is less efficient (£123.7k)
£56.3k - Merlin Multimedia Ltd.
£123.7k - Industry AVG
Debtor Days
it gets paid by customers after 105 days, this is later than average (66 days)
105 days - Merlin Multimedia Ltd.
66 days - Industry AVG
Creditor Days
its suppliers are paid after 179 days, this is slower than average (30 days)
179 days - Merlin Multimedia Ltd.
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Merlin Multimedia Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Merlin Multimedia Ltd.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.9%, this is a higher level of debt than the average (58.4%)
85.9% - Merlin Multimedia Ltd.
58.4% - Industry AVG
MERLIN MULTIMEDIA LTD. financials
EXPORT
Merlin Multimedia Ltd.'s latest turnover from May 2023 is estimated at £56.3 thousand and the company has net assets of £4.7 thousand. According to their latest financial statements, Merlin Multimedia Ltd. has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
56,301
67,345
71,881
90,571
43,895
21,502
23,764
65,841
86,552
38,549
56,999
59,091
32,958
3,703
Other Income Or Grants
Cost Of Sales
41,467
48,421
52,888
63,836
31,127
15,265
16,406
44,099
59,017
26,018
37,087
37,711
21,970
2,339
Gross Profit
14,834
18,924
18,993
26,735
12,769
6,237
7,357
21,742
27,535
12,532
19,912
21,380
10,988
1,364
Admin Expenses
20,688
18,326
17,072
19,235
10,426
5,567
7,336
21,784
23,088
16,757
20,001
20,889
10,965
828
Operating Profit
-5,854
598
1,921
7,500
2,343
670
21
-42
4,447
-4,225
-89
491
23
536
Interest Payable
Interest Receivable
5
8
6
4
2
1
Pre-Tax Profit
-5,854
598
1,921
7,500
2,343
670
21
-42
4,453
-4,217
-83
495
24
538
Tax
-114
-365
-1,425
-445
-127
-4
-890
-119
-6
-150
Profit After Tax
-5,854
484
1,556
6,075
1,898
543
17
-42
3,562
-4,217
-83
376
18
387
Dividends Paid
Retained Profit
-5,854
484
1,556
6,075
1,898
543
17
-42
3,562
-4,217
-83
376
18
387
Employee Costs
56,667
52,377
48,000
46,757
52,063
53,720
53,069
57,500
57,873
56,925
54,087
54,152
52,229
50,531
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-5,854
598
1,921
7,500
2,343
670
21
-42
4,447
-3,652
101
917
2,217
4,926
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
17,044
16,304
15,596
5,472
2,384
416
722
1,047
392
461
1,034
1,224
1,650
2,962
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
17,044
16,304
15,596
5,472
2,384
416
722
1,047
392
461
1,034
1,224
1,650
2,962
Stock & work in progress
23
Trade Debtors
16,286
24,308
32,530
44,254
11,704
8,877
8,343
18,374
23,704
9,005
14,593
14,938
8,199
388
Group Debtors
Misc Debtors
109
83
63
2,689
2,277
4,174
Cash
2,151
1,178
1,192
310
420
misc current assets
total current assets
16,395
24,391
32,593
44,254
11,704
8,877
11,032
18,374
23,704
11,156
15,771
16,130
10,786
5,005
total assets
33,439
40,695
48,189
49,726
14,088
9,293
11,754
19,421
24,096
11,617
16,805
17,354
12,436
7,967
Bank overdraft
Bank loan
Trade Creditors
20,391
17,466
18,099
21,192
11,629
8,732
11,736
19,420
24,022
15,025
15,972
16,416
11,812
7,579
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
20,391
17,466
18,099
21,192
11,629
8,732
11,736
19,420
24,022
15,025
15,972
16,416
11,812
7,579
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,328
12,655
20,000
20,000
provisions
31
110
134
156
218
total long term liabilities
8,328
12,655
20,000
20,000
31
110
134
156
218
total liabilities
28,719
30,121
38,099
41,192
11,629
8,732
11,736
19,420
24,053
15,135
16,106
16,572
12,030
7,579
net assets
4,720
10,574
10,090
8,534
2,459
561
18
1
43
-3,518
699
782
406
388
total shareholders funds
4,720
10,574
10,090
8,534
2,459
561
18
1
43
-3,518
699
782
406
388
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
-5,854
598
1,921
7,500
2,343
670
21
-42
4,447
-4,225
-89
491
23
536
Depreciation
573
190
426
2,194
4,390
Amortisation
Tax
-114
-365
-1,425
-445
-127
-4
-890
-119
-6
-150
Stock
-23
23
Debtors
-7,996
-8,202
-11,661
32,550
2,827
-2,155
-7,342
-5,330
14,699
-5,588
-345
4,462
5,914
4,562
Creditors
2,925
-633
-3,093
9,563
2,897
-3,004
-7,684
-4,602
8,997
-947
-444
4,604
4,233
7,579
Accruals and Deferred Income
Deferred Taxes & Provisions
-31
-79
-24
-22
-62
218
Cash flow from operations
5,067
8,053
10,124
-16,912
1,968
-306
-325
655
-2,224
965
-20
878
771
7,770
Investing Activities
capital expenditure
-740
-708
-10,124
-3,088
-1,968
306
325
-655
69
-882
-7,352
Change in Investments
cash flow from investments
-740
-708
-10,124
-3,088
-1,968
306
325
-655
69
-882
-7,352
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-4,327
-7,345
20,000
share issue
-1
1
interest
5
8
6
4
2
1
cash flow from financing
-4,327
-7,345
20,000
4
8
6
4
2
2
cash and cash equivalents
cash
-2,151
973
-14
882
-110
420
overdraft
change in cash
-2,151
973
-14
882
-110
420
merlin multimedia ltd. Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for merlin multimedia ltd.. Get real-time insights into merlin multimedia ltd.'s credit score, group structure and payment trends.
Perform a competitor analysis for merlin multimedia ltd. by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in EC1V area or any other competitors across 12 key performance metrics.
merlin multimedia ltd. Ownership
MERLIN MULTIMEDIA LTD. group structure
Merlin Multimedia Ltd. has no subsidiary companies.
Ultimate parent company
MERLIN MULTIMEDIA LTD.
05827679
MERLIN MULTIMEDIA LTD. Shareholders
The sole shareholder of Merlin Multimedia Ltd. is Simon Andrew Leigh.
simon andrew leigh
100%
merlin multimedia ltd. directors
Merlin Multimedia Ltd. currently has 1 director, Mr Simon Leigh serving since May 2006.
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 merlin multimedia ltd..
merlin multimedia ltd. 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 MERLIN MULTIMEDIA LTD.. This can take several minutes, an email will notify you when this has completed.
merlin multimedia ltd.Companies House Filings - See Documents
