Pomanda estimates the enterprise value of MANCHESTER UNITED FOUNDATION at £6.2m based on a Turnover of £6.9m and 0.89x industry multiple (adjusted for size and gross margin).
manchester united foundationEstimated Valuation
£1.7m
Pomanda estimates the enterprise value of MANCHESTER UNITED FOUNDATION at £1.7m based on an EBITDA of £378k and a 4.4x industry multiple (adjusted for size and gross margin).
manchester united foundationEstimated Valuation
£18m
Pomanda estimates the enterprise value of MANCHESTER UNITED FOUNDATION at £18m based on Net Assets of £7.8m and 2.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manchester United FoundationOverview
Manchester United Foundation is a live company located in manchester, M16 0RA with a Companies House number of 05845172. It operates in the technical and vocational secondary education sector, SIC Code 85320. Founded in June 2006, it's largest shareholder is
unknown.
Manchester United Foundation is a established,
mid sized company, Pomanda has estimated its turnover at
£6.9m with
high
growth in recent years.
Pomanda's financial health check has awarded Manchester United Foundation a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
2 Regular
3 Weak
Size
annual sales of £6.9m, make it larger than the average company (£678k)
£6.9m - Manchester United Foundation
£678k - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (11%)
18% - Manchester United Foundation
11% - Industry AVG
Production
with a gross margin of 49%, this company has a comparable cost of product (49%)
49% - Manchester United Foundation
49% - Industry AVG
Profitability
an operating margin of 5.5% make it more profitable than the average company (1.9%)
5.5% - Manchester United Foundation
1.9% - Industry AVG
Employees
with 110 employees, this is above the industry average (15)
110 - Manchester United Foundation
15 - Industry AVG
Pay Structure
on an average salary of £42.3k, the company has a higher pay structure (£30.9k)
£42.3k - Manchester United Foundation
£30.9k - Industry AVG
Efficiency
resulting in sales per employee of £63.1k, this is equally as efficient (£61.7k)
£63.1k - Manchester United Foundation
£61.7k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is later than average (16 days)
19 days - Manchester United Foundation
16 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (28 days)
2 days - Manchester United Foundation
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manchester United Foundation
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 844 weeks, this is more cash available to meet short term requirements (69 weeks)
844 weeks - Manchester United Foundation
69 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.8%, this is a lower level of debt than the average (35.5%)
26.8% - Manchester United Foundation
35.5% - Industry AVG
MANCHESTER UNITED FOUNDATION financials
EXPORT
Manchester United Foundation's latest turnover from June 2024 is £6.9 million and the company has net assets of £7.8 million. According to their latest financial statements, Manchester United Foundation has 110 employees and maintains cash reserves of £10.1 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
6,939,936
6,924,702
5,899,676
4,238,205
3,912,733
6,696,586
4,911,682
3,888,468
3,334,195
4,145,536
2,771,220
3,760,839
1,836,131
1,954,680
1,723,960
Other Income Or Grants
Cost Of Sales
3,540,700
3,622,160
2,745,147
2,122,611
2,042,536
3,474,656
2,525,737
1,966,200
1,763,634
2,209,695
1,464,224
2,058,044
1,017,331
1,031,500
930,950
Gross Profit
3,399,236
3,302,542
3,154,529
2,115,594
1,870,197
3,221,930
2,385,945
1,922,268
1,570,561
1,935,841
1,306,996
1,702,795
818,800
923,180
793,010
Admin Expenses
3,021,203
1,923,417
2,765,024
2,061,240
2,266,382
808,263
1,666,418
1,393,805
1,615,473
1,552,255
1,036,761
441,858
703,094
955,306
890,933
Operating Profit
378,033
1,379,125
389,505
54,354
-396,185
2,413,667
719,527
528,463
-44,912
383,586
270,235
1,260,937
115,706
-32,126
-97,923
Interest Payable
Interest Receivable
Pre-Tax Profit
663,164
1,332,537
382,172
49,244
-390,114
1,984,420
601,719
434,838
-27,997
320,589
223,945
978,517
93,770
-25,477
-94,487
Tax
51
-50
-187
108
-98
-11
-986
796
Profit After Tax
663,215
1,332,487
381,985
49,352
-390,212
1,984,409
600,733
435,634
-27,997
320,589
223,945
978,517
93,770
-25,477
-94,487
Dividends Paid
Retained Profit
663,215
1,332,487
381,985
49,352
-390,212
1,984,409
600,733
435,634
-27,997
320,589
223,945
978,517
93,770
-25,477
-94,487
Employee Costs
4,647,577
4,132,688
3,560,698
2,975,066
2,728,667
2,750,593
2,483,107
2,226,136
2,111,710
1,981,863
1,569,860
1,437,277
1,208,948
1,173,101
917,089
Number Of Employees
110
100
87
78
71
67
62
54
54
41
30
30
31
28
29
EBITDA*
378,033
1,379,125
389,505
54,354
-396,185
2,413,667
719,527
528,463
-44,912
383,586
270,235
1,260,937
115,706
-32,126
-97,923
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
378,417
249,626
451,164
277,649
656,238
371,790
354,560
94,163
76,253
229,415
283,064
163,526
86,626
166,319
68,040
Group Debtors
Misc Debtors
193,524
362,244
1,559,509
159,817
36,670
2,571,678
369,576
394,951
609,530
246,197
58,878
933,504
49,800
215,693
141,341
Cash
10,058,375
9,227,479
6,673,500
6,459,501
6,689,453
5,255,783
4,402,982
4,444,497
3,041,117
3,724,976
3,135,053
2,160,754
1,785,133
1,285,175
1,374,532
misc current assets
total current assets
10,630,316
9,839,349
8,684,173
6,896,967
7,382,361
8,199,251
5,127,118
4,933,611
3,726,900
4,200,588
3,476,995
3,257,784
1,921,559
1,667,187
1,583,913
total assets
10,630,316
9,839,349
8,684,173
6,896,967
7,382,361
8,199,251
5,127,118
4,933,611
3,726,900
4,200,588
3,476,995
3,257,784
1,921,559
1,667,187
1,583,913
Bank overdraft
Bank loan
Trade Creditors
27,871
79,556
3,536
10,857
2,590
38,198
8,389
29,863
999,531
350,228
82,367
272,849
236,093
35,500
167,777
Group/Directors Accounts
375,911
other short term finances
hp & lease commitments
other current liabilities
591,774
540,346
2,891,367
1,102,914
2,021,838
2,412,908
1,354,993
1,740,745
1,094,994
959,851
774,103
453,151
493,142
252,114
total current liabilities
619,645
619,902
2,894,903
1,489,682
2,024,428
2,451,106
1,363,382
1,770,608
999,531
1,445,222
1,042,218
1,046,952
689,244
528,642
419,891
loans
hp & lease commitments
Accruals and Deferred Income
2,225,699
2,097,690
other liabilities
provisions
total long term liabilities
2,225,699
2,097,690
total liabilities
2,845,344
2,717,592
2,894,903
1,489,682
2,024,428
2,451,106
1,363,382
1,770,608
999,531
1,445,222
1,042,218
1,046,952
689,244
528,642
419,891
net assets
7,784,972
7,121,757
5,789,270
5,407,285
5,357,933
5,748,145
3,763,736
3,163,003
2,727,369
2,755,366
2,434,777
2,210,832
1,232,315
1,138,545
1,164,022
total shareholders funds
7,784,972
7,121,757
5,789,270
5,407,285
5,357,933
5,748,145
3,763,736
3,163,003
2,727,369
2,755,366
2,434,777
2,210,832
1,232,315
1,138,545
1,164,022
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
378,033
1,379,125
389,505
54,354
-396,185
2,413,667
719,527
528,463
-44,912
383,586
270,235
1,260,937
115,706
-32,126
-97,923
Depreciation
Amortisation
Tax
51
-50
-187
108
-98
-11
-986
796
Stock
Debtors
-39,929
-1,398,803
1,573,207
-255,442
-2,250,560
2,219,332
235,022
-196,669
210,171
133,670
-755,088
960,604
-245,586
172,631
209,381
Creditors
-51,685
76,020
-7,321
8,267
-35,608
29,809
-21,474
-969,668
649,303
267,861
-190,482
36,756
200,593
-132,277
167,777
Accruals and Deferred Income
179,437
-253,331
1,788,453
-918,924
-391,070
1,057,915
-385,752
1,740,745
-1,094,994
135,143
185,748
320,952
-39,991
241,028
252,114
Deferred Taxes & Provisions
Cash flow from operations
545,765
2,600,567
597,243
-600,753
1,427,599
1,282,048
76,293
1,497,005
-700,774
652,920
1,020,589
658,041
521,894
-96,006
112,587
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-375,911
375,911
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1,258,509
interest
cash flow from financing
-375,911
375,911
1,258,509
cash and cash equivalents
cash
830,896
2,553,979
213,999
-229,952
1,433,670
852,801
-41,515
1,403,380
-683,859
589,923
974,299
375,621
499,958
-89,357
1,374,532
overdraft
change in cash
830,896
2,553,979
213,999
-229,952
1,433,670
852,801
-41,515
1,403,380
-683,859
589,923
974,299
375,621
499,958
-89,357
1,374,532
manchester united foundation 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 manchester united foundation. Get real-time insights into manchester united foundation's credit score, group structure and payment trends.
Perform a competitor analysis for manchester united foundation by selecting its closest rivals, whether from the EDUCATION sector, other mid companies, companies in M16 area or any other competitors across 12 key performance metrics.
manchester united foundation Ownership
MANCHESTER UNITED FOUNDATION group structure
Manchester United Foundation has 1 subsidiary company.
The sole shareholder of Manchester United Foundation is -.
-
-
manchester united foundation directors
Manchester United Foundation currently has 10 directors.
The longest serving directors include
Mr Eamonn Holmes Obe (Mar 2007) and
Ms Virginia Buckley (Mar 2007).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85320 - Technical and vocational secondary education
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
June 2006
age
19
incorporated
UK
ultimate parent company
None
accounts
Group
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
BEEVER & STRUTHERS
address
manchester united foundation, sir matt busby way old trafford, manchester, lancashire, M16 0RA
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
BRABNERS LLP
manchester united foundation 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 manchester united foundation.
manchester united foundation 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 MANCHESTER UNITED FOUNDATION. This can take several minutes, an email will notify you when this has completed.
manchester united foundationCompanies House Filings - See Documents
