media city living 1 limited
media city living 1 limited Company Information
Company Number
05998362
Next Accounts
Dec 2025
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Shareholders
media city uk holdings limited
Group Structure
View All
Contact
Registered Address
100 victoria street, london, SW1E 5JL
Website
www.peel.co.ukmedia city living 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MEDIA CITY LIVING 1 LIMITED at £0 based on a Turnover of £72k and -1.42x industry multiple (adjusted for size and gross margin).
media city living 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MEDIA CITY LIVING 1 LIMITED at £196.5k based on an EBITDA of £-67k and a -2.93x industry multiple (adjusted for size and gross margin).
media city living 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MEDIA CITY LIVING 1 LIMITED at £90.3k based on Net Assets of £52k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Media City Living 1 Limited Overview
Media City Living 1 Limited is a live company located in london, SW1E 5JL with a Companies House number of 05998362. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in November 2006, it's largest shareholder is media city uk holdings limited with a 100% stake. Media City Living 1 Limited is a established, micro sized company, Pomanda has estimated its turnover at £72k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Media City Living 1 Limited Health Check
Pomanda's financial health check has awarded Media City Living 1 Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
0 Regular
7 Weak
Size
annual sales of £72k, make it smaller than the average company (£926k)
£72k - Media City Living 1 Limited
£926k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (5%)
-11% - Media City Living 1 Limited
5% - Industry AVG
Production
with a gross margin of -134.7%, this company has a higher cost of product (76.1%)
-134.7% - Media City Living 1 Limited
76.1% - Industry AVG
Profitability
an operating margin of -93.1% make it less profitable than the average company (30.1%)
-93.1% - Media City Living 1 Limited
30.1% - Industry AVG
Employees
with 6 employees, this is above the industry average (4)
6 - Media City Living 1 Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Media City Living 1 Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £12k, this is less efficient (£182.2k)
£12k - Media City Living 1 Limited
£182.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Media City Living 1 Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Media City Living 1 Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Media City Living 1 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (12 weeks)
1 weeks - Media City Living 1 Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.3%, this is a higher level of debt than the average (63.9%)
86.3% - Media City Living 1 Limited
63.9% - Industry AVG
MEDIA CITY LIVING 1 LIMITED financials
Media City Living 1 Limited's latest turnover from March 2024 is £72 thousand and the company has net assets of £52 thousand. According to their latest financial statements, Media City Living 1 Limited has 6 employees and maintains cash reserves of £12 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 72,000 | 105,000 | 100,000 | 102,000 | 92,000 | 94,000 | 50,000 | 99,000 | 330,000 | 5,666,000 | 7,303,000 | 1,314,000 | 3,646,000 | 12,738,000 | 0 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 169,000 | 60,000 | 136,000 | 55,000 | 55,000 | 54,000 | 68,000 | 50,000 | 323,000 | 5,574,000 | 9,422,000 | 1,312,000 | 4,114,000 | 13,009,000 | 0 |
| Gross Profit | -97,000 | 45,000 | -36,000 | 47,000 | 37,000 | 40,000 | -18,000 | 49,000 | 7,000 | 92,000 | -2,119,000 | 2,000 | -468,000 | -271,000 | 0 |
| Admin Expenses | -30,000 | -51,000 | -47,000 | 57,000 | 37,000 | 49,000 | -12,000 | 153,000 | 36,000 | 66,000 | 26,000 | 121,000 | -189,000 | 295,000 | 809,000 |
| Operating Profit | -67,000 | 96,000 | 11,000 | -10,000 | 0 | -9,000 | -6,000 | -104,000 | -29,000 | 26,000 | -2,145,000 | -119,000 | -279,000 | -566,000 | -809,000 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 1,000 | 126,000 | 1,000 | 0 | 563,000 | 0 |
| Interest Receivable | 13,000 | 2,000 | 1,000 | 2,000 | 2,000 | 1,000 | 1,000 | 0 | 401,000 | 386,000 | 323,000 | 143,000 | 116,000 | 6,000 | 0 |
| Pre-Tax Profit | -54,000 | 98,000 | 12,000 | -8,000 | 2,000 | -8,000 | -5,000 | -105,000 | 370,000 | 342,000 | -2,018,000 | -1,000 | -163,000 | -1,123,000 | -809,000 |
| Tax | 6,000 | -11,000 | -2,000 | 1,000 | 0 | 2,000 | 21,000 | -3,000 | -71,000 | -72,000 | -5,000 | 0 | 0 | 227,000 | 17,000 |
| Profit After Tax | -48,000 | 87,000 | 10,000 | -7,000 | 2,000 | -6,000 | 16,000 | -108,000 | 299,000 | 270,000 | -2,023,000 | -1,000 | -163,000 | -896,000 | -792,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,245,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -48,000 | 87,000 | 10,000 | -7,000 | 2,000 | -6,000 | 16,000 | -20,353,000 | 299,000 | 270,000 | -2,023,000 | -1,000 | -163,000 | -896,000 | -792,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 6 | 6 | 5 | 5 | 4 | 4 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 |
| EBITDA* | -67,000 | 96,000 | 11,000 | -10,000 | 0 | -9,000 | -6,000 | -104,000 | -29,000 | 31,000 | -2,125,000 | -98,000 | -265,000 | -564,000 | -809,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 44,000 | 81,000 | 80,000 | 9,000 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 190,000 | 30,000 | 31,000 | 79,000 | 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 | 190,000 | 30,000 | 31,000 | 79,000 | 0 | 0 | 0 | 0 | 0 | 3,000 | 44,000 | 81,000 | 80,000 | 9,000 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265,000 | 5,574,000 | 14,361,000 | 15,387,000 | 18,895,000 | 29,053,000 |
| Trade Debtors | 0 | 188,000 | 54,000 | 3,000 | 17,000 | 96,000 | 56,000 | 30,000 | 34,000 | 27,000 | 37,000 | 29,000 | 77,000 | 1,000 | 0 |
| Group Debtors | 128,000 | 0 | 0 | 0 | 76,000 | 157,000 | 71,000 | 133,000 | 20,467,000 | 19,875,000 | 14,158,000 | 7,473,000 | 6,471,000 | 3,931,000 | 17,000 |
| Misc Debtors | 49,000 | 41,000 | 0 | 81,000 | 40,000 | 0 | 41,000 | 0 | 45,000 | 54,000 | 97,000 | 142,000 | 136,000 | 94,000 | 360,000 |
| Cash | 12,000 | 114,000 | 12,000 | 3,000 | 13,000 | 32,000 | 3,000 | 38,000 | 30,000 | 42,000 | 134,000 | 113,000 | 239,000 | 85,000 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 189,000 | 343,000 | 66,000 | 87,000 | 146,000 | 285,000 | 171,000 | 201,000 | 20,576,000 | 20,263,000 | 20,000,000 | 22,118,000 | 22,310,000 | 23,006,000 | 29,430,000 |
| total assets | 379,000 | 373,000 | 97,000 | 166,000 | 146,000 | 285,000 | 171,000 | 201,000 | 20,576,000 | 20,266,000 | 20,044,000 | 22,199,000 | 22,390,000 | 23,015,000 | 29,430,000 |
| 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 | 0 | 1,000 | 51,000 | 0 | 25,000 | 0 | 5,000 | 1,000 | 1,000 | 8,000 | 24,000 | 39,000 | 51,000 | 150,000 | 0 |
| Group/Directors Accounts | 228,000 | 161,000 | 3,000 | 126,000 | 98,000 | 149,000 | 103,000 | 90,000 | 119,000 | 71,000 | 5,000 | 6,000 | 5,000 | 47,000 | 27,784,000 |
| 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 | 99,000 | 111,000 | 30,000 | 37,000 | 13,000 | 128,000 | 50,000 | 113,000 | 106,000 | 136,000 | 234,000 | 350,000 | 529,000 | 850,000 | 2,409,000 |
| total current liabilities | 327,000 | 273,000 | 84,000 | 163,000 | 136,000 | 277,000 | 158,000 | 204,000 | 226,000 | 215,000 | 263,000 | 395,000 | 585,000 | 1,047,000 | 30,193,000 |
| 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 | 327,000 | 273,000 | 84,000 | 163,000 | 136,000 | 277,000 | 158,000 | 204,000 | 226,000 | 215,000 | 263,000 | 395,000 | 585,000 | 1,047,000 | 30,193,000 |
| net assets | 52,000 | 100,000 | 13,000 | 3,000 | 10,000 | 8,000 | 13,000 | -3,000 | 20,350,000 | 20,051,000 | 19,781,000 | 21,804,000 | 21,805,000 | 21,968,000 | -763,000 |
| total shareholders funds | 52,000 | 100,000 | 13,000 | 3,000 | 10,000 | 8,000 | 13,000 | -3,000 | 20,350,000 | 20,051,000 | 19,781,000 | 21,804,000 | 21,805,000 | 21,968,000 | -763,000 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -67,000 | 96,000 | 11,000 | -10,000 | 0 | -9,000 | -6,000 | -104,000 | -29,000 | 26,000 | -2,145,000 | -119,000 | -279,000 | -566,000 | -809,000 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 20,000 | 21,000 | 14,000 | 2,000 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 6,000 | -11,000 | -2,000 | 1,000 | 0 | 2,000 | 21,000 | -3,000 | -71,000 | -72,000 | -5,000 | 0 | 0 | 227,000 | 17,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -265,000 | -5,309,000 | -8,787,000 | -1,026,000 | -3,508,000 | -10,158,000 | 29,053,000 |
| Debtors | -52,000 | 175,000 | -30,000 | -49,000 | -120,000 | 85,000 | 5,000 | -20,383,000 | 590,000 | 5,664,000 | 6,648,000 | 960,000 | 2,658,000 | 3,649,000 | 377,000 |
| Creditors | -1,000 | -50,000 | 51,000 | -25,000 | 25,000 | -5,000 | 4,000 | 0 | -7,000 | -16,000 | -15,000 | -12,000 | -99,000 | 150,000 | 0 |
| Accruals and Deferred Income | -12,000 | 81,000 | -7,000 | 24,000 | -115,000 | 78,000 | -63,000 | 7,000 | -30,000 | -98,000 | -116,000 | -179,000 | -321,000 | -1,559,000 | 2,409,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -22,000 | -59,000 | 83,000 | 39,000 | 30,000 | -19,000 | -49,000 | 20,283,000 | -462,000 | -510,000 | -122,000 | -223,000 | 165,000 | 4,763,000 | -27,813,000 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 160,000 | -1,000 | -48,000 | 79,000 | 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 | 67,000 | 158,000 | -123,000 | 28,000 | -51,000 | 46,000 | 13,000 | -29,000 | 48,000 | 66,000 | -1,000 | 1,000 | -42,000 | -27,737,000 | 27,784,000 |
| 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 | 13,000 | 2,000 | 1,000 | 2,000 | 2,000 | 1,000 | 1,000 | -1,000 | 401,000 | 385,000 | 197,000 | 142,000 | 116,000 | -557,000 | 0 |
| cash flow from financing | 80,000 | 160,000 | -122,000 | 30,000 | -49,000 | 48,000 | 14,000 | -30,000 | 449,000 | 451,000 | 196,000 | 143,000 | 74,000 | -4,667,000 | 27,813,000 |
| cash and cash equivalents | |||||||||||||||
| cash | -102,000 | 102,000 | 9,000 | -10,000 | -19,000 | 29,000 | -35,000 | 8,000 | -12,000 | -92,000 | 21,000 | -126,000 | 154,000 | 85,000 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -102,000 | 102,000 | 9,000 | -10,000 | -19,000 | 29,000 | -35,000 | 8,000 | -12,000 | -92,000 | 21,000 | -126,000 | 154,000 | 85,000 | 0 |
media city living 1 limited Credit Report and Business Information
Media City Living 1 Limited Competitor Analysis
Perform a competitor analysis for media city living 1 limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW1E area or any other competitors across 12 key performance metrics.
media city living 1 limited Ownership
MEDIA CITY LIVING 1 LIMITED group structure
Media City Living 1 Limited has no subsidiary companies.
Ultimate parent company
2 parents
MEDIA CITY LIVING 1 LIMITED
05998362
media city living 1 limited directors
Media City Living 1 Limited currently has 3 directors. The longest serving directors include Miss Marina Thomas (Oct 2024) and Mr Michael Hood (Oct 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Miss Marina Thomas | England | 48 years | Oct 2024 | - | Director |
| Mr Michael Hood | United Kingdom | 48 years | Oct 2024 | - | Director |
| Mr Oliver Knight | England | 40 years | Oct 2024 | - | Director |
P&L
March 2024turnover
72k
-31%
operating profit
-67k
-170%
gross margin
-134.7%
-414.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
52k
-0.48%
total assets
379k
+0.02%
cash
12k
-0.89%
net assets
Total assets minus all liabilities
media city living 1 limited company details
company number
05998362
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
November 2006
age
18
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
peel media living no.1 limited (November 2024)
peel media investments limited (July 2007)
accountant
-
auditor
-
address
100 victoria street, london, SW1E 5JL
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
media city living 1 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 found 1 charges/mortgages relating to media city living 1 limited. Currently there are 0 open charges and 1 have been satisfied in the past.
media city living 1 limited 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 MEDIA CITY LIVING 1 LIMITED. This can take several minutes, an email will notify you when this has completed.
media city living 1 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
