Pomanda estimates the enterprise value of MIGRANTS' RIGHTS NETWORK at £139.5k based on a Turnover of £234.9k and 0.59x industry multiple (adjusted for size and gross margin).
migrants' rights networkEstimated Valuation
£188.7k
Pomanda estimates the enterprise value of MIGRANTS' RIGHTS NETWORK at £188.7k based on an EBITDA of £53.1k and a 3.55x industry multiple (adjusted for size and gross margin).
migrants' rights networkEstimated Valuation
£262.1k
Pomanda estimates the enterprise value of MIGRANTS' RIGHTS NETWORK at £262.1k based on Net Assets of £118.9k and 2.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Migrants' Rights NetworkOverview
Migrants' Rights Network is a live company located in london, E1 5QJ with a Companies House number of 06024396. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in December 2006, it's largest shareholder is
unknown.
Migrants' Rights Network is a established,
micro sized company, Pomanda has estimated its turnover at
£234.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Migrants' Rights Network a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £234.9k, make it smaller than the average company (£475.2k)
£234.9k - Migrants' Rights Network
£475.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (7.4%)
-4% - Migrants' Rights Network
7.4% - Industry AVG
Production
with a gross margin of 57.4%, this company has a comparable cost of product (57.4%)
57.4% - Migrants' Rights Network
57.4% - Industry AVG
Profitability
an operating margin of 22.3% make it more profitable than the average company (4.7%)
22.3% - Migrants' Rights Network
4.7% - Industry AVG
Employees
with 6 employees, this is below the industry average (12)
6 - Migrants' Rights Network
12 - Industry AVG
Pay Structure
on an average salary of £25.7k, the company has an equivalent pay structure (£28.4k)
£25.7k - Migrants' Rights Network
£28.4k - Industry AVG
Efficiency
resulting in sales per employee of £39.1k, this is less efficient (£51k)
£39.1k - Migrants' Rights Network
£51k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (17 days)
1 days - Migrants' Rights Network
17 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Migrants' Rights Network
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Migrants' Rights Network
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 701 weeks, this is more cash available to meet short term requirements (125 weeks)
701 weeks - Migrants' Rights Network
125 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.2%, this is a lower level of debt than the average (21.2%)
7.2% - Migrants' Rights Network
21.2% - Industry AVG
MIGRANTS' RIGHTS NETWORK financials
EXPORT
Migrants' Rights Network's latest turnover from March 2024 is £234.9 thousand and the company has net assets of £118.9 thousand. According to their latest financial statements, Migrants' Rights Network has 6 employees and maintains cash reserves of £124.2 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
234,897
89,606
132,156
268,700
175,647
88,127
297,890
262,091
274,568
435,058
364,628
266,004
381,331
346,582
277,427
Other Income Or Grants
Cost Of Sales
100,184
38,143
58,447
125,728
81,786
44,941
150,024
129,238
132,797
226,094
194,999
131,193
185,527
169,635
136,569
Gross Profit
134,713
51,463
73,709
142,972
93,861
43,186
147,866
132,853
141,771
208,964
169,629
134,811
195,804
176,947
140,858
Admin Expenses
82,231
126,225
106,164
-29,173
57,543
86,214
185,089
129,828
143,968
170,117
134,934
190,045
214,237
179,407
23,758
Operating Profit
52,482
-74,762
-32,455
172,145
36,318
-43,028
-37,223
3,025
-2,197
38,847
34,695
-55,234
-18,433
-2,460
117,100
Interest Payable
Interest Receivable
Pre-Tax Profit
43,064
-70,258
-31,252
139,511
29,424
-42,824
-36,688
2,746
-1,375
31,235
27,136
-54,635
-17,533
-1,355
84,689
Tax
Profit After Tax
43,064
-70,258
-31,252
139,511
29,424
-42,824
-36,688
2,746
-1,375
31,235
27,136
-54,635
-17,533
-1,355
84,689
Dividends Paid
Retained Profit
43,064
-70,258
-31,252
139,511
29,424
-42,824
-36,688
2,746
-1,375
31,235
27,136
-54,635
-17,533
-1,355
84,689
Employee Costs
154,482
113,426
118,456
102,952
115,294
106,516
235,903
158,809
169,278
249,909
223,525
210,010
240,556
225,558
132,512
Number Of Employees
6
5
5
5
4
3
3
4
5
7
6
7
7
4
4
EBITDA*
53,143
-74,101
-31,794
172,874
36,821
-42,525
-36,492
3,689
-1,969
39,075
34,695
-53,770
-16,728
-396
119,162
* 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
1,791
661
1,322
1,983
67
570
1,074
1,536
457
685
1,464
3,169
5,233
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,791
661
1,322
1,983
67
570
1,074
1,536
457
685
1,464
3,169
5,233
Stock & work in progress
Trade Debtors
700
250
14,391
10,286
10,000
1,000
5,393
7,056
Group Debtors
Misc Debtors
1,383
16,608
6,354
16,453
21,453
1,445
411
18,512
13,973
5,748
16,301
4,703
9,278
12,306
10,894
Cash
124,203
63,846
148,104
172,742
9,192
7,623
46,651
167,532
158,604
170,216
106,319
112,293
127,171
232,753
209,301
misc current assets
total current assets
126,286
80,454
154,708
189,195
45,036
19,354
57,062
186,044
172,577
175,964
122,620
116,996
137,449
250,452
227,251
total assets
128,077
81,115
156,030
191,178
45,103
19,924
58,136
187,580
173,034
176,649
122,620
116,996
138,913
253,621
232,484
Bank overdraft
Bank loan
Trade Creditors
3,628
1,596
1,292
1,318
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
9,201
5,303
6,332
12,260
6,000
10,219
6,925
99,682
87,882
90,121
67,327
88,839
56,121
153,296
130,804
total current liabilities
9,201
5,303
9,960
13,856
7,292
11,537
6,925
99,682
87,882
90,121
67,327
88,839
56,121
153,296
130,804
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
9,201
5,303
9,960
13,856
7,292
11,537
6,925
99,682
87,882
90,121
67,327
88,839
56,121
153,296
130,804
net assets
118,876
75,812
146,070
177,322
37,811
8,387
51,211
87,898
85,152
86,528
55,293
28,157
82,792
100,325
101,680
total shareholders funds
118,876
75,812
146,070
177,322
37,811
8,387
51,211
87,898
85,152
86,528
55,293
28,157
82,792
100,325
101,680
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
52,482
-74,762
-32,455
172,145
36,318
-43,028
-37,223
3,025
-2,197
38,847
34,695
-55,234
-18,433
-2,460
117,100
Depreciation
661
661
661
729
503
503
731
664
228
228
1,464
1,705
2,064
2,062
Amortisation
Tax
Stock
Debtors
-14,525
10,004
-9,849
-19,391
24,113
1,320
-8,101
4,539
8,225
-10,553
11,598
-5,575
-7,421
-251
17,950
Creditors
-3,628
2,032
304
-26
1,318
Accruals and Deferred Income
3,898
-1,029
-5,928
6,260
-4,219
3,294
-92,757
11,800
-2,239
22,794
-21,512
32,718
-97,175
22,492
130,804
Deferred Taxes & Provisions
Cash flow from operations
71,566
-88,762
-25,841
198,829
8,463
-39,233
-121,148
10,950
-12,433
72,422
1,585
-15,477
-106,482
22,347
232,016
Investing Activities
capital expenditure
-2,645
1
-269
-1,743
-913
-7,295
Change in Investments
cash flow from investments
-2,645
1
-269
-1,743
-913
-7,295
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
-1
16,991
interest
cash flow from financing
1
-1
16,991
cash and cash equivalents
cash
60,357
-84,258
-24,638
163,550
1,569
-39,028
-120,881
8,928
-11,612
63,897
-5,974
-14,878
-105,582
23,452
209,301
overdraft
change in cash
60,357
-84,258
-24,638
163,550
1,569
-39,028
-120,881
8,928
-11,612
63,897
-5,974
-14,878
-105,582
23,452
209,301
migrants' rights network 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 migrants' rights network. Get real-time insights into migrants' rights network's credit score, group structure and payment trends.
Perform a competitor analysis for migrants' rights network by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in E 1 area or any other competitors across 12 key performance metrics.
migrants' rights network Ownership
MIGRANTS' RIGHTS NETWORK group structure
Migrants' Rights Network has no subsidiary companies.
Ultimate parent company
MIGRANTS' RIGHTS NETWORK
06024396
MIGRANTS' RIGHTS NETWORK Shareholders
The sole shareholder of Migrants' Rights Network is -.
-
-
migrants' rights network directors
Migrants' Rights Network currently has 7 directors.
The longest serving directors include
Ms Sainga Tony (Oct 2019) and
Mr Nicholas Sigler (Oct 2019).
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 2 charges/mortgages relating to migrants' rights network. Currently there are 2 open charges and 0 have been satisfied in the past.
migrants' rights network 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 MIGRANTS' RIGHTS NETWORK. This can take several minutes, an email will notify you when this has completed.
migrants' rights networkCompanies House Filings - See Documents
