international metallurgy limitedEstimated Valuation
£72.5k
Pomanda estimates the enterprise value of INTERNATIONAL METALLURGY LIMITED at £72.5k based on a Turnover of £145.9k and 0.5x industry multiple (adjusted for size and gross margin).
international metallurgy limitedEstimated Valuation
£305k
Pomanda estimates the enterprise value of INTERNATIONAL METALLURGY LIMITED at £305k based on an EBITDA of £85.8k and a 3.56x industry multiple (adjusted for size and gross margin).
international metallurgy limitedEstimated Valuation
£3.2m
Pomanda estimates the enterprise value of INTERNATIONAL METALLURGY LIMITED at £3.2m based on Net Assets of £1.3m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
International Metallurgy LimitedOverview
International Metallurgy Limited is a live company located in wyboston, MK44 3BZ with a Companies House number of 06561002. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2008, it's largest shareholder is
jitendra kumar patel
with a 78% stake. International Metallurgy Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£145.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded International Metallurgy Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
3 Strong
4 Regular
2 Weak
Size
annual sales of £145.9k, make it smaller than the average company (£3.7m)
£145.9k - International Metallurgy Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (8.3%)
7% - International Metallurgy Limited
8.3% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (37.9%)
37.9% - International Metallurgy Limited
37.9% - Industry AVG
Profitability
an operating margin of 56.9% make it more profitable than the average company (5.7%)
56.9% - International Metallurgy Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (22)
1 - International Metallurgy Limited
22 - Industry AVG
Pay Structure
on an average salary of £46.7k, the company has an equivalent pay structure (£46.7k)
£46.7k - International Metallurgy Limited
£46.7k - Industry AVG
Efficiency
resulting in sales per employee of £145.9k, this is equally as efficient (£145.9k)
£145.9k - International Metallurgy Limited
£145.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - International Metallurgy Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - International Metallurgy Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - International Metallurgy Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 259 weeks, this is more cash available to meet short term requirements (26 weeks)
259 weeks - International Metallurgy Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.1%, this is a lower level of debt than the average (59%)
4.1% - International Metallurgy Limited
59% - Industry AVG
INTERNATIONAL METALLURGY LIMITED financials
EXPORT
International Metallurgy Limited's latest turnover from March 2024 is estimated at £145.9 thousand and the company has net assets of £1.3 million. According to their latest financial statements, International Metallurgy Limited has 1 employee and maintains cash reserves of £239.5 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
145,892
140,708
128,271
119,071
168,427
58,600
328,053
118,356
122,267
310,721
318,015
448,127
282,830
530,713
377,619
Other Income Or Grants
Cost Of Sales
90,561
86,333
79,658
74,720
104,374
36,472
203,714
72,402
76,326
196,912
202,835
284,144
174,627
318,917
225,229
Gross Profit
55,331
54,375
48,613
44,351
64,053
22,128
124,339
45,953
45,941
113,810
115,180
163,983
108,203
211,796
152,390
Admin Expenses
-27,715
-6,937
-31,105
-2,596
-64,753
-132,518
-62,962
-33,783
-21,033
-38,630
-66,138
17,568
15,049
75,700
80,279
Operating Profit
83,046
61,312
79,718
46,947
128,806
154,646
187,301
79,736
66,974
152,440
181,318
146,415
93,154
136,096
72,111
Interest Payable
Interest Receivable
14,783
12,565
2,830
455
368
1,712
883
1,206
3,450
2,837
2,091
1,434
961
465
122
Pre-Tax Profit
97,829
73,878
82,548
47,402
129,174
156,358
188,184
80,941
70,424
155,277
183,409
147,849
94,115
136,561
72,233
Tax
-24,457
-14,037
-15,684
-9,006
-24,543
-29,708
-35,755
-16,188
-14,085
-32,608
-42,184
-35,484
-24,470
-38,237
-20,225
Profit After Tax
73,372
59,841
66,864
38,396
104,631
126,650
152,429
64,753
56,339
122,669
141,225
112,365
69,645
98,324
52,008
Dividends Paid
Retained Profit
73,372
59,841
66,864
38,396
104,631
126,650
152,429
64,753
56,339
122,669
141,225
112,365
69,645
98,324
52,008
Employee Costs
46,650
44,770
42,254
40,164
39,763
38,584
72,730
71,130
71,337
106,665
105,802
139,218
104,155
171,256
106,239
Number Of Employees
1
1
1
1
1
1
2
2
2
3
3
4
3
5
3
EBITDA*
85,773
62,997
80,779
48,323
130,458
156,333
190,890
87,239
73,694
158,744
187,072
147,870
94,956
137,663
73,004
* 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
53,165
3,565
4,082
2,758
3,349
2,527
4,094
7,965
10,075
15,955
17,038
19,324
3,511
4,701
4,155
Intangible Assets
Investments & Other
332,611
284,000
303,773
1,000
Debtors (Due After 1 year)
Total Fixed Assets
385,776
287,565
307,855
3,758
3,349
2,527
4,094
7,965
10,075
15,955
17,038
19,324
3,511
4,701
4,155
Stock & work in progress
Trade Debtors
21,926
600
45,244
2,746
2,148
24,819
22,476
52,302
26,886
74,255
52,075
Group Debtors
Misc Debtors
772,231
698,554
670,421
680,614
700,406
737,073
740,734
730,165
Cash
239,466
323,691
267,618
487,045
423,418
312,873
143,748
209,541
754,965
624,856
510,070
326,224
247,272
137,130
48,777
misc current assets
total current assets
1,011,697
1,022,245
938,039
1,167,659
1,145,750
1,050,546
929,726
942,452
757,113
649,675
532,546
378,526
274,158
211,385
100,852
total assets
1,397,473
1,309,810
1,245,894
1,171,417
1,149,099
1,053,073
933,820
950,417
767,188
665,630
549,584
397,850
277,669
216,086
105,007
Bank overdraft
Bank loan
Trade Creditors
66,103
72,509
61,543
56,890
64,714
52,068
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
47,991
42,641
37,782
31,359
47,325
56,136
62,967
231,476
112,498
total current liabilities
47,991
42,641
37,782
31,359
47,325
56,136
62,967
231,476
112,498
66,103
72,509
61,543
56,890
64,714
52,068
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
9,871
930
1,714
524
636
430
996
1,513
2,015
3,191
3,408
3,865
702
940
831
total long term liabilities
9,871
930
1,714
524
636
430
996
1,513
2,015
3,191
3,408
3,865
702
940
831
total liabilities
57,862
43,571
39,496
31,883
47,961
56,566
63,963
232,989
114,513
69,294
75,917
65,408
57,592
65,654
52,899
net assets
1,339,611
1,266,239
1,206,398
1,139,534
1,101,138
996,507
869,857
717,428
652,675
596,336
473,667
332,442
220,077
150,432
52,108
total shareholders funds
1,339,611
1,266,239
1,206,398
1,139,534
1,101,138
996,507
869,857
717,428
652,675
596,336
473,667
332,442
220,077
150,432
52,108
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
83,046
61,312
79,718
46,947
128,806
154,646
187,301
79,736
66,974
152,440
181,318
146,415
93,154
136,096
72,111
Depreciation
2,727
1,685
1,061
1,376
1,652
1,687
3,589
7,503
6,720
6,304
5,754
1,455
1,802
1,567
893
Amortisation
Tax
-24,457
-14,037
-15,684
-9,006
-24,543
-29,708
-35,755
-16,188
-14,085
-32,608
-42,184
-35,484
-24,470
-38,237
-20,225
Stock
Debtors
73,677
28,133
-10,193
-41,718
-15,341
-48,305
53,067
730,763
-22,671
2,343
-29,826
25,416
-47,369
22,180
52,075
Creditors
-66,103
-6,406
10,966
4,653
-7,824
12,646
52,068
Accruals and Deferred Income
5,350
4,859
6,423
-15,966
-8,811
-6,831
-168,509
118,978
112,498
Deferred Taxes & Provisions
8,941
-784
1,190
-112
206
-566
-517
-502
-1,176
-217
-457
3,163
-238
109
831
Cash flow from operations
1,930
24,902
82,901
64,957
112,651
167,533
-66,958
-541,236
127,499
117,170
185,223
94,786
109,793
90,001
53,603
Investing Activities
capital expenditure
-52,327
-1,168
-2,385
-785
-2,474
-120
282
-5,393
-840
-5,221
-3,468
-17,268
-612
-2,113
-5,048
Change in Investments
48,611
-19,773
302,773
1,000
cash flow from investments
-100,938
18,605
-305,158
-1,785
-2,474
-120
282
-5,393
-840
-5,221
-3,468
-17,268
-612
-2,113
-5,048
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
100
interest
14,783
12,565
2,830
455
368
1,712
883
1,206
3,450
2,837
2,091
1,434
961
465
122
cash flow from financing
14,783
12,565
2,830
455
368
1,712
883
1,206
3,450
2,837
2,091
1,434
961
465
222
cash and cash equivalents
cash
-84,225
56,073
-219,427
63,627
110,545
169,125
-65,793
-545,424
130,109
114,786
183,846
78,952
110,142
88,353
48,777
overdraft
change in cash
-84,225
56,073
-219,427
63,627
110,545
169,125
-65,793
-545,424
130,109
114,786
183,846
78,952
110,142
88,353
48,777
international metallurgy limited 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 international metallurgy limited. Get real-time insights into international metallurgy limited's credit score, group structure and payment trends.
International Metallurgy Limited Competitor Analysis
Perform a competitor analysis for international metallurgy limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in MK44 area or any other competitors across 12 key performance metrics.
international metallurgy limited Ownership
INTERNATIONAL METALLURGY LIMITED group structure
International Metallurgy Limited has no subsidiary companies.
Ultimate parent company
INTERNATIONAL METALLURGY LIMITED
06561002
INTERNATIONAL METALLURGY LIMITED Shareholders
The largest shareholders in International Metallurgy Limited include Jitendra Kumar Patel and Sonia Gogna-Patel.
jitendra kumar patel
78%
sonia gogna-patel
22%
international metallurgy limited directors
International Metallurgy Limited currently has 1 director, Mr Jitendra Patel serving since Apr 2008.
82990 - Other business support service activities n.e.c.
incorporation date
April 2008
age
17
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
potton house wyboston lakes, great north road, wyboston, bedford, MK44 3BZ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
international metallurgy 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 international metallurgy limited.
international metallurgy 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 INTERNATIONAL METALLURGY LIMITED. This can take several minutes, an email will notify you when this has completed.
international metallurgy limitedCompanies House Filings - See Documents
