Pomanda estimates the enterprise value of MADE SIMPLE TECHNOLOGY LIMITED at £940.6k based on a Turnover of £2.9m and 0.33x industry multiple (adjusted for size and gross margin).
made simple technology limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MADE SIMPLE TECHNOLOGY LIMITED at £0 based on an EBITDA of £-2.1k and a 2.25x industry multiple (adjusted for size and gross margin).
made simple technology limitedEstimated Valuation
£834
Pomanda estimates the enterprise value of MADE SIMPLE TECHNOLOGY LIMITED at £834 based on Net Assets of £302 and 2.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Made Simple Technology LimitedOverview
Made Simple Technology Limited is a live company located in tamworth, B78 1NS with a Companies House number of 06826412. It operates in the combined office administrative service activities sector, SIC Code 82110. Founded in February 2009, it's largest shareholder is
mjbh ltd
with a 100% stake. Made Simple Technology Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2.9m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Made Simple Technology Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £2.9m, make it larger than the average company (£1.2m)
£2.9m - Made Simple Technology Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 47%, show it is growing at a faster rate (5.6%)
47% - Made Simple Technology Limited
5.6% - Industry AVG
Production
with a gross margin of 16.2%, this company has a higher cost of product (45.1%)
16.2% - Made Simple Technology Limited
45.1% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (3.1%)
-0.1% - Made Simple Technology Limited
3.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (13)
2 - Made Simple Technology Limited
13 - Industry AVG
Pay Structure
on an average salary of £38.1k, the company has an equivalent pay structure (£38.1k)
£38.1k - Made Simple Technology Limited
£38.1k - Industry AVG
Efficiency
resulting in sales per employee of £1.4m, this is more efficient (£93.2k)
£1.4m - Made Simple Technology Limited
£93.2k - Industry AVG
Debtor Days
it gets paid by customers after 148 days, this is later than average (30 days)
148 days - Made Simple Technology Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 177 days, this is slower than average (29 days)
177 days - Made Simple Technology Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Made Simple Technology Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Made Simple Technology Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (53.9%)
100% - Made Simple Technology Limited
53.9% - Industry AVG
MADE SIMPLE TECHNOLOGY LIMITED financials
EXPORT
Made Simple Technology Limited's latest turnover from September 2023 is estimated at £2.9 million and the company has net assets of £302. According to their latest financial statements, Made Simple Technology Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
2,875,479
3,051,224
1,499,286
901,021
1,292,132
933,753
1,307,308
2,925,878
4,948,870
770,878
304,556
378,152
57,650
Other Income Or Grants
Cost Of Sales
2,409,107
2,559,101
1,311,907
764,580
1,120,569
760,662
1,011,803
2,326,627
4,115,574
654,464
262,014
320,219
49,365
Gross Profit
466,372
492,123
187,380
136,441
171,563
173,091
295,505
599,252
833,296
116,415
42,542
57,933
8,285
Admin Expenses
468,495
489,566
187,068
136,531
173,707
172,058
337,126
1,000,326
742,169
-192,238
14,429
-56,552
-13,276
Operating Profit
-2,123
2,557
312
-90
-2,144
1,033
-41,621
-401,074
91,127
308,653
28,113
114,485
21,561
Interest Payable
Interest Receivable
26
1,324
1,527
406
236
84
Pre-Tax Profit
-2,123
2,557
312
-90
-2,144
1,033
-41,621
-401,048
92,451
310,180
28,518
114,721
21,645
Tax
-486
-59
-196
-18,490
-65,138
-6,559
-27,533
-5,628
Profit After Tax
-2,123
2,071
253
-90
-2,144
837
-41,621
-401,048
73,961
245,042
21,959
87,188
16,017
Dividends Paid
Retained Profit
-2,123
2,071
253
-90
-2,144
837
-41,621
-401,048
73,961
245,042
21,959
87,188
16,017
Employee Costs
76,130
76,632
73,305
73,200
74,534
227,371
281,008
636,408
873,479
170,417
62,430
62,666
29,908
Number Of Employees
2
2
2
2
2
6
8
17
25
5
2
2
1
EBITDA*
-2,123
2,557
312
-90
-2,144
1,033
-41,621
-401,074
91,127
308,653
28,113
114,485
21,561
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
1,173,753
1,173,951
606,093
284,180
444,855
208,464
312,885
649,338
1,077,596
117,456
72,839
81,448
9,506
Group Debtors
Misc Debtors
Cash
20,483
509,080
101,567
60,679
33,563
100
misc current assets
total current assets
1,173,753
1,173,951
606,093
284,180
444,855
208,464
312,885
649,338
1,098,079
626,536
174,406
142,127
43,069
100
total assets
1,173,753
1,173,951
606,093
284,180
444,855
208,464
312,885
649,338
1,098,079
626,536
174,406
142,127
43,069
100
Bank overdraft
Bank loan
Trade Creditors
1,173,451
1,171,526
605,739
284,079
444,664
206,129
311,387
606,219
653,812
256,230
49,142
38,822
26,952
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,173,451
1,171,526
605,739
284,079
444,664
206,129
311,387
606,219
653,812
256,230
49,142
38,822
26,952
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,173,451
1,171,526
605,739
284,079
444,664
206,129
311,387
606,219
653,812
256,230
49,142
38,822
26,952
net assets
302
2,425
354
101
191
2,335
1,498
43,119
444,267
370,306
125,264
103,305
16,117
100
total shareholders funds
302
2,425
354
101
191
2,335
1,498
43,119
444,267
370,306
125,264
103,305
16,117
100
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-2,123
2,557
312
-90
-2,144
1,033
-41,621
-401,074
91,127
308,653
28,113
114,485
21,561
Depreciation
Amortisation
Tax
-486
-59
-196
-18,490
-65,138
-6,559
-27,533
-5,628
Stock
Debtors
-198
567,858
321,913
-160,675
236,391
-104,421
-336,453
-428,258
960,140
44,617
-8,609
71,942
9,506
Creditors
1,925
565,787
321,660
-160,585
238,535
-105,258
-294,832
-47,593
397,582
207,088
10,320
11,870
26,952
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-20,409
-489,921
405,986
40,483
26,880
33,379
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
100
-100
100
interest
26
1,324
1,527
406
236
84
cash flow from financing
-74
1,324
1,527
406
236
184
-100
100
cash and cash equivalents
cash
-20,483
-488,597
407,513
40,888
27,116
33,563
-100
100
overdraft
change in cash
-20,483
-488,597
407,513
40,888
27,116
33,563
-100
100
made simple technology 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 made simple technology limited. Get real-time insights into made simple technology limited's credit score, group structure and payment trends.
Made Simple Technology Limited Competitor Analysis
Perform a competitor analysis for made simple technology limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in B78 area or any other competitors across 12 key performance metrics.
made simple technology limited Ownership
MADE SIMPLE TECHNOLOGY LIMITED group structure
Made Simple Technology Limited has no subsidiary companies.
black fox advisory, fletchers business centre , gren, tamworth, B78 1NS
Bank
-
Legal Advisor
-
made simple technology 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 made simple technology limited.
made simple technology 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 MADE SIMPLE TECHNOLOGY LIMITED. This can take several minutes, an email will notify you when this has completed.
made simple technology limitedCompanies House Filings - See Documents
