mantra thai limited
mantra thai limited Company Information
Company Number
06878575
Website
www.mantra-thai.co.ukRegistered Address
29 forth banks, newcastle upon tyne, NE1 3SG
Industry
Licensed restaurants
Telephone
01912326080
Next Accounts Due
108 days late
Group Structure
View All
Shareholders
chawalit prapunwong 100%
mantra thai limited Estimated Valuation
Pomanda estimates the enterprise value of MANTRA THAI LIMITED at £735.4k based on a Turnover of £1.3m and 0.57x industry multiple (adjusted for size and gross margin).
mantra thai limited Estimated Valuation
Pomanda estimates the enterprise value of MANTRA THAI LIMITED at £323.5k based on an EBITDA of £95.7k and a 3.38x industry multiple (adjusted for size and gross margin).
mantra thai limited Estimated Valuation
Pomanda estimates the enterprise value of MANTRA THAI LIMITED at £1.5m based on Net Assets of £456.6k and 3.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mantra Thai Limited Overview
Mantra Thai Limited is a live company located in newcastle upon tyne, NE1 3SG with a Companies House number of 06878575. It operates in the licenced restaurants sector, SIC Code 56101. Founded in April 2009, it's largest shareholder is chawalit prapunwong with a 100% stake. Mantra Thai Limited is a established, small sized company, Pomanda has estimated its turnover at £1.3m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mantra Thai Limited Health Check
Pomanda's financial health check has awarded Mantra Thai Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £1.3m, make it larger than the average company (£874.5k)
- Mantra Thai Limited
£874.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 61%, show it is growing at a faster rate (-6.3%)
- Mantra Thai Limited
-6.3% - Industry AVG
Production
with a gross margin of 34%, this company has a higher cost of product (57.7%)
- Mantra Thai Limited
57.7% - Industry AVG
Profitability
an operating margin of 7.4% make it more profitable than the average company (5.3%)
- Mantra Thai Limited
5.3% - Industry AVG
Employees
with 12 employees, this is below the industry average (26)
12 - Mantra Thai Limited
26 - Industry AVG
Pay Structure
on an average salary of £17.4k, the company has an equivalent pay structure (£17.4k)
- Mantra Thai Limited
£17.4k - Industry AVG
Efficiency
resulting in sales per employee of £107.6k, this is more efficient (£42.3k)
- Mantra Thai Limited
£42.3k - Industry AVG
Debtor Days
it gets paid by customers after 110 days, this is later than average (7 days)
- Mantra Thai Limited
7 days - Industry AVG
Creditor Days
its suppliers are paid after 42 days, this is quicker than average (67 days)
- Mantra Thai Limited
67 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Mantra Thai Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Mantra Thai Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 49.3%, this is a lower level of debt than the average (86.9%)
49.3% - Mantra Thai Limited
86.9% - Industry AVG
MANTRA THAI LIMITED financials
Mantra Thai Limited's latest turnover from May 2022 is estimated at £1.3 million and the company has net assets of £456.6 thousand. According to their latest financial statements, Mantra Thai Limited has 12 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||
| Other Income Or Grants | |||||||||||||
| Cost Of Sales | |||||||||||||
| Gross Profit | |||||||||||||
| Admin Expenses | |||||||||||||
| Operating Profit | |||||||||||||
| Interest Payable | |||||||||||||
| Interest Receivable | |||||||||||||
| Pre-Tax Profit | |||||||||||||
| Tax | |||||||||||||
| Profit After Tax | |||||||||||||
| Dividends Paid | |||||||||||||
| Retained Profit | |||||||||||||
| Employee Costs | |||||||||||||
| Number Of Employees | 12 | 12 | 12 | 12 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 509,175 | 537,760 | 348,204 | 364,161 | 558,575 | 582,352 | 322,175 | 333,831 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 224,724 | 240,779 | 0 | 0 | 288,941 | 304,995 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 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 |
| Total Fixed Assets | 509,175 | 537,760 | 572,928 | 604,940 | 558,575 | 582,352 | 611,116 | 638,826 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 5,100 | 7,050 | 7,550 | 8,120 | 7,550 | 9,050 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 391,560 | 285,520 | 0 | 0 | 0 | 0 | 0 | 75,120 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 173,338 | 206,300 | 231,175 | 62,343 | 38,648 | 82,824 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 391,560 | 285,520 | 178,438 | 213,350 | 238,725 | 70,463 | 46,198 | 166,994 | 0 | 0 | 0 | 0 | 0 |
| total assets | 900,735 | 823,280 | 751,366 | 818,290 | 797,300 | 652,815 | 657,314 | 805,820 | 0 | 0 | 0 | 0 | 0 |
| Bank overdraft | 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 |
| Trade Creditors | 98,419 | 48,455 | 16,429 | 108,947 | 99,351 | 89,048 | 212,571 | 75,622 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 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 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 98,419 | 48,455 | 16,429 | 108,947 | 99,351 | 89,048 | 212,571 | 75,622 | 0 | 0 | 0 | 0 | 0 |
| loans | 0 | 0 | 350,000 | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 345,757 | 395,757 | 45,757 | 395,757 | 495,757 | 495,757 | 495,757 | 805,481 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 345,757 | 395,757 | 395,757 | 395,757 | 495,757 | 495,757 | 495,757 | 805,481 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 444,176 | 444,212 | 412,186 | 504,704 | 595,108 | 584,805 | 708,328 | 881,103 | 0 | 0 | 0 | 0 | 0 |
| net assets | 456,559 | 379,068 | 339,180 | 313,586 | 202,192 | 68,010 | -51,014 | -75,283 | 0 | 0 | 0 | 0 | 0 |
| total shareholders funds | 456,559 | 379,068 | 339,180 | 313,586 | 202,192 | 68,010 | -51,014 | -75,283 | 0 | 0 | 0 | 0 | 0 |
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | 21,384 | 24,757 | 43,627 | 20,164 | 12,331 | ||||||||
| Amortisation | 16,055 | 16,055 | 16,054 | 16,095 | |||||||||
| Tax | |||||||||||||
| Stock | 0 | -5,100 | -1,950 | -500 | -570 | 570 | -1,500 | 9,050 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 106,040 | 285,520 | 0 | 0 | 0 | 0 | -75,120 | 75,120 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 49,964 | 32,026 | -92,518 | 9,596 | 10,303 | -123,523 | 136,949 | 75,622 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 0 | 0 | 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 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | -350,000 | 350,000 | 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 |
| other long term liabilities | -50,000 | 350,000 | -350,000 | -100,000 | 0 | 0 | -309,724 | 805,481 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | 0 | -173,338 | -32,962 | -24,875 | 168,832 | 23,695 | -44,176 | 82,824 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | -173,338 | -32,962 | -24,875 | 168,832 | 23,695 | -44,176 | 82,824 | 0 | 0 | 0 | 0 | 0 |
mantra thai limited Credit Report and Business Information
Mantra Thai Limited Competitor Analysis
Perform a competitor analysis for mantra thai limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
mantra thai limited Ownership
MANTRA THAI LIMITED group structure
Mantra Thai Limited has no subsidiary companies.
Ultimate parent company
MANTRA THAI LIMITED
06878575
mantra thai limited directors
Mantra Thai Limited currently has 2 directors. The longest serving directors include Mr Chawalit Prapunwong (Apr 2009) and Mrs Sunye Prapunwong (Aug 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Chawalit Prapunwong | United Kingdom | 53 years | Apr 2009 | - | Director |
| Mrs Sunye Prapunwong | 48 years | Aug 2021 | - | Director |
P&L
May 2022turnover
1.3m
+4%
operating profit
95.7k
0%
gross margin
34%
+22.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2022net assets
456.6k
+0.2%
total assets
900.7k
+0.09%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
mantra thai limited company details
company number
06878575
Type
Private limited with Share Capital
industry
56101 - Licensed restaurants
incorporation date
April 2009
age
15
accounts
Micro-Entity Accounts
ultimate parent company
previous names
jetsco ltd (March 2014)
incorporated
UK
address
29 forth banks, newcastle upon tyne, NE1 3SG
last accounts submitted
May 2022
mantra thai 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 2 charges/mortgages relating to mantra thai limited. Currently there are 1 open charges and 1 have been satisfied in the past.
mantra thai limited Companies House Filings - See Documents
| date | description | view/download |
|---|
