Mapmaster Limited

POWER SEARCH PRICING

SOLUTIONS

mapmaster limited Company Information

Live

EstablishedMicroRapid

Company Number

06946712

Website

Registered Address

fawley house 2 regatta place, marlow road, bourne end, buckinghamshire, SL8 5TD

Industry

General public administration activities

Telephone

Next Accounts Due

December 2025

Group Structure

View All

Directors

Laszlo Heckenast15 Years

Shareholders

mr laszlo heckenast 100%

mapmaster limited Estimated Valuation

£37.6k

Pomanda estimates the enterprise value of MAPMASTER LIMITED at £37.6k based on a Turnover of £83.4k and 0.45x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Mapmaster Limited is a live company located in bourne end, SL8 5TD with a Companies House number of 06946712. It operates in the general public administration activities sector, SIC Code 84110. Founded in June 2009, it's largest shareholder is mr laszlo heckenast with a 100% stake. Mapmaster Limited is a established, micro sized company, Pomanda has estimated its turnover at £83.4k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Mapmaster Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

3 Regular

4 Weak

Size

annual sales of £83.4k, make it smaller than the average company (£1.4m)

Growth

3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (4.2%)

EXPORT

Mapmaster Limited's latest turnover from March 2024 is estimated at £83.4 thousand and the company has net assets of £384. According to their latest financial statements, Mapmaster Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	83,375	74,224	41,948	36,186	49,482	53,427	5,316	4,224	5,905	179,662	250,383	246,082	480,455	947,189	549,849
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	61,461	52,911	31,539	26,303	36,473	39,206	3,929	2,959	4,189	136,335	189,277	188,990	380,698	733,764	387,393
Gross Profit	21,914	21,312	10,409	9,883	13,009	14,221	1,388	1,265	1,715	43,327	61,105	57,091	99,757	213,425	162,455
Admin Expenses	22,368	21,853	11,662	11,295	14,253	19,861	22,693	36,830	-50,642	-8,009	35,974	58,663	105,613	242,653	161,242
Operating Profit	-454	-541	-1,253	-1,412	-1,244	-5,640	-21,305	-35,565	52,357	51,336	25,131	-1,572	-5,856	-29,228	1,213
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3	7	97	9	1	2	56	78	138	68	31	5	6	12	11
Pre-Tax Profit	-451	-534	-1,156	-1,403	-1,243	-5,638	-21,249	-35,487	52,495	51,404	25,162	-1,567	-5,850	-29,216	1,224
Tax	0	0	0	0	0	0	0	0	-10,499	-10,281	-5,284	0	0	0	-343
Profit After Tax	-451	-534	-1,156	-1,403	-1,243	-5,638	-21,249	-35,487	41,996	41,123	19,878	-1,567	-5,850	-29,216	881
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-451	-534	-1,156	-1,403	-1,243	-5,638	-21,249	-35,487	41,996	41,123	19,878	-1,567	-5,850	-29,216	881
Employee Costs	39,324	38,831	34,547	33,056	30,914	27,520	28,929	33,194	28,841	88,282	119,644	137,197	284,366	481,283	301,422
Number Of Employees	1	1	1	1	1	1	1	1	1	3	5	5	10	18	11
EBITDA*	-454	-541	-1,253	-1,412	-1,244	-5,640	-21,305	-35,202	52,721	51,700	25,495	-1,572	-5,856	-29,228	1,213

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	0	0	0	0	0	0	0	0	363	727	1,091	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	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	0	0
Total Fixed Assets	0	0	0	0	0	0	0	0	363	727	1,091	0	0	0	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	1,550	14,100	22,408
Trade Debtors	0	0	0	0	0	0	0	0	0	16,378	0	264	621	32	10,163
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	1,184	4,192	4,602	675	15,983	20,935	21,339	21,034	46,359	0	0	0	0	0	0
Cash	0	118	172	15,392	2,390	521	84	22,389	40,197	15,008	12,006	232	1,963	445	4,274
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,184	4,310	4,774	16,067	18,373	21,456	21,423	43,423	86,556	31,386	12,006	496	4,134	14,577	36,845
total assets	1,184	4,310	4,774	16,067	18,373	21,456	21,423	43,423	86,919	32,113	13,097	496	4,134	14,577	36,845
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	0	520	520	1,423	2,443	523	523	523	6,564	28,671	35,948	38,019	42,612	35,664
Group/Directors Accounts	0	0	0	0	0	1,899	1,691	1,842	0	0	0	0	0	0	0
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	800	3,475	2,885	13,022	13,022	11,943	8,400	9,000	18,851	0	0	0	0	0	0
total current liabilities	800	3,475	3,405	13,542	14,445	16,285	10,614	11,365	19,374	6,564	28,671	35,948	38,019	42,612	35,664
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	800	3,475	3,405	13,542	14,445	16,285	10,614	11,365	19,374	6,564	28,671	35,948	38,019	42,612	35,664
net assets	384	835	1,369	2,525	3,928	5,171	10,809	32,058	67,545	25,549	-15,574	-35,452	-33,885	-28,035	1,181
total shareholders funds	384	835	1,369	2,525	3,928	5,171	10,809	32,058	67,545	25,549	-15,574	-35,452	-33,885	-28,035	1,181

	Mar 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	-454	-541	-1,253	-1,412	-1,244	-5,640	-21,305	-35,565	52,357	51,336	25,131	-1,572	-5,856	-29,228	1,213
Depreciation	0	0	0	0	0	0	0	363	364	364	364	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	0	0	-10,499	-10,281	-5,284	0	0	0	-343
Stock	0	0	0	0	0	0	0	0	0	0	0	-1,550	-12,550	-8,308	22,408
Debtors	-3,008	-410	3,927	-15,308	-4,952	-404	305	-25,325	29,981	16,378	-264	-357	589	-10,131	10,163
Creditors	0	-520	0	-903	-1,020	1,920	0	0	-6,041	-22,107	-7,277	-2,071	-4,593	6,948	35,664
Accruals and Deferred Income	-2,675	590	-10,137	0	1,079	3,543	-600	-9,851	18,851	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-121	-61	-15,317	12,993	3,767	227	-22,210	-19,728	25,051	2,934	13,198	-1,736	1,512	-3,841	3,963
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	-1,455	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	0	-1,455	0	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	-1,899	208	-151	1,842	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	300
interest	3	7	97	9	1	2	56	78	138	68	31	5	6	12	11
cash flow from financing	3	7	97	9	-1,898	210	-95	1,920	138	68	31	5	6	12	311
cash and cash equivalents
cash	-118	-54	-15,220	13,002	1,869	437	-22,305	-17,808	25,189	3,002	11,774	-1,731	1,518	-3,829	4,274
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-118	-54	-15,220	13,002	1,869	437	-22,305	-17,808	25,189	3,002	11,774	-1,731	1,518	-3,829	4,274

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for mapmaster limited. Get real-time insights into mapmaster limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for mapmaster limited by selecting its closest rivals, whether from the PUBLIC ADMINISTRATION AND DEFENCE; COMPULSORY SOCIAL SECURITY sector, other micro companies, companies in SL8 area or any other competitors across 12 key performance metrics.

MAPMASTER LIMITED group structure

Mapmaster Limited has no subsidiary companies.

Ultimate parent company

MAPMASTER LIMITED

06946712

MAPMASTER LIMITED Shareholders

mr laszlo heckenast

100%

Mapmaster Limited currently has 1 director, Mr Laszlo Heckenast serving since Jun 2009.

officer	country	age	start	end	role
Mr Laszlo Heckenast	England	61 years	Jun 2009	-	Director

P&L

March 2024

turnover

83.4k

+12%

operating profit

-454

gross margin

26.3%

-8.46%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

384

-0.54%

total assets

1.2k

-0.73%

cash

-1%

net assets

Total assets minus all liabilities

Similar Companies

dna apps limited

1.5

de israel allied business center & immigration services limited

alex draughtsman limited

disordinato limited

canerin limited

company number

06946712

Type

Private limited with Share Capital

industry

84110 - General public administration activities

incorporation date

June 2009

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2024

address

fawley house 2 regatta place, marlow road, bourne end, buckinghamshire, SL8 5TD

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 mapmaster limited.

mapmaster limited Company Information

mapmaster limited Estimated Valuation

mapmaster limited Estimated Valuation

mapmaster limited Estimated Valuation

Mapmaster Limited Overview

Mapmaster Limited Health Check

MAPMASTER LIMITED financials

mapmaster limited Credit Report and Business Information

Mapmaster Limited Competitor Analysis

mapmaster limited Ownership

mapmaster limited directors

mapmaster limited company details

mapmaster limited Charges & Mortgages

mapmaster limited Companies House Filings - See Documents