Pomanda estimates the enterprise value of LEEDS UNITED MEDIA LIMITED at £734.7k based on a Turnover of £908.8k and 0.81x industry multiple (adjusted for size and gross margin).
leeds united media limitedEstimated Valuation
£6.4m
Pomanda estimates the enterprise value of LEEDS UNITED MEDIA LIMITED at £6.4m based on an EBITDA of £1.4m and a 4.51x industry multiple (adjusted for size and gross margin).
leeds united media limitedEstimated Valuation
£8.2m
Pomanda estimates the enterprise value of LEEDS UNITED MEDIA LIMITED at £8.2m based on Net Assets of £3.6m and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Leeds United Media LimitedOverview
Leeds United Media Limited is a live company located in huddersfield, HD8 8BJ with a Companies House number of 07026702. It operates in the other information service activities n.e.c. sector, SIC Code 63990. Founded in September 2009, it's largest shareholder is
leeds united football club limited
with a 100% stake. Leeds United Media Limited is a established,
small sized company, Pomanda has estimated its turnover at
£908.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Leeds United Media Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
3 Strong
5 Regular
1 Weak
Size
annual sales of £908.8k, make it in line with the average company (£940k)
£908.8k - Leeds United Media Limited
£940k - Industry AVG
Growth
3 year (CAGR) sales growth of 51%, show it is growing at a faster rate (6.8%)
51% - Leeds United Media Limited
6.8% - Industry AVG
Production
with a gross margin of 69.3%, this company has a comparable cost of product (69.3%)
69.3% - Leeds United Media Limited
69.3% - Industry AVG
Profitability
an operating margin of 157.1% make it more profitable than the average company (5%)
157.1% - Leeds United Media Limited
5% - Industry AVG
Employees
with 16 employees, this is similar to the industry average (20)
16 - Leeds United Media Limited
20 - Industry AVG
Pay Structure
on an average salary of £31.8k, the company has an equivalent pay structure (£31.8k)
£31.8k - Leeds United Media Limited
£31.8k - Industry AVG
Efficiency
resulting in sales per employee of £56.8k, this is equally as efficient (£56.8k)
£56.8k - Leeds United Media Limited
£56.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Leeds United Media Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Leeds United Media Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Leeds United Media Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (108 weeks)
0 weeks - Leeds United Media Limited
108 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.3%, this is a lower level of debt than the average (28%)
4.3% - Leeds United Media Limited
28% - Industry AVG
LEEDS UNITED MEDIA LIMITED financials
EXPORT
Leeds United Media Limited's latest turnover from June 2024 is estimated at £908.8 thousand and the company has net assets of £3.6 million. According to their latest financial statements, Leeds United Media Limited has 16 employees and maintains cash reserves of £1 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jul 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
908,834
991,377
844,259
264,345
269,203
250,271
203,781
48,098
45,126
8,704,375
535,404
484,430
580,999
584,521
Other Income Or Grants
Cost Of Sales
278,793
367,751
315,003
90,951
102,145
106,815
75,398
18,706
17,713
3,432,420
248,322
245,720
251,483
255,801
Gross Profit
630,041
623,626
529,256
173,394
167,058
143,455
128,384
29,393
27,413
5,271,955
287,082
238,710
329,516
328,720
Admin Expenses
-797,783
65,593
-101,107
423,424
-897,269
135,853
217,101
35,747
-774,441
4,909,066
138,647
138,553
352,180
331,142
Operating Profit
1,427,824
558,033
630,363
-250,030
1,064,327
7,602
-88,717
-6,354
801,854
362,889
148,435
100,157
-22,664
-2,422
Interest Payable
Interest Receivable
Pre-Tax Profit
1,427,824
558,033
630,363
-250,030
1,064,327
7,602
-88,717
-6,354
801,854
362,889
117,264
77,121
-22,664
-2,422
Tax
-356,956
-139,508
-119,769
-202,222
-1,444
-160,371
-72,578
Profit After Tax
1,070,868
418,525
510,594
-250,030
862,105
6,158
-88,717
-6,354
641,483
290,311
117,264
77,121
-22,664
-2,422
Dividends Paid
Retained Profit
1,070,868
418,525
510,594
-250,030
862,105
6,158
-88,717
-6,354
641,483
290,311
117,264
77,121
-22,664
-2,422
Employee Costs
508,307
519,826
396,277
134,651
128,340
132,845
102,017
24,894
25,384
4,908,841
369,413
Number Of Employees
16
17
14
5
5
5
4
1
1
202
14
13
15
15
EBITDA*
1,427,824
558,033
630,363
-250,030
1,064,327
7,602
-88,717
-6,354
801,854
362,889
148,435
100,157
-22,664
-2,422
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jul 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
Intangible Assets
Investments & Other
2,850
2,850
2,850
2,850
Debtors (Due After 1 year)
Total Fixed Assets
2,850
2,850
2,850
2,850
Stock & work in progress
Trade Debtors
854,909
Group Debtors
3,677,633
2,536,499
2,131,500
1,635,608
1,301,947
1,028,615
1,076,046
1,143,193
1,038,010
688,601
469,032
377,246
255,476
Misc Debtors
109,936
35,098
30,514
27,361
802,973
51,080
51,905
1,293
74,183
52,908
26,276
16,300
36,700
Cash
1
2
2
1
1
1
1
1
1
1
1
1
1
misc current assets
total current assets
3,787,570
2,571,599
2,162,016
1,662,970
2,104,920
1,079,696
1,127,952
1,144,487
1,112,194
854,910
741,510
495,309
393,547
292,177
total assets
3,787,570
2,571,599
2,162,016
1,662,970
2,104,920
1,079,696
1,127,952
1,144,487
1,112,194
854,910
744,360
498,159
396,397
295,027
Bank overdraft
Bank loan
Trade Creditors
395,299
Group/Directors Accounts
370,000
372,850
372,850
187,850
other short term finances
hp & lease commitments
other current liabilities
163,327
18,224
27,166
38,714
230,634
67,515
121,929
49,747
11,100
205,060
73,273
48,632
109,598
total current liabilities
163,327
18,224
27,166
38,714
230,634
67,515
121,929
49,747
11,100
395,299
575,060
446,123
421,482
297,448
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
163,327
18,224
27,166
38,714
230,634
67,515
121,929
49,747
11,100
395,299
575,060
446,123
421,482
297,448
net assets
3,624,243
2,553,375
2,134,850
1,624,256
1,874,286
1,012,181
1,006,023
1,094,740
1,101,094
459,611
169,300
52,036
-25,085
-2,421
total shareholders funds
3,624,243
2,553,375
2,134,850
1,624,256
1,874,286
1,012,181
1,006,023
1,094,740
1,101,094
459,611
169,300
52,036
-25,085
-2,421
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jul 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
1,427,824
558,033
630,363
-250,030
1,064,327
7,602
-88,717
-6,354
801,854
362,889
148,435
100,157
-22,664
-2,422
Depreciation
Amortisation
Tax
-356,956
-139,508
-119,769
-202,222
-1,444
-160,371
-72,578
Stock
Debtors
1,215,972
409,583
499,045
-441,951
1,025,225
-48,256
-16,535
32,293
257,284
113,400
246,201
101,762
101,370
292,176
Creditors
-395,299
395,299
Accruals and Deferred Income
145,103
-8,942
-11,548
-191,920
163,119
-54,414
72,182
38,647
11,100
-205,060
131,787
24,641
-60,966
109,598
Deferred Taxes & Provisions
Cash flow from operations
-1
1
1
-1
367,150
34,021
23,036
-185,000
-185,000
Investing Activities
capital expenditure
Change in Investments
-2,850
2,850
cash flow from investments
2,850
-2,850
Financing Activities
Bank loans
Group/Directors Accounts
-370,000
-2,850
185,000
187,850
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
cash flow from financing
-370,000
-2,850
185,000
187,851
cash and cash equivalents
cash
-1
1
1
-1
1
overdraft
change in cash
-1
1
1
-1
1
leeds united media 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 leeds united media limited. Get real-time insights into leeds united media limited's credit score, group structure and payment trends.
Perform a competitor analysis for leeds united media limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in HD8 area or any other competitors across 12 key performance metrics.
leeds united media limited Ownership
LEEDS UNITED MEDIA LIMITED group structure
Leeds United Media Limited has no subsidiary companies.
63990 - Other information service activities n.e.c.
incorporation date
September 2009
age
16
incorporated
UK
ultimate parent company
49ERS ENTERPRISES GLOBAL FOOTBALL GROUP
accounts
Small Company
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
GIBSON BOOTH
address
new court abbey road north, shepley, huddersfield, HD8 8BJ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
leeds united media 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 leeds united media limited.
leeds united media 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 LEEDS UNITED MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
leeds united media limitedCompanies House Filings - See Documents
