invisible man ltd
invisible man ltd Company Information
Company Number
07058599
Website
-Registered Address
3 field court, gray's inn, london, WC1R 5EF
Industry
Other personal service activities n.e.c.
Telephone
-
Next Accounts Due
2498 days late
Group Structure
View All
Directors
Jason Manford14 Years
Shareholders
jason john manford 80%
catherine manford 20%
invisible man ltd Estimated Valuation
Pomanda estimates the enterprise value of INVISIBLE MAN LTD at £3.6m based on a Turnover of £5.3m and 0.68x industry multiple (adjusted for size and gross margin).
invisible man ltd Estimated Valuation
Pomanda estimates the enterprise value of INVISIBLE MAN LTD at £0 based on an EBITDA of £-1.8m and a 5.01x industry multiple (adjusted for size and gross margin).
invisible man ltd Estimated Valuation
Pomanda estimates the enterprise value of INVISIBLE MAN LTD at £1.9m based on Net Assets of £630.9k and 2.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Invisible Man Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Invisible Man Ltd Overview
Invisible Man Ltd is a live company located in london, WC1R 5EF with a Companies House number of 07058599. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in October 2009, it's largest shareholder is jason john manford with a 80% stake. Invisible Man Ltd is a established, mid sized company, Pomanda has estimated its turnover at £5.3m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Invisible Man Ltd Health Check
Pomanda's financial health check has awarded Invisible Man Ltd a 3.5 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 £5.3m, make it larger than the average company (£683.2k)
- Invisible Man Ltd
£683.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (4.2%)
- Invisible Man Ltd
4.2% - Industry AVG
Production
with a gross margin of 21.5%, this company has a higher cost of product (40.8%)
- Invisible Man Ltd
40.8% - Industry AVG
Profitability
an operating margin of -34.2% make it less profitable than the average company (8%)
- Invisible Man Ltd
8% - Industry AVG
Employees
with 32 employees, this is above the industry average (21)
- Invisible Man Ltd
21 - Industry AVG
Pay Structure
on an average salary of £26.6k, the company has an equivalent pay structure (£26.6k)
- Invisible Man Ltd
£26.6k - Industry AVG
Efficiency
resulting in sales per employee of £165.5k, this is more efficient (£79.6k)
- Invisible Man Ltd
£79.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Invisible Man Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 161 days, this is slower than average (41 days)
- Invisible Man Ltd
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Invisible Man Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (46 weeks)
1 weeks - Invisible Man Ltd
46 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.3%, this is a higher level of debt than the average (47.6%)
82.3% - Invisible Man Ltd
47.6% - Industry AVG
invisible man ltd Credit Report and Business Information
Invisible Man Ltd Competitor Analysis
Perform a competitor analysis for invisible man ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
invisible man ltd Ownership
INVISIBLE MAN LTD group structure
Invisible Man Ltd has no subsidiary companies.
Ultimate parent company
INVISIBLE MAN LTD
07058599
invisible man ltd directors
Invisible Man Ltd currently has 1 director, Mr Jason Manford serving since Oct 2009.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jason Manford | England | 43 years | Oct 2009 | - | Director |
INVISIBLE MAN LTD financials
Invisible Man Ltd's latest turnover from October 2015 is estimated at £5.3 million and the company has net assets of £630.9 thousand. According to their latest financial statements, we estimate that Invisible Man Ltd has 32 employees and maintains cash reserves of £48.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 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 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 15,912 | 14,137 | 12,694 | 12,999 | 7,894 | 799 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 2,477,125 | 2,075,875 | 2,075,875 | 1,966,861 | 523,781 | 0 |
| Debtors (Due After 1 year) | 1,017,597 | 1,456,772 | 475,059 | 658,140 | 815,595 | 0 |
| Total Fixed Assets | 3,510,634 | 3,546,784 | 2,563,628 | 2,638,000 | 1,347,270 | 799 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 218,998 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 66,572 |
| Cash | 48,248 | 213,771 | 154,553 | 243,641 | 247,486 | 827,249 |
| misc current assets | 0 | 0 | 0 | 0 | 100,000 | 0 |
| total current assets | 48,248 | 213,771 | 154,553 | 243,641 | 347,486 | 1,112,819 |
| total assets | 3,558,882 | 3,760,555 | 2,718,181 | 2,881,641 | 1,694,756 | 1,113,618 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,842,797 | 1,320,272 | 1,181,095 | 1,493,385 | 630,860 | 707,358 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,842,797 | 1,320,272 | 1,181,095 | 1,493,385 | 630,860 | 707,358 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 1,085,222 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,085,222 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 2,928,019 | 1,320,272 | 1,181,095 | 1,493,385 | 630,860 | 707,358 |
| net assets | 630,863 | 2,440,283 | 1,537,086 | 1,388,256 | 1,063,896 | 406,260 |
| total shareholders funds | 630,863 | 2,440,283 | 1,537,086 | 1,388,256 | 1,063,896 | 406,260 |
| Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 2,807 | 2,495 | 2,241 | 901 | 971 | 141 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -439,175 | 981,713 | -183,081 | -157,455 | 530,025 | 285,570 |
| Creditors | 522,525 | 139,177 | -312,290 | 862,525 | -76,498 | 707,358 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 401,250 | 0 | 109,014 | 1,443,080 | 523,781 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 1,085,222 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -165,523 | 59,218 | -89,088 | -3,845 | -579,763 | 827,249 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -165,523 | 59,218 | -89,088 | -3,845 | -579,763 | 827,249 |
P&L
October 2015turnover
5.3m
+29%
operating profit
-1.8m
0%
gross margin
21.5%
+0.77%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2015net assets
630.9k
-0.74%
total assets
3.6m
-0.05%
cash
48.2k
-0.77%
net assets
Total assets minus all liabilities
Similar Companies
invisible man ltd company details
company number
07058599
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
October 2009
age
15
accounts
Total Exemption Small
ultimate parent company
previous names
jason manford limited (October 2011)
invisible man productions limited (April 2010)
incorporated
UK
address
3 field court, gray's inn, london, WC1R 5EF
last accounts submitted
October 2015
invisible man ltd 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 20 charges/mortgages relating to invisible man ltd. Currently there are 0 open charges and 20 have been satisfied in the past.
invisible man ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
