muzaki limited
muzaki limited Company Information
Company Number
07185567
Next Accounts
Dec 2025
Directors
Shareholders
mr martin wanendeya
mrs sarah wanendeya
View AllGroup Structure
View All
Industry
Dental practice activities
Registered Address
figurit niddry lodge, 51 holland street, kensington, london, W8 7JB
Website
-muzaki limited Estimated Valuation
Pomanda estimates the enterprise value of MUZAKI LIMITED at £1.9m based on a Turnover of £3.1m and 0.62x industry multiple (adjusted for size and gross margin).
muzaki limited Estimated Valuation
Pomanda estimates the enterprise value of MUZAKI LIMITED at £0 based on an EBITDA of £-35.1k and a 3.91x industry multiple (adjusted for size and gross margin).
muzaki limited Estimated Valuation
Pomanda estimates the enterprise value of MUZAKI LIMITED at £1.9m based on Net Assets of £617.3k and 3.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Muzaki Limited Overview
Muzaki Limited is a live company located in kensington, W8 7JB with a Companies House number of 07185567. It operates in the dental practice activities sector, SIC Code 86230. Founded in March 2010, it's largest shareholder is mr martin wanendeya with a 35% stake. Muzaki Limited is a established, small sized company, Pomanda has estimated its turnover at £3.1m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Muzaki Limited Health Check
Pomanda's financial health check has awarded Muzaki Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £3.1m, make it larger than the average company (£971k)
- Muzaki Limited
£971k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (6.4%)
- Muzaki Limited
6.4% - Industry AVG
Production
with a gross margin of 44.7%, this company has a comparable cost of product (50%)
- Muzaki Limited
50% - Industry AVG
Profitability
an operating margin of -1.1% make it less profitable than the average company (8.9%)
- Muzaki Limited
8.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (11)
1 - Muzaki Limited
11 - Industry AVG
Pay Structure
on an average salary of £22.1k, the company has an equivalent pay structure (£22.1k)
- Muzaki Limited
£22.1k - Industry AVG
Efficiency
resulting in sales per employee of £3.1m, this is more efficient (£92.7k)
- Muzaki Limited
£92.7k - Industry AVG
Debtor Days
it gets paid by customers after 94 days, this is later than average (7 days)
- Muzaki Limited
7 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is close to average (25 days)
- Muzaki Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Muzaki Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Muzaki Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.8%, this is a lower level of debt than the average (49.3%)
34.8% - Muzaki Limited
49.3% - Industry AVG
MUZAKI LIMITED financials
Muzaki Limited's latest turnover from March 2024 is estimated at £3.1 million and the company has net assets of £617.3 thousand. According to their latest financial statements, Muzaki Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 136,181 | 138,229 | 137,268 | 138,765 | 140,263 | 133,481 | 133,481 | 132,639 | 536 | 1,200 | 1,864 | 1,079 | 328 | 492 | |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 136,181 | 138,229 | 137,268 | 138,765 | 140,263 | 133,481 | 133,481 | 132,639 | 536 | 1,200 | 1,864 | 1,079 | 328 | 492 | |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 810,765 | 837,677 | 783,830 | 709,209 | 625,201 | 674,870 | 745,161 | 854,856 | 694,633 | 804,068 | 574,267 | 551,847 | 553,995 | 510,502 | |
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 297,775 | 20,028 | 5,008 | 57,131 | 3,989 | 142,108 | |||||||||
| misc current assets | 36,340 | ||||||||||||||
| total current assets | 810,765 | 837,677 | 783,830 | 709,209 | 625,201 | 674,870 | 745,161 | 891,196 | 992,408 | 824,096 | 579,275 | 608,978 | 557,984 | 652,610 | |
| total assets | 946,946 | 975,906 | 921,098 | 847,974 | 765,464 | 808,351 | 878,642 | 1,023,835 | 992,944 | 825,296 | 581,139 | 610,057 | 558,312 | 653,102 | |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 108,471 | 85,104 | 61,642 | 178,437 | 144,800 | 155,732 | 139,193 | 180,725 | 47,043 | 80,146 | 21,452 | 35,373 | 19,193 | 19,993 | |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 108,471 | 85,104 | 61,642 | 178,437 | 144,800 | 155,732 | 139,193 | 180,725 | 47,043 | 80,146 | 21,452 | 35,373 | 19,193 | 19,993 | |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 221,189 | 238,369 | 277,487 | 298,774 | 306,683 | 329,743 | 344,379 | 361,611 | 484,707 | 382,600 | 412,559 | 416,542 | 431,940 | 526,890 | |
| provisions | |||||||||||||||
| total long term liabilities | 221,189 | 238,369 | 277,487 | 298,774 | 306,683 | 329,743 | 344,379 | 361,611 | 484,707 | 382,600 | 412,559 | 416,542 | 431,940 | 526,890 | |
| total liabilities | 329,660 | 323,473 | 339,129 | 477,211 | 451,483 | 485,475 | 483,572 | 542,336 | 531,750 | 462,746 | 434,011 | 451,915 | 451,133 | 546,883 | |
| net assets | 617,286 | 652,433 | 581,969 | 370,763 | 313,981 | 322,876 | 395,070 | 481,499 | 461,194 | 362,550 | 147,128 | 158,142 | 107,179 | 106,219 | |
| total shareholders funds | 617,286 | 652,433 | 581,969 | 370,763 | 313,981 | 322,876 | 395,070 | 481,499 | 461,194 | 362,550 | 147,128 | 158,142 | 107,179 | 106,219 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 664 | 664 | 747 | 373 | 164 | 164 | |||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -26,912 | 53,847 | 74,621 | 84,008 | -49,669 | -70,291 | -109,695 | 160,223 | -109,435 | 229,801 | 22,420 | -2,148 | 43,493 | 510,502 | |
| Creditors | 23,367 | 23,462 | -116,795 | 33,637 | -10,932 | 16,539 | -41,532 | 133,682 | -33,103 | 58,694 | -13,921 | 16,180 | -800 | 19,993 | |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| 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 | -17,180 | -39,118 | -21,287 | -7,909 | -23,060 | -14,636 | -17,232 | -123,096 | 102,107 | -29,959 | -3,983 | -15,398 | -94,950 | 526,890 | |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -297,775 | 277,747 | 15,020 | -52,123 | 53,142 | -138,119 | 142,108 | ||||||||
| overdraft | |||||||||||||||
| change in cash | -297,775 | 277,747 | 15,020 | -52,123 | 53,142 | -138,119 | 142,108 |
muzaki limited Credit Report and Business Information
Muzaki Limited Competitor Analysis
Perform a competitor analysis for muzaki limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in W 8 area or any other competitors across 12 key performance metrics.
muzaki limited Ownership
MUZAKI LIMITED group structure
Muzaki Limited has 1 subsidiary company.
muzaki limited directors
Muzaki Limited currently has 1 director, Mr Martin Wanendeya serving since Mar 2010.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Martin Wanendeya | United Kingdom | 53 years | Mar 2010 | - | Director |
P&L
March 2024turnover
3.1m
-12%
operating profit
-35.1k
0%
gross margin
44.7%
+3.64%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
617.3k
-0.05%
total assets
946.9k
-0.03%
cash
0
0%
net assets
Total assets minus all liabilities
muzaki limited company details
company number
07185567
Type
Private limited with Share Capital
industry
86230 - Dental practice activities
incorporation date
March 2010
age
15
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
figurit niddry lodge, 51 holland street, kensington, london, W8 7JB
Bank
-
Legal Advisor
-
muzaki 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 3 charges/mortgages relating to muzaki limited. Currently there are 3 open charges and 0 have been satisfied in the past.
muzaki 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 MUZAKI LIMITED. This can take several minutes, an email will notify you when this has completed.
muzaki limited Companies House Filings - See Documents
| date | description | view/download |
|---|
