merlin consortium (uk) ltd
merlin consortium (uk) ltd Company Information
Company Number
07333829
Next Accounts
94 days late
Industry
Management of real estate on a fee or contract basis
Directors
Shareholders
ghanti sajid
Group Structure
View All
Contact
Registered Address
124 new bond street, london, W1S 1DX
Website
-merlin consortium (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of MERLIN CONSORTIUM (UK) LTD at £436 based on a Turnover of £281 and 1.55x industry multiple (adjusted for size and gross margin).
merlin consortium (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of MERLIN CONSORTIUM (UK) LTD at £0 based on an EBITDA of £0 and a 4.69x industry multiple (adjusted for size and gross margin).
merlin consortium (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of MERLIN CONSORTIUM (UK) LTD at £179 based on Net Assets of £100 and 1.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merlin Consortium (uk) Ltd Overview
Merlin Consortium (uk) Ltd is a live company located in london, W1S 1DX with a Companies House number of 07333829. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in August 2010, it's largest shareholder is ghanti sajid with a 100% stake. Merlin Consortium (uk) Ltd is a established, micro sized company, Pomanda has estimated its turnover at £281.6 with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Merlin Consortium (uk) Ltd Health Check
Pomanda's financial health check has awarded Merlin Consortium (Uk) Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 5 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
5 Weak
Size
annual sales of £281.6, make it smaller than the average company (£329.9k)
- Merlin Consortium (uk) Ltd
£329.9k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Merlin Consortium (uk) Ltd
- - Industry AVG
Production
with a gross margin of 16.8%, this company has a higher cost of product (73.5%)
- Merlin Consortium (uk) Ltd
73.5% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Merlin Consortium (uk) Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Merlin Consortium (uk) Ltd
6 - Industry AVG
Pay Structure
on an average salary of £41.8k, the company has an equivalent pay structure (£41.8k)
- Merlin Consortium (uk) Ltd
£41.8k - Industry AVG
Efficiency
resulting in sales per employee of £281.6, this is less efficient (£91.1k)
- Merlin Consortium (uk) Ltd
£91.1k - Industry AVG
Debtor Days
it gets paid by customers after 129 days, this is later than average (52 days)
- Merlin Consortium (uk) Ltd
52 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Merlin Consortium (uk) Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Merlin Consortium (uk) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Merlin Consortium (uk) Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Merlin Consortium (uk) Ltd
- - Industry AVG
MERLIN CONSORTIUM (UK) LTD financials
Merlin Consortium (Uk) Ltd's latest turnover from December 2022 is estimated at £282 and the company has net assets of £100. According to their latest financial statements, we estimate that Merlin Consortium (Uk) Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 93,600 | 93,600 | 93,600 | 93,600 | 93,600 | 93,600 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 100 | 100 | 100 | 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 |
| Total Fixed Assets | 0 | 100 | 100 | 100 | 0 | 0 | 93,600 | 93,600 | 93,600 | 93,600 | 93,600 | 93,600 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 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 |
| Cash | 0 | 0 | 0 | 0 | 193,525 | 193,525 | 4,404 | 4,527 | 4,845 | 3,247 | 14,612 | 6,454 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 100 | 0 | 0 | 0 | 193,525 | 193,525 | 4,404 | 4,527 | 4,845 | 3,247 | 14,612 | 6,454 |
| total assets | 100 | 100 | 100 | 100 | 193,525 | 193,525 | 98,004 | 98,127 | 98,445 | 96,847 | 108,212 | 100,054 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 0 | 189,625 | 189,265 | 95,889 | 102,789 | 102,429 | 105,202 | 105,201 | 99,413 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 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 |
| total current liabilities | 0 | 0 | 0 | 0 | 189,625 | 189,265 | 95,889 | 102,789 | 102,429 | 105,202 | 105,201 | 99,413 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 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 |
| total liabilities | 0 | 0 | 0 | 0 | 189,625 | 189,265 | 95,889 | 102,789 | 102,429 | 105,202 | 105,201 | 99,413 |
| net assets | 100 | 100 | 100 | 100 | 3,900 | 4,260 | 2,115 | -4,662 | -3,984 | -8,355 | 3,011 | 641 |
| total shareholders funds | 100 | 100 | 100 | 100 | 3,900 | 4,260 | 2,115 | -4,662 | -3,984 | -8,355 | 3,011 | 641 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | -189,625 | 360 | 93,376 | -6,900 | 360 | -2,773 | 1 | 5,788 | 99,413 |
| Accruals and Deferred Income | 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 |
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | -100 | 0 | 0 | 100 | 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 |
| Group/Directors Accounts | 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 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 0 | 0 | 0 | -193,525 | 0 | 189,121 | -123 | -318 | 1,598 | -11,365 | 8,158 | 6,454 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -193,525 | 0 | 189,121 | -123 | -318 | 1,598 | -11,365 | 8,158 | 6,454 |
merlin consortium (uk) ltd Credit Report and Business Information
Merlin Consortium (uk) Ltd Competitor Analysis
Perform a competitor analysis for merlin consortium (uk) ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W1S area or any other competitors across 12 key performance metrics.
merlin consortium (uk) ltd Ownership
MERLIN CONSORTIUM (UK) LTD group structure
Merlin Consortium (Uk) Ltd has no subsidiary companies.
Ultimate parent company
MERLIN CONSORTIUM (UK) LTD
07333829
merlin consortium (uk) ltd directors
Merlin Consortium (Uk) Ltd currently has 1 director, Mr Ali Pasha serving since Jan 2018.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ali Pasha | England | 25 years | Jan 2018 | - | Director |
P&L
December 2022turnover
281.6
0%
operating profit
0
0%
gross margin
16.9%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
100
0%
total assets
100
0%
cash
0
0%
net assets
Total assets minus all liabilities
merlin consortium (uk) ltd company details
company number
07333829
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
August 2010
age
14
incorporated
UK
ultimate parent company
accounts
Dormant
last accounts submitted
December 2022
previous names
N/A
accountant
SHAHIDULLAH & CO
auditor
-
address
124 new bond street, london, W1S 1DX
Bank
-
Legal Advisor
-
merlin consortium (uk) 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 did not find charges/mortgages relating to merlin consortium (uk) ltd.
merlin consortium (uk) ltd 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 MERLIN CONSORTIUM (UK) LTD. This can take several minutes, an email will notify you when this has completed.
merlin consortium (uk) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
