emerson solutions limited
emerson solutions limited Company Information
Company Number
07365577
Next Accounts
Dec 2024
Industry
Management consultancy activities (other than financial management)
Directors
Shareholders
steven trevor bendall
Group Structure
View All
Contact
Registered Address
the stable yard vicarage road, stony stratford, milton keynes, buckinghamshire, MK11 1BN
Website
emersonsolutions.comemerson solutions limited Estimated Valuation
Pomanda estimates the enterprise value of EMERSON SOLUTIONS LIMITED at £270 based on a Turnover of £428 and 0.63x industry multiple (adjusted for size and gross margin).
emerson solutions limited Estimated Valuation
Pomanda estimates the enterprise value of EMERSON SOLUTIONS LIMITED at £32.7k based on an EBITDA of £7.3k and a 4.5x industry multiple (adjusted for size and gross margin).
emerson solutions limited Estimated Valuation
Pomanda estimates the enterprise value of EMERSON SOLUTIONS LIMITED at £10.9k based on Net Assets of £4.2k and 2.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emerson Solutions Limited Overview
Emerson Solutions Limited is a dissolved company that was located in milton keynes, MK11 1BN with a Companies House number of 07365577. It operated in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in September 2010, it's largest shareholder was steven trevor bendall with a 100% stake. The last turnover for Emerson Solutions Limited was estimated at £428.6.
Upgrade for unlimited company reports & a free credit check
Emerson Solutions Limited Health Check
Pomanda's financial health check has awarded Emerson Solutions Limited a 4 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 £428.6, make it smaller than the average company (£254.8k)
- Emerson Solutions Limited
£254.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -83%, show it is growing at a slower rate (3.1%)
- Emerson Solutions Limited
3.1% - Industry AVG
Production
with a gross margin of 55.1%, this company has a comparable cost of product (55.1%)
- Emerson Solutions Limited
55.1% - Industry AVG
Profitability
an operating margin of 1694.9% make it more profitable than the average company (9.8%)
- Emerson Solutions Limited
9.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
- Emerson Solutions Limited
3 - Industry AVG
Pay Structure
on an average salary of £39.4k, the company has an equivalent pay structure (£39.4k)
- Emerson Solutions Limited
£39.4k - Industry AVG
Efficiency
resulting in sales per employee of £428.6, this is less efficient (£101.8k)
- Emerson Solutions Limited
£101.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Emerson Solutions Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 159 days, this is slower than average (32 days)
- Emerson Solutions Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Emerson Solutions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 86 weeks, this is more cash available to meet short term requirements (31 weeks)
86 weeks - Emerson Solutions Limited
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60.2%, this is a similar level of debt than the average (55.9%)
60.2% - Emerson Solutions Limited
55.9% - Industry AVG
EMERSON SOLUTIONS LIMITED financials
Emerson Solutions Limited's latest turnover from March 2022 is estimated at £429 and the company has net assets of £4.2 thousand. According to their latest financial statements, we estimate that Emerson Solutions Limited has 1 employee and maintains cash reserves of £10.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2022 | Mar 2021 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 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 | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2022 | Mar 2021 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 3,758 | 5,450 | 2,151 | 1,450 | 2,313 | 3,327 | 2,115 | 2,793 | 2,388 | 1,145 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 3,758 | 5,450 | 2,151 | 1,450 | 2,313 | 3,327 | 2,115 | 2,793 | 2,388 | 1,145 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 18,900 | 10,533 | 14,298 | 14,239 | 22,055 | 21,998 | 21,672 | 17,204 | 8,734 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 10,553 | 8,713 | 13,859 | 17,056 | 25,123 | 30,015 | 10,961 | 13,371 | 14,309 | 12,920 | 25,826 |
| misc current assets | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 10,553 | 8,713 | 32,759 | 27,590 | 39,421 | 44,254 | 33,016 | 35,369 | 35,981 | 30,124 | 34,560 |
| total assets | 10,553 | 12,471 | 38,209 | 29,741 | 40,871 | 46,567 | 36,343 | 37,484 | 38,774 | 32,512 | 35,705 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 84 | 2,302 | 3,957 | 0 | 804 | 1,142 | 20,516 | 21,424 | 17,200 | 19,249 | 22,511 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 6,264 | 11,192 | 21,663 | 19,151 | 21,147 | 23,709 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 6,348 | 13,494 | 25,620 | 19,151 | 21,951 | 24,851 | 20,516 | 21,424 | 17,200 | 19,249 | 22,511 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 714 | 1,036 | 409 | 283 | 463 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 714 | 1,036 | 409 | 283 | 463 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 6,348 | 14,208 | 26,656 | 19,560 | 22,234 | 25,314 | 20,516 | 21,424 | 17,200 | 19,249 | 22,511 |
| net assets | 4,205 | -1,737 | 11,553 | 10,181 | 18,637 | 21,253 | 15,827 | 16,060 | 21,574 | 13,263 | 13,194 |
| total shareholders funds | 4,205 | -1,737 | 11,553 | 10,181 | 18,637 | 21,253 | 15,827 | 16,060 | 21,574 | 13,263 | 13,194 |
| Mar 2022 | Mar 2021 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 0 | 2,973 | 2,314 | 1,531 | 2,143 | 2,650 | 2,318 | 1,885 | 1,613 | 1,267 | 497 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 8,367 | -3,765 | 59 | -7,816 | 57 | 326 | 4,468 | 8,470 | 8,734 |
| Creditors | -2,218 | 2,302 | 3,957 | -804 | -338 | -19,374 | -908 | 4,224 | -2,049 | -3,262 | 22,511 |
| Accruals and Deferred Income | -4,928 | 11,192 | 2,512 | -1,996 | -2,562 | 23,709 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -714 | 714 | 627 | 126 | -180 | 463 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 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 |
| Group/Directors Accounts | 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 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | 1,840 | 8,713 | -3,197 | -8,067 | -4,892 | 19,054 | -2,410 | -938 | 1,389 | -12,906 | 25,826 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 1,840 | 8,713 | -3,197 | -8,067 | -4,892 | 19,054 | -2,410 | -938 | 1,389 | -12,906 | 25,826 |
emerson solutions limited Credit Report and Business Information
Emerson Solutions Limited Competitor Analysis
Perform a competitor analysis for emerson solutions limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in MK11 area or any other competitors across 12 key performance metrics.
emerson solutions limited Ownership
EMERSON SOLUTIONS LIMITED group structure
Emerson Solutions Limited has no subsidiary companies.
Ultimate parent company
EMERSON SOLUTIONS LIMITED
07365577
emerson solutions limited directors
Emerson Solutions Limited currently has 1 director, Mr Steven Bendall serving since Sep 2010.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Steven Bendall | England | 57 years | Sep 2010 | - | Director |
P&L
March 2022turnover
428.6
-99%
operating profit
7.3k
0%
gross margin
55.1%
-2.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
4.2k
-3.42%
total assets
10.6k
-0.15%
cash
10.6k
+0.21%
net assets
Total assets minus all liabilities
emerson solutions limited company details
company number
07365577
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
September 2010
age
14
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2022
previous names
N/A
accountant
CONNOLLY ACCOUNTANTS & BUSINESS ADVISORS LTD
auditor
-
address
the stable yard vicarage road, stony stratford, milton keynes, buckinghamshire, MK11 1BN
Bank
-
Legal Advisor
-
emerson solutions 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 emerson solutions limited.
emerson solutions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
