regus house fairbourne drive, atterbury, milton keynes, bucks, MK10 9RG
Website
-
e-mania limitedEstimated Valuation
£4k
Pomanda estimates the enterprise value of E-MANIA LIMITED at £4k based on a Turnover of £10.2k and 0.39x industry multiple (adjusted for size and gross margin).
e-mania limitedEstimated Valuation
£3.2k
Pomanda estimates the enterprise value of E-MANIA LIMITED at £3.2k based on an EBITDA of £1.1k and a 2.89x industry multiple (adjusted for size and gross margin).
e-mania limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of E-MANIA LIMITED at £0 based on Net Assets of £-363 and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
E-mania LimitedOverview
E-mania Limited is a dissolved company that was located in milton keynes, MK10 9RG with a Companies House number of 07539519. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in February 2011, it's largest shareholder was
ahmed noman
with a 100% stake. The last turnover for E-mania Limited was estimated at £10.2k.
Pomanda's financial health check has awarded E-Mania Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £10.2k, make it smaller than the average company (£1.9m)
£10.2k - E-mania Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -65%, show it is growing at a slower rate (4.5%)
-65% - E-mania Limited
4.5% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.7%)
17.1% - E-mania Limited
37.7% - Industry AVG
Profitability
an operating margin of 7.4% make it as profitable than the average company (6.3%)
7.4% - E-mania Limited
6.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (19)
1 - E-mania Limited
19 - Industry AVG
Pay Structure
on an average salary of £38.7k, the company has an equivalent pay structure (£38.7k)
£38.7k - E-mania Limited
£38.7k - Industry AVG
Efficiency
resulting in sales per employee of £10.2k, this is less efficient (£131.6k)
£10.2k - E-mania Limited
£131.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - E-mania Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 140 days, this is slower than average (33 days)
140 days - E-mania Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - E-mania Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is more cash available to meet short term requirements (23 weeks)
28 weeks - E-mania Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 112.6%, this is a higher level of debt than the average (66.9%)
112.6% - E-mania Limited
66.9% - Industry AVG
E-MANIA LIMITED financials
EXPORT
E-Mania Limited's latest turnover from February 2018 is estimated at £10.2 thousand and the company has net assets of -£363. According to their latest financial statements, we estimate that E-Mania Limited has 1 employee and maintains cash reserves of £1.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Turnover
10,159
3,217
13,968
239,994
1,534,655
129,942
10,519
Other Income Or Grants
Cost Of Sales
8,420
2,630
11,555
200,214
1,279,803
107,320
8,617
Gross Profit
1,739
587
2,413
39,779
254,852
22,622
1,903
Admin Expenses
990
-1,104
6,100
39,986
254,119
17,435
4,978
Operating Profit
749
1,691
-3,687
-207
733
5,187
-3,075
Interest Payable
Interest Receivable
5
3
20
18
Pre-Tax Profit
753
1,691
-3,684
-187
751
5,187
-3,075
Tax
-143
-338
-173
-1,245
Profit After Tax
610
1,353
-3,684
-187
578
3,942
-3,075
Dividends Paid
Retained Profit
610
1,353
-3,684
-187
578
3,942
-3,075
Employee Costs
38,718
38,407
38,151
37,862
189,582
36,941
37,056
Number Of Employees
1
1
1
1
5
1
1
EBITDA*
1,109
1,691
-2,460
1,019
1,959
5,187
-3,075
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Tangible Assets
1,080
1,440
1,920
3,147
4,373
2,130
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,080
1,440
1,920
3,147
4,373
2,130
Stock & work in progress
1,870
Trade Debtors
37
58,295
385,304
32,101
Group Debtors
Misc Debtors
Cash
1,807
72
1,138
6,996
9
10
misc current assets
total current assets
1,807
37
72
59,433
392,300
32,110
1,880
total assets
2,887
1,477
1,992
62,580
396,673
34,240
1,880
Bank overdraft
Bank loan
Trade Creditors
3,250
2,550
4,417
61,321
343,340
31,367
4,204
Group/Directors Accounts
51,887
2,005
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,250
2,550
4,417
61,321
395,227
33,372
4,204
loans
hp & lease commitments
Accruals and Deferred Income
750
other liabilities
provisions
total long term liabilities
750
total liabilities
3,250
2,550
4,417
61,321
395,227
33,372
4,954
net assets
-363
-1,073
-2,425
1,259
1,446
868
-3,074
total shareholders funds
-363
-1,073
-2,425
1,259
1,446
868
-3,074
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Operating Activities
Operating Profit
749
1,691
-3,687
-207
733
5,187
-3,075
Depreciation
360
1,227
1,226
1,226
Amortisation
Tax
-143
-338
-173
-1,245
Stock
-1,870
1,870
Debtors
-37
37
-58,295
-327,009
353,203
32,101
Creditors
700
-1,867
-56,904
-282,019
311,973
27,163
4,204
Accruals and Deferred Income
-750
750
Deferred Taxes & Provisions
Cash flow from operations
1,703
-551
-1,069
46,009
-39,444
124
9
Investing Activities
capital expenditure
480
-3,469
-2,130
Change in Investments
cash flow from investments
480
-3,469
-2,130
Financing Activities
Bank loans
Group/Directors Accounts
-51,887
49,882
2,005
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
-1
1
interest
5
3
20
18
cash flow from financing
105
-1
3
-51,867
49,900
2,005
1
cash and cash equivalents
cash
1,807
-72
-1,066
-5,858
6,987
-1
10
overdraft
change in cash
1,807
-72
-1,066
-5,858
6,987
-1
10
e-mania 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 e-mania limited. Get real-time insights into e-mania limited's credit score, group structure and payment trends.
Perform a competitor analysis for e-mania limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other undefined companies, companies in MK10 area or any other competitors across 12 key performance metrics.
e-mania limited Ownership
E-MANIA LIMITED group structure
E-Mania Limited has no subsidiary companies.
Ultimate parent company
E-MANIA LIMITED
07539519
E-MANIA LIMITED Shareholders
The sole shareholder of E-Mania Limited is Ahmed Noman.
ahmed noman
100%
e-mania limited directors
E-Mania Limited currently has 1 director, Mr Ahmed Noman serving since Jan 2015.
82990 - Other business support service activities n.e.c.
incorporation date
February 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
February 2018
previous names
N/A
accountant
-
auditor
-
address
regus house fairbourne drive, atterbury, milton keynes, bucks, MK10 9RG
Bank
-
Legal Advisor
-
e-mania 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 e-mania limited.
e-mania 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 E-MANIA LIMITED. This can take several minutes, an email will notify you when this has completed.
e-mania limitedCompanies House Filings - See Documents
