miroma holdings ltd Company Information
Company Number
07586117
Next Accounts
Mar 2026
Shareholders
mr marc boyan
in the loop limited
View AllGroup Structure
View All
Industry
Activities of head offices
Registered Address
elsley court, 20-22, great titchfield street, london, W1W 8BE
Website
http://www.miromagroup.commiroma holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of MIROMA HOLDINGS LTD at £282.1m based on a Turnover of £275.7m and 1.02x industry multiple (adjusted for size and gross margin).
miroma holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of MIROMA HOLDINGS LTD at £114.1m based on an EBITDA of £14.5m and a 7.86x industry multiple (adjusted for size and gross margin).
miroma holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of MIROMA HOLDINGS LTD at £58.4m based on Net Assets of £27.3m and 2.14x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Miroma Holdings Ltd Overview
Miroma Holdings Ltd is a live company located in london, W1W 8BE with a Companies House number of 07586117. It operates in the activities of head offices sector, SIC Code 70100. Founded in March 2011, it's largest shareholder is mr marc boyan with a 41.4% stake. Miroma Holdings Ltd is a established, mega sized company, Pomanda has estimated its turnover at £275.7m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Miroma Holdings Ltd Health Check
Pomanda's financial health check has awarded Miroma Holdings Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs


6 Strong

2 Regular

4 Weak

Size
annual sales of £275.7m, make it larger than the average company (£21.2m)
£275.7m - Miroma Holdings Ltd
£21.2m - Industry AVG

Growth
3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (9.7%)
48% - Miroma Holdings Ltd
9.7% - Industry AVG

Production
with a gross margin of 27.1%, this company has a comparable cost of product (33.4%)
27.1% - Miroma Holdings Ltd
33.4% - Industry AVG

Profitability
an operating margin of 3% make it less profitable than the average company (5.9%)
3% - Miroma Holdings Ltd
5.9% - Industry AVG

Employees
with 757 employees, this is above the industry average (117)
757 - Miroma Holdings Ltd
117 - Industry AVG

Pay Structure
on an average salary of £61.6k, the company has a higher pay structure (£50k)
£61.6k - Miroma Holdings Ltd
£50k - Industry AVG

Efficiency
resulting in sales per employee of £364.2k, this is more efficient (£200.9k)
£364.2k - Miroma Holdings Ltd
£200.9k - Industry AVG

Debtor Days
it gets paid by customers after 85 days, this is later than average (45 days)
85 days - Miroma Holdings Ltd
45 days - Industry AVG

Creditor Days
its suppliers are paid after 113 days, this is slower than average (42 days)
113 days - Miroma Holdings Ltd
42 days - Industry AVG

Stock Days
it holds stock equivalent to 0 days, this is less than average (46 days)
0 days - Miroma Holdings Ltd
46 days - Industry AVG

Cash Balance
has cash to cover current liabilities for 14 weeks, this is average cash available to meet short term requirements (16 weeks)
14 weeks - Miroma Holdings Ltd
16 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 81%, this is a higher level of debt than the average (54.4%)
81% - Miroma Holdings Ltd
54.4% - Industry AVG
MIROMA HOLDINGS LTD financials

Miroma Holdings Ltd's latest turnover from June 2024 is £275.7 million and the company has net assets of £27.3 million. According to their latest financial statements, Miroma Holdings Ltd has 757 employees and maintains cash reserves of £36.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 275,666,312 | 255,640,386 | 175,887,833 | 84,858,095 | 116,172,269 | 105,114,457 | 92,156,488 | 98,051,726 | 90,313,052 | 77,926,679 | 63,491,814 | 62,330,563 | ||
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Cost Of Sales | 200,905,617 | 187,073,441 | 134,938,049 | 67,653,079 | 96,002,776 | 91,168,118 | 83,094,756 | 90,134,994 | 82,585,584 | 70,118,015 | 56,435,602 | 56,407,342 | ||
Gross Profit | 74,760,695 | 68,566,945 | 40,949,784 | 17,205,016 | 20,169,493 | 13,946,339 | 9,061,732 | 7,916,732 | 7,727,468 | 7,808,664 | 7,056,212 | 5,923,221 | ||
Admin Expenses | 66,439,034 | 65,803,906 | 40,190,340 | 17,229,964 | 20,818,033 | 11,907,120 | 7,015,933 | 5,252,100 | 4,601,251 | 4,325,139 | 5,261,563 | 3,865,824 | ||
Operating Profit | 8,321,661 | 2,763,039 | 759,444 | -24,948 | -648,540 | 2,039,219 | 2,045,799 | 2,664,632 | 3,126,217 | 3,483,525 | 1,794,649 | 2,057,397 | ||
Interest Payable | 2,672,161 | 1,330,606 | 812,144 | 420,890 | 760,949 | 192,127 | 53,984 | 83,894 | 0 | 122 | 226 | 75,603 | ||
Interest Receivable | 882,822 | 0 | 877 | 426 | 65,225 | 74,783 | 19,308 | 14,553 | 16,701 | 11,052 | 7,727 | 8,294 | ||
Pre-Tax Profit | 6,532,322 | 1,372,973 | -51,823 | -445,412 | -1,344,264 | 1,921,875 | 2,002,921 | 2,595,291 | 3,142,918 | 3,494,455 | 1,802,150 | 1,990,088 | ||
Tax | -3,029,036 | -344,250 | -608,000 | 540,921 | -48,198 | -651,433 | -552,419 | -634,469 | -704,142 | -700,749 | -569,962 | -649,440 | ||
Profit After Tax | 3,503,286 | 1,028,723 | -659,823 | 95,509 | -1,392,462 | 1,270,442 | 1,450,502 | 1,960,822 | 2,438,776 | 2,793,706 | 1,232,188 | 1,340,648 | ||
Dividends Paid | 2,103,544 | 4,934,703 | 3,530,000 | 0 | 0 | 1,600,000 | 2,250,000 | 500,000 | 1,400,000 | 0 | 1,000,000 | 1,000,000 | ||
Retained Profit | -83,346 | -4,787,792 | -4,491,991 | 40,188 | -966,037 | -323,066 | -771,044 | 1,460,822 | 1,038,776 | 2,793,706 | 232,188 | 340,648 | ||
Employee Costs | 46,595,682 | 37,136,025 | 23,118,789 | 11,696,402 | 12,957,785 | 6,694,834 | 4,583,399 | 3,149,207 | 2,854,174 | 2,977,838 | 2,708,775 | 2,410,175 | ||
Number Of Employees | 757 | 688 | 560 | 188 | 219 | 144 | 51 | 36 | 31 | 37 | 32 | 30 | ||
EBITDA* | 14,505,790 | 9,134,561 | 5,690,080 | 2,998,576 | 2,098,073 | 3,187,486 | 2,650,201 | 2,805,009 | 3,184,203 | 3,596,678 | 1,893,573 | 2,080,999 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 6,297,078 | 4,502,213 | 4,999,619 | 7,203,410 | 8,868,297 | 3,520,404 | 2,287,334 | 313,868 | 361,293 | 353,427 | 146,839 | 206,491 | 0 | 0 |
Intangible Assets | 57,809,837 | 62,449,580 | 60,775,774 | 27,792,548 | 29,328,650 | 16,759,103 | 7,978,510 | 8,541,010 | 0 | 0 | 932,097 | 973,408 | 0 | 0 |
Investments & Other | 4,090,621 | 2,323,020 | 3,014,246 | 2,299,471 | 1,964,627 | 2,731,640 | 2,195,734 | 215,304 | 294,040 | 264,038 | 50,041 | 100 | 0 | 0 |
Debtors (Due After 1 year) | 211,969 | 204,335 | 374,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 64,106,915 | 66,951,793 | 65,401,272 | 34,995,958 | 38,196,947 | 20,279,507 | 10,265,844 | 8,854,878 | 361,293 | 353,427 | 1,128,977 | 1,179,999 | 0 | 0 |
Stock & work in progress | 180,174 | 618,801 | 257,839 | 0 | 10,787 | 5,954 | 5,003 | 11,166 | 15,229 | 31,991 | 200,492 | 648,717 | 0 | 0 |
Trade Debtors | 64,516,786 | 36,188,936 | 54,868,690 | 17,988,609 | 17,750,287 | 20,847,767 | 15,240,727 | 18,279,659 | 13,301,170 | 18,388,944 | 19,699,244 | 17,122,346 | 0 | 0 |
Group Debtors | 3,930,358 | 4,045,757 | 4,146,937 | 5,900,876 | 5,763,277 | 5,608,260 | 2,522,211 | 2,072,031 | 1,943,589 | 52,432 | 0 | 139,660 | 0 | 0 |
Misc Debtors | 33,739,501 | 22,566,908 | 17,064,841 | 15,631,149 | 13,006,394 | 19,840,672 | 14,270,334 | 12,022,715 | 6,609,228 | 6,096,882 | 1,624,185 | 1,732,660 | 0 | 0 |
Cash | 36,348,040 | 31,010,861 | 34,341,393 | 17,235,124 | 15,148,843 | 13,220,848 | 12,688,185 | 15,699,345 | 15,625,511 | 6,790,782 | 6,253,189 | 1,784,270 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 2,771,229 | 0 | 1,630,953 | 1,924,964 | 1,254,283 | 160,855 | 465,721 | 0 | 0 | 0 | 0 |
total current assets | 141,750,295 | 96,786,552 | 112,952,933 | 62,161,029 | 53,860,631 | 63,164,346 | 46,651,424 | 49,339,199 | 37,655,582 | 31,826,752 | 27,777,110 | 21,427,653 | 0 | 0 |
total assets | 205,857,210 | 163,738,345 | 178,354,205 | 97,156,987 | 92,057,578 | 83,443,853 | 56,917,268 | 58,194,077 | 38,016,875 | 32,180,179 | 28,906,087 | 22,607,652 | 0 | 0 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 77,314 | 1,100,140 | 1,061,306 | 0 | 1,000,000 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 62,376,111 | 36,333,623 | 37,772,836 | 16,212,500 | 17,685,676 | 22,089,099 | 13,959,343 | 14,037,461 | 19,743,857 | 18,200,094 | 18,922,378 | 15,107,934 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 1,040,389 | 0 | 392,740 | 324,236 | 322,662 | 232,242 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 1,929,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 1,360,480 | 817,990 | 1,028,851 | 667,794 | 1,146,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 69,792,205 | 57,017,880 | 73,863,584 | 45,498,367 | 33,980,899 | 37,382,988 | 28,863,742 | 28,247,345 | 15,913,045 | 12,658,888 | 7,867,982 | 5,797,911 | 0 | 0 |
total current liabilities | 133,528,796 | 94,169,493 | 113,782,974 | 63,478,801 | 54,267,187 | 61,725,469 | 44,145,747 | 43,517,048 | 35,656,902 | 30,858,982 | 26,790,360 | 20,905,845 | 0 | 0 |
loans | 47,870,472 | 41,876,246 | 33,114,104 | 31,478,818 | 36,787,786 | 15,329,476 | 2,500,000 | 4,500,000 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 5,529,579 | 5,901,959 | 3,028,472 | 3,728,692 | 5,282,394 | 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 | 0 | 0 |
other liabilities | 5,208,111 | 5,005,871 | 4,325,550 | 3,132,371 | 4,565,189 | 460,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 8,073,994 | 11,549,710 | 11,047,790 | 3,514,038 | 4,646,214 | 2,660,750 | 1,000,144 | 1,212,164 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 33,180,344 | 31,718,849 | 26,406,497 | 20,628,799 | 25,282,189 | 9,455,663 | 1,750,072 | 2,856,082 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 166,709,140 | 125,888,342 | 140,189,471 | 84,107,600 | 79,549,376 | 71,181,132 | 45,895,819 | 46,373,130 | 35,656,902 | 30,858,982 | 26,790,360 | 20,905,845 | 0 | 0 |
net assets | 27,276,635 | 26,405,107 | 28,660,499 | 6,787,812 | 7,044,844 | 10,938,127 | 10,249,888 | 11,020,932 | 2,359,973 | 1,321,197 | 2,115,727 | 1,701,807 | 0 | 0 |
total shareholders funds | 27,276,635 | 26,405,107 | 28,660,499 | 6,787,812 | 7,044,844 | 10,938,127 | 10,249,888 | 11,020,932 | 2,359,973 | 1,321,197 | 2,115,727 | 1,701,807 | 0 | 0 |
Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 8,321,661 | 2,763,039 | 759,444 | -24,948 | -648,540 | 2,039,219 | 2,045,799 | 2,664,632 | 3,126,217 | 3,483,525 | 1,794,649 | 2,057,397 | ||
Depreciation | 546,831 | 1,043,604 | 330,825 | 199,659 | 285,195 | 69,034 | 41,902 | 46,627 | 57,986 | 64,074 | 57,613 | 15,423 | ||
Amortisation | 5,637,298 | 5,327,918 | 4,599,811 | 2,823,865 | 2,461,418 | 1,079,233 | 562,500 | 93,750 | 0 | 49,079 | 41,311 | 8,179 | ||
Tax | -3,029,036 | -344,250 | -608,000 | 540,921 | -48,198 | -651,433 | -552,419 | -634,469 | -704,142 | -700,749 | -569,962 | -649,440 | ||
Stock | -438,627 | 360,962 | 257,839 | -10,787 | 4,833 | 951 | -6,163 | -4,063 | -16,762 | -168,501 | -448,225 | 648,717 | 0 | 0 |
Debtors | 39,392,678 | -13,448,653 | 36,933,955 | 3,000,676 | -9,776,741 | 14,263,427 | -341,133 | 10,520,418 | -2,684,271 | 3,214,829 | 2,328,763 | 18,994,666 | 0 | 0 |
Creditors | 26,042,488 | -1,439,213 | 21,560,336 | -1,473,176 | -4,403,423 | 8,129,756 | -78,118 | -5,706,396 | 1,543,763 | -722,284 | 3,814,444 | 15,107,934 | 0 | 0 |
Accruals and Deferred Income | 12,774,325 | -16,845,704 | 28,365,217 | 11,517,468 | -3,402,089 | 8,519,246 | 616,397 | 12,334,300 | 3,254,157 | 4,790,906 | 2,070,071 | 5,797,911 | 0 | 0 |
Deferred Taxes & Provisions | -3,475,716 | 501,920 | 7,533,752 | -1,132,176 | 1,985,464 | 1,660,606 | -212,020 | 1,212,164 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 7,863,800 | 4,095,005 | 25,349,591 | 9,461,724 | 6,001,735 | 6,581,283 | 2,771,337 | -505,747 | 9,979,014 | 3,918,223 | 5,327,588 | 2,694,021 | ||
Investing Activities | ||||||||||||||
capital expenditure | -20,925 | -210,806 | ||||||||||||
Change in Investments | 1,767,601 | -691,226 | 714,775 | 334,844 | -767,013 | 535,906 | 1,980,430 | -78,736 | 30,002 | 213,997 | 49,941 | 100 | 0 | 0 |
cash flow from investments | -70,866 | -210,906 | ||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | -77,314 | -1,022,826 | 38,834 | 1,061,306 | -1,000,000 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | -1,040,389 | 1,040,389 | -392,740 | 68,504 | 1,574 | 90,420 | 232,242 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | -1,929,146 | 1,929,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 5,994,226 | 8,762,142 | 1,635,286 | -5,308,968 | 21,458,310 | 12,829,476 | -2,000,000 | 4,500,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 170,110 | 2,662,626 | -339,163 | -2,032,474 | 6,428,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 202,240 | 680,321 | 1,193,179 | -1,432,818 | 4,104,639 | 460,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | -1,789,339 | -1,330,606 | -811,267 | -420,464 | -695,724 | -117,344 | -34,676 | -69,341 | 16,701 | 10,930 | 7,501 | -67,309 | ||
cash flow from financing | 5,532,111 | 12,189,180 | 28,060,276 | -9,845,850 | 27,569,603 | 15,114,707 | -1,944,256 | 12,863,038 | 16,701 | -3,577,306 | 189,233 | 1,293,850 | ||
cash and cash equivalents | ||||||||||||||
cash | 5,337,179 | -3,330,532 | 17,106,269 | 2,086,281 | 1,927,995 | 532,663 | -3,011,160 | 73,834 | 8,834,729 | 537,593 | 4,468,919 | 1,784,270 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 5,337,179 | -3,330,532 | 17,106,269 | 2,086,281 | 1,927,995 | 532,663 | -3,011,160 | 73,834 | 8,834,729 | 537,593 | 4,468,919 | 1,784,270 | 0 | 0 |
miroma holdings ltd Credit Report and Business Information
Miroma Holdings Ltd Competitor Analysis

Perform a competitor analysis for miroma holdings ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in W1W area or any other competitors across 12 key performance metrics.
miroma holdings ltd Ownership
MIROMA HOLDINGS LTD group structure
Miroma Holdings Ltd has 15 subsidiary companies.
Ultimate parent company
MIROMA HOLDINGS LTD
07586117
15 subsidiaries
miroma holdings ltd directors
Miroma Holdings Ltd currently has 5 directors. The longest serving directors include Mr Marc Boyan (Mar 2011) and Mr Mark Boyan (Mar 2011).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Marc Boyan | England | 49 years | Mar 2011 | - | Director |
Mr Mark Boyan | England | 49 years | Mar 2011 | - | Director |
Sir David Michels | England | 78 years | Oct 2014 | - | Director |
Sir David Michels | England | 78 years | Oct 2014 | - | Director |
Mr Paul Summers | England | 46 years | Apr 2024 | - | Director |
P&L
June 2024turnover
275.7m
+8%
operating profit
8.3m
+201%
gross margin
27.2%
+1.11%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
27.3m
+0.03%
total assets
205.9m
+0.26%
cash
36.3m
+0.17%
net assets
Total assets minus all liabilities
miroma holdings ltd company details
company number
07586117
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
March 2011
age
14
incorporated
UK
ultimate parent company
accounts
Group
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
DELOITTE LLP
address
elsley court, 20-22, great titchfield street, london, W1W 8BE
Bank
BARCLAYS BANK PLC
Legal Advisor
-
miroma holdings 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 4 charges/mortgages relating to miroma holdings ltd. Currently there are 2 open charges and 2 have been satisfied in the past.
miroma holdings 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 MIROMA HOLDINGS LTD. This can take several minutes, an email will notify you when this has completed.
miroma holdings ltd Companies House Filings - See Documents
date | description | view/download |
---|