motivation 2050 limited
motivation 2050 limited Company Information
Company Number
08193827
Website
-Registered Address
31 howcroft crescent, london, N3 1PA
Industry
Other business support service activities n.e.c.
Telephone
-
Next Accounts Due
November 2024
Group Structure
View All
Directors
Neda Youseffi0 Years
Shareholders
neda youseffi 51%
navid youseffi 49%
motivation 2050 limited Estimated Valuation
Pomanda estimates the enterprise value of MOTIVATION 2050 LIMITED at £2m based on a Turnover of £4.6m and 0.44x industry multiple (adjusted for size and gross margin).
motivation 2050 limited Estimated Valuation
Pomanda estimates the enterprise value of MOTIVATION 2050 LIMITED at £1.9m based on an EBITDA of £559.3k and a 3.44x industry multiple (adjusted for size and gross margin).
motivation 2050 limited Estimated Valuation
Pomanda estimates the enterprise value of MOTIVATION 2050 LIMITED at £1m based on Net Assets of £453.1k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Motivation 2050 Limited Overview
Motivation 2050 Limited is a live company located in london, N3 1PA with a Companies House number of 08193827. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in August 2012, it's largest shareholder is neda youseffi with a 51% stake. Motivation 2050 Limited is a established, small sized company, Pomanda has estimated its turnover at £4.6m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Motivation 2050 Limited Health Check
Pomanda's financial health check has awarded Motivation 2050 Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £4.6m, make it larger than the average company (£3.3m)
- Motivation 2050 Limited
£3.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (3.8%)
- Motivation 2050 Limited
3.8% - Industry AVG
Production
with a gross margin of 17.6%, this company has a higher cost of product (39.1%)
- Motivation 2050 Limited
39.1% - Industry AVG
Profitability
an operating margin of 12.3% make it more profitable than the average company (6.5%)
- Motivation 2050 Limited
6.5% - Industry AVG
Employees
with 14 employees, this is below the industry average (21)
- Motivation 2050 Limited
21 - Industry AVG
Pay Structure
on an average salary of £46.4k, the company has an equivalent pay structure (£46.4k)
- Motivation 2050 Limited
£46.4k - Industry AVG
Efficiency
resulting in sales per employee of £325k, this is more efficient (£144.5k)
- Motivation 2050 Limited
£144.5k - Industry AVG
Debtor Days
it gets paid by customers after 122 days, this is later than average (41 days)
- Motivation 2050 Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 41 days, this is slower than average (33 days)
- Motivation 2050 Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Motivation 2050 Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Motivation 2050 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70.4%, this is a higher level of debt than the average (62.3%)
70.4% - Motivation 2050 Limited
62.3% - Industry AVG
MOTIVATION 2050 LIMITED financials
Motivation 2050 Limited's latest turnover from February 2023 is estimated at £4.6 million and the company has net assets of £453.1 thousand. According to their latest financial statements, we estimate that Motivation 2050 Limited has 14 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2023 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | 0 | ||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | -3,041 | -4,297 | ||||||||
| Interest Payable | 0 | 0 | ||||||||
| Interest Receivable | 0 | 0 | ||||||||
| Pre-Tax Profit | -324,461 | -4,297 | ||||||||
| Tax | 0 | 0 | ||||||||
| Profit After Tax | -324,461 | -4,297 | ||||||||
| Dividends Paid | 0 | 0 | ||||||||
| Retained Profit | -324,461 | -4,297 | ||||||||
| Employee Costs | ||||||||||
| Number Of Employees | ||||||||||
| EBITDA* | -3,041 | -4,297 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2023 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 101 | 101 | 101 | 0 | 101 | 101 | 1 | 1 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 101 | 0 | 0 | 100 | 100 | 101 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,220,000 | 0 |
| Total Fixed Assets | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 1,220,101 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,527,944 | 1,061,294 | 1,061,294 | 0 | 1,053,715 | 1,068,780 | 12,943 | 13,826 | 12,923 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 1,105,730 | 1,168,030 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 18 | 0 | 0 | 372 | 230 | 200 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,527,944 | 1,061,294 | 1,061,294 | 1,056,312 | 1,053,715 | 1,068,780 | 1,119,045 | 1,182,086 | 13,123 | 0 |
| total assets | 1,528,045 | 1,061,395 | 1,061,395 | 1,056,413 | 1,053,816 | 1,068,881 | 1,119,146 | 1,182,187 | 1,233,224 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 424,492 | 416,225 | 416,225 | 0 | 415,816 | 1,078,759 | 0 | 0 | 2,000 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 415,775 | 0 | 0 | 650,000 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 1,699 | 1,699 | 0 | 0 |
| total current liabilities | 424,492 | 416,225 | 416,225 | 1,066,225 | 415,816 | 1,078,759 | 651,699 | 1,699 | 2,000 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 477,260 | 865,840 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 650,500 | 650,000 | 650,000 | 650,450 | 650,450 | 2,000 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 912,279 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 650,500 | 650,000 | 650,000 | 0 | 650,450 | 2,000 | 477,260 | 865,840 | 912,279 | 0 |
| total liabilities | 1,074,992 | 1,066,225 | 1,066,225 | 1,066,225 | 1,066,266 | 1,080,759 | 1,128,959 | 867,539 | 914,279 | 0 |
| net assets | 453,053 | -4,830 | -4,830 | -9,812 | -12,450 | -11,878 | -9,813 | 314,648 | 318,945 | 0 |
| total shareholders funds | 453,053 | -4,830 | -4,830 | -9,812 | -12,450 | -11,878 | -9,813 | 314,648 | 318,945 | 0 |
| Feb 2023 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | -3,041 | -4,297 | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | 0 | 0 | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 1,527,944 | 0 | 4,982 | 2,597 | -15,065 | -49,893 | -63,183 | -51,067 | 1,232,923 | 0 |
| Creditors | 424,492 | 0 | 416,225 | -415,816 | -662,943 | 1,078,759 | 0 | -2,000 | 2,000 | 0 |
| Accruals and Deferred Income | 650,500 | 0 | -450 | 0 | 648,450 | 301 | 0 | 1,699 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 60,142 | 46,469 | ||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | -101 | 101 | 0 | -100 | 0 | -1 | 101 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | -415,775 | 415,775 | 0 | -650,000 | 650,000 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | -477,260 | -388,580 | 865,840 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -912,279 | 912,279 | 0 |
| share issue | ||||||||||
| interest | 0 | 0 | ||||||||
| cash flow from financing | 261,420 | -46,439 | ||||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | -18 | 18 | 0 | -372 | 142 | 30 | 200 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | -18 | 18 | 0 | -372 | 142 | 30 | 200 | 0 |
motivation 2050 limited Credit Report and Business Information
Motivation 2050 Limited Competitor Analysis
Perform a competitor analysis for motivation 2050 limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
motivation 2050 limited Ownership
MOTIVATION 2050 LIMITED group structure
Motivation 2050 Limited has 1 subsidiary company.
motivation 2050 limited directors
Motivation 2050 Limited currently has 1 director, Ms Neda Youseffi serving since Jul 2023.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Neda Youseffi | England | 38 years | Jul 2023 | - | Director |
P&L
February 2023turnover
4.6m
0%
operating profit
559.3k
0%
gross margin
17.7%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2023net assets
453.1k
0%
total assets
1.5m
0%
cash
0
0%
net assets
Total assets minus all liabilities
motivation 2050 limited company details
company number
08193827
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
August 2012
age
12
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
31 howcroft crescent, london, N3 1PA
last accounts submitted
February 2023
motivation 2050 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 motivation 2050 limited. Currently there are 2 open charges and 1 have been satisfied in the past.
motivation 2050 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
