Pomanda estimates the enterprise value of MASTER ELECTRICAL INSTALLATIONS LTD at £10k based on a Turnover of £26.8k and 0.37x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MASTER ELECTRICAL INSTALLATIONS LTD at £0 based on an EBITDA of £-52.9k and a 3.69x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MASTER ELECTRICAL INSTALLATIONS LTD at £274.6k based on Net Assets of £125.1k and 2.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Master Electrical Installations LtdOverview
Master Electrical Installations Ltd is a live company located in preston, PR2 1PJ with a Companies House number of 08214950. It operates in the electrical installation sector, SIC Code 43210. Founded in September 2012, it's largest shareholder is
marian niemyjski
with a 100% stake. Master Electrical Installations Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£26.8k with
high
growth in recent years.
Pomanda's financial health check has awarded Master Electrical Installations Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £26.8k, make it smaller than the average company (£1.2m)
£26.8k - Master Electrical Installations Ltd
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (2.5%)
27% - Master Electrical Installations Ltd
2.5% - Industry AVG
Production
with a gross margin of 25.3%, this company has a comparable cost of product (25.3%)
25.3% - Master Electrical Installations Ltd
25.3% - Industry AVG
Profitability
an operating margin of -197.5% make it less profitable than the average company (6.5%)
-197.5% - Master Electrical Installations Ltd
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (19)
1 - Master Electrical Installations Ltd
19 - Industry AVG
Pay Structure
on an average salary of £40.2k, the company has an equivalent pay structure (£40.2k)
£40.2k - Master Electrical Installations Ltd
£40.2k - Industry AVG
Efficiency
resulting in sales per employee of £26.8k, this is less efficient (£107.7k)
£26.8k - Master Electrical Installations Ltd
£107.7k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (68 days)
3 days - Master Electrical Installations Ltd
68 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (45 days)
0 days - Master Electrical Installations Ltd
45 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Master Electrical Installations Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 103 weeks, this is more cash available to meet short term requirements (25 weeks)
103 weeks - Master Electrical Installations Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 43%, this is a lower level of debt than the average (64.9%)
43% - Master Electrical Installations Ltd
64.9% - Industry AVG
MASTER ELECTRICAL INSTALLATIONS LTD financials
EXPORT
Master Electrical Installations Ltd's latest turnover from September 2021 is estimated at £26.8 thousand and the company has net assets of £125.1 thousand. According to their latest financial statements, Master Electrical Installations Ltd has 1 employee and maintains cash reserves of £187.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Turnover
26,772
40,219
44,785
13,000
32,500
50,500
Other Income Or Grants
Cost Of Sales
19,990
29,981
33,106
15,000
20,000
Gross Profit
6,782
10,238
11,679
13,000
17,500
30,500
Admin Expenses
59,656
-100,063
12,245
203
Operating Profit
-52,874
110,301
-566
13,000
-203
17,500
30,500
Interest Payable
Interest Receivable
191
145
727
242
Pre-Tax Profit
-52,683
110,447
162
13,000
40
17,500
30,500
Tax
-20,985
-31
-2,470
-8
-3,500
-6,100
Profit After Tax
-52,683
89,462
131
10,530
32
14,000
24,400
Dividends Paid
Retained Profit
-52,683
89,462
131
10,530
32
14,000
24,400
Employee Costs
40,173
39,017
40,571
39,629
40,179
Number Of Employees
1
1
1
1
1
1
EBITDA*
-52,874
110,301
-566
13,000
-203
17,500
30,500
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
240
240
240
Group Debtors
Misc Debtors
31,601
46,101
60
Cash
187,388
193,965
96,988
96,981
96,981
96,981
79,481
misc current assets
total current assets
219,229
240,306
97,228
96,981
97,041
96,981
79,481
total assets
219,229
240,306
97,228
96,981
97,041
96,981
79,481
Bank overdraft
Bank loan
Trade Creditors
53
Group/Directors Accounts
53,643
10,449
6,409
6,364
other short term finances
hp & lease commitments
other current liabilities
40,476
52,117
2,541
2,470
19,424
19,396
15,896
total current liabilities
94,172
62,566
8,950
8,834
19,424
19,396
15,896
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
94,172
62,566
8,950
8,834
19,424
19,396
15,896
net assets
125,057
177,740
88,278
88,147
77,617
77,585
63,585
total shareholders funds
125,057
177,740
88,278
88,147
77,617
77,585
63,585
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Operating Activities
Operating Profit
-52,874
110,301
-566
13,000
-203
17,500
30,500
Depreciation
Amortisation
Tax
-20,985
-31
-2,470
-8
-3,500
-6,100
Stock
Debtors
-14,500
46,101
240
-60
60
Creditors
53
Accruals and Deferred Income
-11,641
49,576
71
-16,954
28
3,500
15,896
Deferred Taxes & Provisions
Cash flow from operations
-49,962
92,791
-766
-6,364
-243
17,500
40,296
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
43,194
4,040
45
6,364
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
39,185
interest
191
145
727
242
cash flow from financing
43,385
4,185
772
6,364
242
39,185
cash and cash equivalents
cash
-6,577
96,977
7
17,500
79,481
overdraft
change in cash
-6,577
96,977
7
17,500
79,481
master electrical installations ltd 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 master electrical installations ltd. Get real-time insights into master electrical installations ltd's credit score, group structure and payment trends.
Perform a competitor analysis for master electrical installations ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in PR2 area or any other competitors across 12 key performance metrics.
master electrical installations ltd Ownership
MASTER ELECTRICAL INSTALLATIONS LTD group structure
Master Electrical Installations Ltd has no subsidiary companies.
Ultimate parent company
MASTER ELECTRICAL INSTALLATIONS LTD
08214950
MASTER ELECTRICAL INSTALLATIONS LTD Shareholders
The sole shareholder of Master Electrical Installations Ltd is Marian Niemyjski.
marian niemyjski
100%
master electrical installations ltd directors
Master Electrical Installations Ltd currently has 1 director, Mr Marian Niemyjski serving since Nov 2020.
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 master electrical installations ltd.
master electrical installations 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 MASTER ELECTRICAL INSTALLATIONS LTD. This can take several minutes, an email will notify you when this has completed.
master electrical installations ltdCompanies House Filings - See Documents
