Match Options Ltd

POWER SEARCH PRICING

SOLUTIONS

match options ltd Company Information

Company Number

08257332

Next Accounts

50 days late

Directors

Purity Kirigo

Lucy Cameron

View All

Shareholders

purity kirigo

gabriel rwamba

Group Structure

View All

Industry

Social work activities without accommodation for the elderly and disabled

Registered Address

246 trelawney avenue, langley, slough, berkshire, SL3 7UD

Website

www.matchoptions.co.uk

match options ltd Estimated Valuation

£4.2m

Pomanda estimates the enterprise value of MATCH OPTIONS LTD at £4.2m based on a Turnover of £12.2m and 0.34x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Match Options Ltd is a live company located in slough, SL3 7UD with a Companies House number of 08257332. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in October 2012, it's largest shareholder is purity kirigo with a 50% stake. Match Options Ltd is a established, mid sized company, Pomanda has estimated its turnover at £12.2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Match Options Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

4 Strong

0 Regular

7 Weak

Size

annual sales of £12.2m, make it larger than the average company (£5.5m)

Growth

3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (3.7%)

EXPORT

Match Options Ltd's latest turnover from March 2023 is £12.2 million and the company has net assets of £778.5 thousand. According to their latest financial statements, we estimate that Match Options Ltd has 210 employees and maintains cash reserves of £396.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Turnover	12,208,225	36,207,529	9,597,395	15,351,479	11,909,436	19,591,240	19,488,064	21,790,210	8,236,349	5,609,341	3,185,889
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	10,896,062	26,209,139	7,046,759	11,121,009	8,719,208	14,364,712	14,262,453	16,011,025	5,972,453	4,017,543	2,250,648
Gross Profit	1,312,163	9,998,391	2,550,637	4,230,471	3,190,228	5,226,528	1,102,279	1,302,936	2,263,896	1,591,797	935,241
Admin Expenses	853,957	9,853,583	3,040,775	4,226,694	3,025,320	5,243,634	904,719	806,884	2,079,314	1,467,538	895,929
Operating Profit	458,206	144,808	-490,138	3,777	164,908	-17,106	197,560	496,052	184,582	124,259	39,312
Interest Payable	83,542	0	0	0	139	134	96,529	101,480	0	0	0
Interest Receivable	0	912	97	159	1,024	143	144	0	12	6	4
Pre-Tax Profit	374,664	145,720	-490,041	3,936	165,793	-17,097	101,175	394,572	184,594	124,265	39,316
Tax	-87,084	-27,687	0	-748	-31,501	0	-20,356	-83,086	-38,765	-28,581	-9,436
Profit After Tax	287,580	118,033	-490,041	3,188	134,292	-17,097	80,819	311,486	145,829	95,684	29,880
Dividends Paid	0	0	0	0	0	0	65,000	100,000	0	0	0
Retained Profit	287,580	118,033	-490,041	3,188	134,292	-17,097	15,819	211,486	145,829	95,684	29,880
Employee Costs	598,419	1,225,049	458,711	671,098	1,435,283	17,006,655	17,870,070	14,172,795	4,416,284	2,991,314	1,702,192
Number Of Employees	210	37	15	22	48	581	617	496	156	107	62
EBITDA*	470,819	160,163	-473,538	22,871	184,020	-2,856	211,829	525,399	204,038	124,259	39,312

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Tangible Assets	86,632	96,333	101,601	108,117	96,333	113,893	63,615	39,263	45,572	48,413	3,027
Intangible Assets	0	0	0	0	0	0	7,200	14,400	21,600	28,800	36,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	100
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	86,632	96,333	101,601	108,117	96,333	113,893	70,815	53,663	67,172	77,213	39,127
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	2,001,349	2,731,077	709,184	1,456,544	1,138,636	648,954	530,840	732,774	620,973	375,398	218,802
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	22,410	0	212,399	144,224	31,764	64,435	163,078	0	0	0	0
Cash	396,424	116,226	126,867	68,093	249,621	23,342	33,990	137,265	3,760	927	1,456
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,420,183	2,847,303	1,048,450	1,668,861	1,420,021	736,731	727,908	870,039	624,733	376,325	220,258
total assets	2,506,815	2,943,636	1,150,051	1,776,978	1,516,354	850,624	798,723	923,702	691,905	453,538	259,385
Bank overdraft	0	0	0	0	0	4,130	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,179,081	2,489,029	553,749	748,448	476,890	35,275	29,328	439,823	419,512	327,874	169,463
Group/Directors Accounts	0	0	0	0	0	281	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	417,214	0	216,262	408,449	422,571	328,337	269,697	0	0	0	0
total current liabilities	1,596,295	2,489,029	770,011	1,156,897	899,461	368,023	299,025	439,823	419,512	327,874	169,463
loans	132,021	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	206,534	250,000	0	0	0	0	0	0	0	59,942
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	132,021	206,534	250,000	0	0	0	0	0	0	0	59,942
total liabilities	1,728,316	2,695,563	1,020,011	1,156,897	899,461	368,023	299,025	439,823	419,512	327,874	229,405
net assets	778,499	248,073	130,040	620,081	616,893	482,601	499,698	483,879	272,393	125,664	29,980
total shareholders funds	778,499	248,073	130,040	620,081	616,893	482,601	499,698	483,879	272,393	125,664	29,980

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Operating Activities
Operating Profit	458,206	144,808	-490,138	3,777	164,908	-17,106	197,560	496,052	184,582	124,259	39,312
Depreciation	12,613	15,355	16,600	19,094	19,112	7,050	7,069	22,147	12,256	0	0
Amortisation	0	0	0	0	0	7,200	7,200	7,200	7,200	0	0
Tax	-87,084	-27,687	0	-748	-31,501	0	-20,356	-83,086	-38,765	-28,581	-9,436
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	-707,318	1,809,494	-679,185	430,368	457,011	19,471	-38,856	111,801	245,575	156,596	218,802
Creditors	-1,309,948	1,935,280	-194,699	271,558	441,615	5,947	-410,495	20,311	91,638	158,411	169,463
Accruals and Deferred Income	417,214	-216,262	-192,187	-14,122	94,234	58,640	269,697	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	198,319	42,000	-181,239	-150,809	231,357	42,260	89,531	350,823	11,336	97,493	-19,463
Investing Activities
capital expenditure	-2,912	-10,087	-10,084	-30,878	-1,552	-57,328	-31,421	-15,838	-9,415	-38,186	-39,027
Change in Investments	0	0	0	0	0	0	0	0	0	-100	100
cash flow from investments	-2,912	-10,087	-10,084	-30,878	-1,552	-57,328	-31,421	-15,838	-9,415	-38,086	-39,127
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	-281	281	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0
Long term loans	132,021	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	-206,534	-43,466	250,000	0	0	0	0	0	0	-59,942	59,942
share issue	242,846	0	0	0	0	0	0	0	900	0	100
interest	-83,542	912	97	159	885	9	-96,385	-101,480	12	6	4
cash flow from financing	84,791	-42,554	250,097	159	604	290	-96,385	-101,480	912	-59,936	60,046
cash and cash equivalents
cash	280,198	-10,641	58,774	-181,528	226,279	-10,648	-103,275	133,505	2,833	-529	1,456
overdraft	0	0	0	0	-4,130	4,130	0	0	0	0	0
change in cash	280,198	-10,641	58,774	-181,528	230,409	-14,778	-103,275	133,505	2,833	-529	1,456

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for match options ltd. Get real-time insights into match options ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for match options ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in SL3 area or any other competitors across 12 key performance metrics.

MATCH OPTIONS LTD group structure

Match Options Ltd has no subsidiary companies.

Ultimate parent company

MATCH OPTIONS LTD

08257332

MATCH OPTIONS LTD Shareholders

purity kirigo	50%
gabriel rwamba	50%

Match Options Ltd currently has 3 directors. The longest serving directors include Mrs Purity Kirigo (Jul 2013) and Mrs Lucy Cameron (Jul 2015).

officer	country	age	start	end	role
Mrs Purity Kirigo	England	45 years	Jul 2013	-	Director
Mrs Lucy Cameron	England	55 years	Jul 2015	-	Director
Mr Gabriel Rwamba		59 years	Nov 2020	-	Director

P&L

March 2023

turnover

12.2m

operating profit

458.2k

gross margin

10.8%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

778.5k

+2.14%

total assets

2.5m

-0.15%

cash

396.4k

+2.41%

net assets

Total assets minus all liabilities

Similar Companies

genepool personnel holdings limited

eximius group limited

velocity recruitment limited

protech recruitment limited

levy associates limited

company number

08257332

Type

Private limited with Share Capital

industry

88100 - Social work activities without accommodation for the elderly and disabled

78200 - Temporary employment agency activities

78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.

incorporation date

October 2012

ultimate parent company

None

previous names

eulink resources ltd (November 2012)

eulink recruitment ltd (November 2012)

address

246 trelawney avenue, langley, slough, berkshire, SL3 7UD

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 match options ltd. Currently there are 0 open charges and 3 have been satisfied in the past.

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 MATCH OPTIONS LTD. This can take several minutes, an email will notify you when this has completed.

match options ltd Company Information

match options ltd Estimated Valuation

match options ltd Estimated Valuation

match options ltd Estimated Valuation

Match Options Ltd Overview

Match Options Ltd Health Check

MATCH OPTIONS LTD financials

match options ltd Credit Report and Business Information

Match Options Ltd Competitor Analysis

match options ltd Ownership

match options ltd directors

match options ltd company details

match options ltd Charges & Mortgages

match options ltd Capital Raised & Share Issues BETA

match options ltd Companies House Filings - See Documents