memphis empire limited
memphis empire limited Company Information
Group Structure
View All
Industry
Retail sale of clothing in specialised stores
Registered Address
unit 3 drove road, gamlingay, sandy, cambridgeshire, SG19 2HX
Website
-memphis empire limited Estimated Valuation
Pomanda estimates the enterprise value of MEMPHIS EMPIRE LIMITED at £92.4k based on a Turnover of £285.2k and 0.32x industry multiple (adjusted for size and gross margin).
memphis empire limited Estimated Valuation
Pomanda estimates the enterprise value of MEMPHIS EMPIRE LIMITED at £0 based on an EBITDA of £-43.5k and a 3.39x industry multiple (adjusted for size and gross margin).
memphis empire limited Estimated Valuation
Pomanda estimates the enterprise value of MEMPHIS EMPIRE LIMITED at £0 based on Net Assets of £-43.9k and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Memphis Empire Limited Overview
Memphis Empire Limited is a live company located in sandy, SG19 2HX with a Companies House number of 08359298. It operates in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in January 2013, it's largest shareholder is enkeleda cakoni with a 100% stake. Memphis Empire Limited is a established, micro sized company, Pomanda has estimated its turnover at £285.2k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Memphis Empire Limited Health Check
Pomanda's financial health check has awarded Memphis Empire Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £285.2k, make it smaller than the average company (£6.5m)
- Memphis Empire Limited
£6.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (-5.1%)
- Memphis Empire Limited
-5.1% - Industry AVG
Production
with a gross margin of 35.9%, this company has a higher cost of product (47.6%)
- Memphis Empire Limited
47.6% - Industry AVG
Profitability
an operating margin of -15.3% make it less profitable than the average company (4.5%)
- Memphis Empire Limited
4.5% - Industry AVG
Employees
with 4 employees, this is below the industry average (55)
4 - Memphis Empire Limited
55 - Industry AVG
Pay Structure
on an average salary of £24.6k, the company has an equivalent pay structure (£24.6k)
- Memphis Empire Limited
£24.6k - Industry AVG
Efficiency
resulting in sales per employee of £71.3k, this is less efficient (£118k)
- Memphis Empire Limited
£118k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is later than average (15 days)
- Memphis Empire Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 116 days, this is slower than average (46 days)
- Memphis Empire Limited
46 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Memphis Empire Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Memphis Empire Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 177.9%, this is a higher level of debt than the average (73.6%)
177.9% - Memphis Empire Limited
73.6% - Industry AVG
MEMPHIS EMPIRE LIMITED financials
Memphis Empire Limited's latest turnover from February 2022 is estimated at £285.3 thousand and the company has net assets of -£43.9 thousand. According to their latest financial statements, Memphis Empire Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 4 | 4 | 4 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 685 | 0 | 165 | 999 | 2,575 | 2,661 | 3,950 | 5,239 | 3,103 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 685 | 0 | 165 | 999 | 2,575 | 2,661 | 3,950 | 5,239 | 3,103 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 21,011 | 22,196 | 30,592 |
| Trade Debtors | 55,666 | 60,128 | 57,196 | 27,384 | 28,915 | 37,227 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 5,633 | 1,241 | 1,595 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 55,666 | 60,128 | 57,196 | 27,384 | 28,915 | 37,227 | 26,644 | 23,437 | 32,187 |
| total assets | 56,351 | 60,128 | 57,361 | 28,383 | 31,490 | 39,888 | 30,594 | 28,676 | 35,290 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 58,213 | 10,457 | 60,194 | 27,918 | 31,242 | 63,369 | 57,618 | 56,002 | 59,686 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 58,213 | 10,457 | 60,194 | 27,918 | 31,242 | 63,369 | 57,618 | 56,002 | 59,686 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 42,014 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 42,014 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 100,227 | 60,457 | 60,194 | 27,918 | 31,242 | 63,369 | 57,618 | 56,002 | 59,686 |
| net assets | -43,876 | -329 | -2,833 | 465 | 248 | -23,481 | -27,024 | -27,326 | -24,396 |
| total shareholders funds | -43,876 | -329 | -2,833 | 465 | 248 | -23,481 | -27,024 | -27,326 | -24,396 |
| Feb 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 1,289 | 1,289 | 547 | ||||||
| Amortisation | 0 | 0 | 0 | ||||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | -21,011 | -1,185 | -8,396 | 30,592 |
| Debtors | -4,462 | 2,932 | 29,812 | -1,531 | -8,312 | 37,227 | 0 | 0 | 0 |
| Creditors | 47,756 | -49,737 | 32,276 | -3,324 | -32,127 | 5,751 | 1,616 | -3,684 | 59,686 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -7,986 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | -5,633 | 4,392 | -354 | 1,595 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | -5,633 | 4,392 | -354 | 1,595 |
memphis empire limited Credit Report and Business Information
Memphis Empire Limited Competitor Analysis
Perform a competitor analysis for memphis empire limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in SG19 area or any other competitors across 12 key performance metrics.
memphis empire limited Ownership
MEMPHIS EMPIRE LIMITED group structure
Memphis Empire Limited has no subsidiary companies.
Ultimate parent company
MEMPHIS EMPIRE LIMITED
08359298
memphis empire limited directors
Memphis Empire Limited currently has 1 director, Ms Glenda Weaver serving since Nov 2023.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Glenda Weaver | United Kingdom | 73 years | Nov 2023 | - | Director |
P&L
February 2022turnover
285.2k
+6%
operating profit
-43.5k
0%
gross margin
36%
-1.68%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2022net assets
-43.9k
+132.36%
total assets
56.4k
-0.06%
cash
0
0%
net assets
Total assets minus all liabilities
memphis empire limited company details
company number
08359298
Type
Private limited with Share Capital
industry
47710 - Retail sale of clothing in specialised stores
incorporation date
January 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
February 2022
previous names
fits u menswear limited (November 2023)
accountant
-
auditor
-
address
unit 3 drove road, gamlingay, sandy, cambridgeshire, SG19 2HX
Bank
-
Legal Advisor
-
memphis empire 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 memphis empire limited.
memphis empire 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 MEMPHIS EMPIRE LIMITED. This can take several minutes, an email will notify you when this has completed.
memphis empire limited Companies House Filings - See Documents
| date | description | view/download |
|---|
