Multi Layer Media Ltd

POWER SEARCH PRICING

SOLUTIONS

multi layer media ltd Company Information

Company Number

08415341

Next Accounts

May 2025

Directors

Daniel Corby

Shareholders

altitude internet digital marketing limited services

Group Structure

View All

Industry

Specialised design activities

Registered Address

thremhall park start hill, bishop's stortford, CM22 7WE

Website

www.multi-layer-media.co.uk

multi layer media ltd Estimated Valuation

£457.3k

Pomanda estimates the enterprise value of MULTI LAYER MEDIA LTD at £457.3k based on an EBITDA of £162.6k and a 2.81x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Multi Layer Media Ltd is a live company located in bishop's stortford, CM22 7WE with a Companies House number of 08415341. It operates in the specialised design activities sector, SIC Code 74100. Founded in February 2013, it's largest shareholder is altitude internet digital marketing limited services with a 100% stake. Multi Layer Media Ltd is a established, small sized company, Pomanda has estimated its turnover at £1m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Multi Layer Media Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

6 Strong

1 Regular

3 Weak

Size

annual sales of £1m, make it larger than the average company (£183.6k)

Growth

3 year (CAGR) sales growth of 70%, show it is growing at a faster rate (7.4%)

EXPORT

Multi Layer Media Ltd's latest turnover from August 2023 is estimated at £1 million and the company has net assets of £122 thousand. According to their latest financial statements, Multi Layer Media Ltd has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Aug 2023	Aug 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015
Turnover	1,029,320	113,171	222,037	210,719	163,877	176,542	75,707	168,159	136,215
Other Income Or Grants	0	0	0	0	0	0	0	0	0
Cost Of Sales	750,159	79,868	159,150	143,162	109,528	117,796	47,170	106,960	89,574
Gross Profit	279,161	33,303	62,887	67,557	54,349	58,746	28,537	61,199	46,641
Admin Expenses	116,582	40,184	58,654	94,244	17,140	57,435	29,604	61,270	46,421
Operating Profit	162,579	-6,881	4,233	-26,687	37,209	1,311	-1,067	-71	220
Interest Payable	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	0
Pre-Tax Profit	162,579	-6,881	4,233	-26,687	37,209	1,311	-1,067	-71	220
Tax	-40,645	0	-804	0	-7,070	-249	0	0	-44
Profit After Tax	121,934	-6,881	3,429	-26,687	30,139	1,062	-1,067	-71	176
Dividends Paid	0	0	0	0	0	0	0	0	0
Retained Profit	121,934	-6,881	3,429	-26,687	30,139	1,062	-1,067	-71	176
Employee Costs	126,383	129,699	137,688	112,662	143,187	208,129	153,623	152,522	40,054
Number Of Employees	4	4	4	4	4	5	4	4	1
EBITDA*	162,579	-6,881	4,233	-26,687	37,209	1,311	-1,067	-71	220

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Aug 2023	Aug 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015
Tangible Assets	0	0	7,785	11,324	6,630	0	0	661	1,322
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	0	0	7,785	11,324	6,630	0	0	661	1,322
Stock & work in progress	0	0	0	0	0	0	0	0	0
Trade Debtors	471,412	17,234	97,825	87,396	54,040	41,175	6,817	37,979	31,517
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	0	0	0
misc current assets	0	20,773	0	0	0	0	0	14,376	0
total current assets	471,412	38,007	97,825	87,396	54,040	41,175	6,817	52,355	31,517
total assets	471,412	38,007	105,610	98,720	60,670	41,175	6,817	53,016	32,839
Bank overdraft	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0
Trade Creditors	322,119	0	53,235	45,168	30,431	41,075	6,435	51,567	31,319
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	322,119	0	53,235	45,168	30,431	41,075	6,435	51,567	31,319
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	1,344	1,344	1,344
other liabilities	27,259	37,907	45,394	50,000	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0
total long term liabilities	27,259	37,907	45,394	50,000	0	0	1,344	1,344	1,344
total liabilities	349,378	37,907	98,629	95,168	30,431	41,075	7,779	52,911	32,663
net assets	122,034	100	6,981	3,552	30,239	100	-962	105	176
total shareholders funds	122,034	100	6,981	3,552	30,239	100	-962	105	176

	Aug 2023	Aug 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Feb 2014
Operating Activities
Operating Profit	162,579	-6,881	4,233	-26,687	37,209	1,311	-1,067	-71	220	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	-40,645	0	-804	0	-7,070	-249	0	0	-44	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	454,178	-80,591	10,429	33,356	12,865	34,358	-31,162	6,462	31,517	0	0
Creditors	322,119	-53,235	8,067	14,737	-10,644	34,640	-45,132	20,248	31,319	0	0
Accruals and Deferred Income	0	0	0	0	0	-1,344	0	0	1,344	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-10,125	20,475	1,067	-45,306	6,630	0	-15,037	13,715	1,322	0	0
Investing Activities
capital expenditure	0	7,785	3,539	-4,694	-6,630	0	661	661	-1,322	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	7,785	3,539	-4,694	-6,630	0	661	661	-1,322	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	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	-10,648	-7,487	-4,606	50,000	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0
interest	0	0	0	0	0	0	0	0	0	0	0
cash flow from financing	-10,648	-7,487	-4,606	50,000	0	0	0	0	0	0	0
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for multi layer media ltd. Get real-time insights into multi layer media 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 multi layer media ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in CM22 area or any other competitors across 12 key performance metrics.

MULTI LAYER MEDIA LTD group structure

Multi Layer Media Ltd has no subsidiary companies.

Ultimate parent company

ALTITUDE INTERNET DIGITAL MARKETING SERVICES LIMITED

08892963

1 parent

MULTI LAYER MEDIA LTD

08415341

MULTI LAYER MEDIA LTD Shareholders

altitude internet digital marketing limited services

100%

Multi Layer Media Ltd currently has 1 director, Mr Daniel Corby serving since Sep 2022.

officer	country	age	start	end	role
Mr Daniel Corby	England	54 years	Sep 2022	-	Director

P&L

August 2023

turnover

+810%

operating profit

162.6k

gross margin

27.2%

-7.84%

turnover

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

Balance Sheet

August 2023

net assets

122k

+1219.34%

total assets

471.4k

+11.4%

cash

net assets

Total assets minus all liabilities

Similar Companies

ai product development. ltd

diane faidy limited

4.5

paula knorr ltd.

1.5

dream decor designs limited

3.5

studio fortnum ltd

company number

08415341

Type

Private limited with Share Capital

industry

74100 - Specialised design activities

incorporation date

February 2013

ultimate parent company

ALTITUDE INTERNET DIGITAL MARKETING SERVICES LIMITED

previous names

N/A

address

thremhall park start hill, bishop's stortford, CM22 7WE

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 multi layer media ltd.

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 MULTI LAYER MEDIA LTD. This can take several minutes, an email will notify you when this has completed.

multi layer media ltd Company Information

multi layer media ltd Estimated Valuation

multi layer media ltd Estimated Valuation

multi layer media ltd Estimated Valuation

Multi Layer Media Ltd Overview

Multi Layer Media Ltd Health Check

MULTI LAYER MEDIA LTD financials

multi layer media ltd Credit Report and Business Information

Multi Layer Media Ltd Competitor Analysis

multi layer media ltd Ownership

multi layer media ltd directors

multi layer media ltd company details

multi layer media ltd Charges & Mortgages

multi layer media ltd Capital Raised & Share Issues BETA

multi layer media ltd Companies House Filings - See Documents