99 media organization ltd
99 media organization ltd Company Information
Company Number
08469234
Website
-Registered Address
72 high street, yiewsley, west drayton, UB7 7DS
Industry
Television programming and broadcasting activities
Telephone
-
Next Accounts Due
627 days late
Group Structure
View All
Directors
Muhammad Chaudhry11 Years
Shareholders
muhammad asif iqbal chaudhry 57.5%
amna samrina hayat 20%
View All99 media organization ltd Estimated Valuation
Pomanda estimates the enterprise value of 99 MEDIA ORGANIZATION LTD at £1.5k based on a Turnover of £4k and 0.38x industry multiple (adjusted for size and gross margin).
99 media organization ltd Estimated Valuation
Pomanda estimates the enterprise value of 99 MEDIA ORGANIZATION LTD at £0 based on an EBITDA of £-21.8k and a 1.82x industry multiple (adjusted for size and gross margin).
99 media organization ltd Estimated Valuation
Pomanda estimates the enterprise value of 99 MEDIA ORGANIZATION LTD at £37.2k based on Net Assets of £21k and 1.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
99 Media Organization Ltd Overview
99 Media Organization Ltd is a live company located in west drayton, UB7 7DS with a Companies House number of 08469234. It operates in the television programming and broadcasting activities sector, SIC Code 60200. Founded in April 2013, it's largest shareholder is muhammad asif iqbal chaudhry with a 57.5% stake. 99 Media Organization Ltd is a established, micro sized company, Pomanda has estimated its turnover at £4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
99 Media Organization Ltd Health Check
Pomanda's financial health check has awarded 99 Media Organization Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
7 Weak
Size
annual sales of £4k, make it smaller than the average company (£7.1m)
- 99 Media Organization Ltd
£7.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -74%, show it is growing at a slower rate (-3.4%)
- 99 Media Organization Ltd
-3.4% - Industry AVG
Production
with a gross margin of 12.2%, this company has a higher cost of product (37.8%)
- 99 Media Organization Ltd
37.8% - Industry AVG
Profitability
an operating margin of -543.3% make it less profitable than the average company (1.9%)
- 99 Media Organization Ltd
1.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
- 99 Media Organization Ltd
23 - Industry AVG
Pay Structure
on an average salary of £52.9k, the company has an equivalent pay structure (£52.9k)
- 99 Media Organization Ltd
£52.9k - Industry AVG
Efficiency
resulting in sales per employee of £4k, this is less efficient (£205.4k)
- 99 Media Organization Ltd
£205.4k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is later than average (45 days)
- 99 Media Organization Ltd
45 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- 99 Media Organization Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- 99 Media Organization Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 99 Media Organization Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - 99 Media Organization Ltd
- - Industry AVG
99 MEDIA ORGANIZATION LTD financials
99 Media Organization Ltd's latest turnover from April 2021 is estimated at £4 thousand and the company has net assets of £21 thousand. According to their latest financial statements, we estimate that 99 Media Organization Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 50,900 | 0 | 0 | |||||
| Other Income Or Grants | 0 | 0 | 0 | |||||
| Cost Of Sales | 79,561 | 875 | 27,457 | |||||
| Gross Profit | -28,661 | -875 | -27,457 | |||||
| Admin Expenses | 0 | 19,651 | 3,387 | |||||
| Operating Profit | -28,661 | -20,526 | -30,844 | |||||
| Interest Payable | 0 | 0 | 0 | |||||
| Interest Receivable | 0 | 25 | 0 | |||||
| Pre-Tax Profit | -28,661 | -20,501 | -30,844 | |||||
| Tax | 0 | 0 | 0 | |||||
| Profit After Tax | -28,661 | -20,501 | -30,844 | |||||
| Dividends Paid | 0 | 0 | 0 | |||||
| Retained Profit | -28,661 | -20,501 | -30,844 | |||||
| Employee Costs | ||||||||
| Number Of Employees | 3 | |||||||
| EBITDA* | -28,661 | -20,526 | -30,844 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 5,200 | 24,600 | 30,000 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 15,000 | 15,000 | 15,000 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 20,200 | 39,600 | 45,000 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 800 | 3,200 | 5,000 | 25,995 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 22,035 | 55,999 | 45,000 | 0 |
| Cash | 0 | 0 | 0 | 0 | 3,960 | 0 | 4,157 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 800 | 3,200 | 5,000 | 25,995 | 25,995 | 55,999 | 49,157 | 0 |
| total assets | 21,000 | 42,800 | 50,000 | 25,995 | 25,995 | 55,999 | 49,157 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 105,000 | 0 | 6,343 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 0 | 0 | 105,000 | 0 | 6,343 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 105,000 | 100,000 | 80,000 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 105,000 | 100,000 | 80,000 | 0 |
| total liabilities | 0 | 0 | 0 | 105,000 | 105,000 | 106,343 | 80,000 | 0 |
| net assets | 21,000 | 42,800 | 50,000 | -79,005 | -79,005 | -50,344 | -30,843 | 0 |
| total shareholders funds | 21,000 | 42,800 | 50,000 | -79,005 | -79,005 | -50,344 | -30,843 | 0 |
| Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | -28,661 | -20,526 | -30,844 | |||||
| Depreciation | 0 | 0 | 0 | 0 | ||||
| Amortisation | 0 | 0 | 0 | 0 | ||||
| Tax | 0 | 0 | 0 | |||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -2,400 | -1,800 | -20,995 | 3,960 | -33,964 | 10,999 | 45,000 | 0 |
| Creditors | 0 | 0 | -105,000 | 105,000 | -6,343 | 6,343 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -1,040 | -25,182 | -75,844 | |||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 15,000 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | -105,000 | 5,000 | 20,000 | 80,000 | 0 |
| share issue | ||||||||
| interest | 0 | 25 | 0 | |||||
| cash flow from financing | 5,000 | 21,025 | 80,001 | |||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | -3,960 | 3,960 | -4,157 | 4,157 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -3,960 | 3,960 | -4,157 | 4,157 | 0 |
99 media organization ltd Credit Report and Business Information
99 Media Organization Ltd Competitor Analysis
Perform a competitor analysis for 99 media organization ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in UB7 area or any other competitors across 12 key performance metrics.
99 media organization ltd Ownership
99 MEDIA ORGANIZATION LTD group structure
99 Media Organization Ltd has no subsidiary companies.
Ultimate parent company
99 MEDIA ORGANIZATION LTD
08469234
99 media organization ltd directors
99 Media Organization Ltd currently has 1 director, Mr Muhammad Chaudhry serving since Apr 2013.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Muhammad Chaudhry | England | 51 years | Apr 2013 | - | Director |
P&L
April 2021turnover
4k
-75%
operating profit
-21.8k
0%
gross margin
12.2%
-11.44%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2021net assets
21k
-0.51%
total assets
21k
-0.51%
cash
0
0%
net assets
Total assets minus all liabilities
99 media organization ltd company details
company number
08469234
Type
Private limited with Share Capital
industry
60200 - Television programming and broadcasting activities
incorporation date
April 2013
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2021
previous names
legal & accountancy capital ventures limited (February 2015)
accountant
-
auditor
-
address
72 high street, yiewsley, west drayton, UB7 7DS
Bank
-
Legal Advisor
-
99 media organization ltd 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 99 media organization ltd.
99 media organization ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
