medfac uk ltd

Live EstablishedMidRapid

medfac uk ltd Company Information

Share MEDFAC UK LTD

Company Number

08608060

Shareholders

medfac bvba

Group Structure

View All

Industry

Manufacture of other wearing apparel and accessories

 

Registered Address

3rd floor, 12 gough square, london, london, EC4A 3DW

medfac uk ltd Estimated Valuation

£5.6m

Pomanda estimates the enterprise value of MEDFAC UK LTD at £5.6m based on a Turnover of £8.7m and 0.64x industry multiple (adjusted for size and gross margin).

medfac uk ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of MEDFAC UK LTD at £0 based on an EBITDA of £-95.5k and a 5.13x industry multiple (adjusted for size and gross margin).

medfac uk ltd Estimated Valuation

£8.1m

Pomanda estimates the enterprise value of MEDFAC UK LTD at £8.1m based on Net Assets of £2.5m and 3.28x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Medfac Uk Ltd Overview

Medfac Uk Ltd is a live company located in london, EC4A 3DW with a Companies House number of 08608060. It operates in the manufacture of other wearing apparel and accessories n.e.c. sector, SIC Code 14190. Founded in July 2013, it's largest shareholder is medfac bvba with a 100% stake. Medfac Uk Ltd is a established, mid sized company, Pomanda has estimated its turnover at £8.7m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Medfac Uk Ltd Health Check

Pomanda's financial health check has awarded Medfac Uk Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £8.7m, make it in line with the average company (£10.4m)

£8.7m - Medfac Uk Ltd

£10.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (10.2%)

32% - Medfac Uk Ltd

10.2% - Industry AVG

production

Production

with a gross margin of 35.5%, this company has a comparable cost of product (35.5%)

35.5% - Medfac Uk Ltd

35.5% - Industry AVG

profitability

Profitability

an operating margin of -1.1% make it less profitable than the average company (6.5%)

-1.1% - Medfac Uk Ltd

6.5% - Industry AVG

employees

Employees

with 97 employees, this is above the industry average (42)

97 - Medfac Uk Ltd

42 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.6k, the company has an equivalent pay structure (£35.6k)

£35.6k - Medfac Uk Ltd

£35.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £89.6k, this is less efficient (£195.2k)

£89.6k - Medfac Uk Ltd

£195.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is later than average (34 days)

45 days - Medfac Uk Ltd

34 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 26 days, this is quicker than average (36 days)

26 days - Medfac Uk Ltd

36 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 44 days, this is less than average (143 days)

44 days - Medfac Uk Ltd

143 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 24 weeks, this is more cash available to meet short term requirements (10 weeks)

24 weeks - Medfac Uk Ltd

10 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 48.2%, this is a lower level of debt than the average (55.7%)

48.2% - Medfac Uk Ltd

55.7% - Industry AVG

MEDFAC UK LTD financials

EXPORTms excel logo

Medfac Uk Ltd's latest turnover from December 2023 is estimated at £8.7 million and the company has net assets of £2.5 million. According to their latest financial statements, Medfac Uk Ltd has 97 employees and maintains cash reserves of £1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Turnover8,693,8815,272,8054,174,5543,790,5654,007,7475,009,4385,443,1545,898,7926,018,6328,475,233
Other Income Or Grants
Cost Of Sales5,608,3743,401,9462,835,1782,611,6842,745,6783,500,9503,718,3984,093,4274,252,6995,847,941
Gross Profit3,085,5081,870,8591,339,3761,178,8801,262,0691,508,4881,724,7571,805,3661,765,9332,627,292
Admin Expenses3,181,0261,722,189521,6341,029,633872,4861,156,2941,445,0191,194,8471,694,9982,510,066
Operating Profit-95,518148,670817,742149,247389,583352,194279,738610,51970,935117,226
Interest Payable4,0674,067
Interest Receivable58,16237,2301,8474181,6901,1057614861,217618
Pre-Tax Profit-37,356185,900819,589149,664387,206349,232280,499611,00572,151117,843
Tax-35,321-155,722-28,436-73,569-66,354-53,295-122,201-14,430-24,747
Profit After Tax-37,356150,579663,867121,228313,637282,878227,204488,80457,72193,096
Dividends Paid
Retained Profit-37,356150,579663,867121,228313,637282,878227,204488,80457,72193,096
Employee Costs3,450,4282,888,3412,328,1132,716,9782,466,7622,645,1012,729,9652,516,6212,330,3841,218,598
Number Of Employees97887685788688857842
EBITDA*-95,518261,389922,926158,453475,795377,884382,310644,235152,118517,208

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Tangible Assets1,387,1551,079,9941,053,7431,111,147962,503937,2251,028,5291,086,4671,110,4001,159,982
Intangible Assets
Investments & Other11,130
Debtors (Due After 1 year)
Total Fixed Assets1,398,2851,079,9941,053,7431,111,147962,503937,2251,028,5291,086,4671,110,4001,159,982
Stock & work in progress677,936334,595247,091169,715155,269193,446238,727254,309424,200361,971
Trade Debtors1,081,617533,277435,285324,127424,162491,598583,618806,902738,521951,036
Group Debtors251,75350,636111,19813,55421,507165,259146,197243,20246,463
Misc Debtors342,918142,581242,208188,154159,65482,85544,71859,22345,074
Cash1,041,7111,173,979953,451524,091311,153139,421155,260148,940239,634247,001
misc current assets
total current assets3,395,9352,235,0681,989,2331,219,6411,071,7451,072,5791,168,5201,512,5761,493,8921,560,008
total assets4,794,2203,315,0623,042,9762,330,7882,034,2482,009,8042,197,0492,599,0432,604,2922,719,990
Bank overdraft120,495
Bank loan
Trade Creditors 407,339245,996164,325110,536158,599228,858170,775292,617413,3762,462,083
Group/Directors Accounts1,294,75752419,9003,2887,860612,1441,152,2331,579,306
other short term finances
hp & lease commitments80937,33352,11342,412
other current liabilities521,290400,206294,006315,450236,188358,838401,291372,712319,741
total current liabilities2,224,195684,059530,344471,686402,647708,1911,184,2101,817,5622,312,4232,462,083
loans
hp & lease commitments80938,14270,043
Accruals and Deferred Income
other liabilities
provisions85,367108,180103,05581,49145,26128,91023,01418,86021,05244,811
total long term liabilities85,367108,989141,197151,53445,26128,91023,01418,86021,05244,811
total liabilities2,309,562793,048671,541623,220447,908737,1011,207,2241,836,4222,333,4752,506,894
net assets2,484,6582,522,0142,371,4351,707,5681,586,3401,272,703989,825762,621270,817213,096
total shareholders funds2,484,6582,522,0142,371,4351,707,5681,586,3401,272,703989,825762,621270,817213,096
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
Operating Activities
Operating Profit-95,518148,670817,742149,247389,583352,194279,738610,51970,935117,226
Depreciation112,719105,1849,20686,21225,690102,57233,71681,18370,514
Amortisation329,468
Tax-35,321-155,722-28,436-73,569-66,354-53,295-122,201-14,430-24,747
Stock343,34187,50477,37614,446-38,177-45,281-15,582-169,89162,229361,971
Debtors949,794-62,197262,856-79,488-134,389-34,821-334,794279,269-120,978951,036
Creditors161,34381,67153,789-48,063-70,25958,083-121,842-120,759-2,048,7072,462,083
Accruals and Deferred Income121,084106,200-21,44479,262-122,650-42,45328,57952,971319,741
Deferred Taxes & Provisions-22,8135,12521,56436,23016,3515,8964,154-2,192-23,75944,811
Cash flow from operations-1,129,039393,757480,881262,488398,234413,158590,282342,676-1,556,2881,686,348
Investing Activities
capital expenditure-307,161-138,970-47,780-157,850-111,49065,614-44,634-9,783-31,601-1,559,964
Change in Investments11,130
cash flow from investments-318,291-138,970-47,780-157,850-111,49065,614-44,634-9,783-31,601-1,559,964
Financing Activities
Bank loans
Group/Directors Accounts1,294,233-19,37616,612-4,5727,860-612,144-540,089-427,0731,579,306
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-37,333-52,113-22,200112,455
other long term liabilities
share issue3,000120,000
interest58,16237,2301,847418-2,377-2,9627614861,217618
cash flow from financing1,315,062-34,259-3,741108,3015,483-615,106-539,328-423,5871,580,523120,618
cash and cash equivalents
cash-132,268220,528429,360212,938171,732-15,8396,320-90,694-7,367247,001
overdraft-120,495120,495
change in cash-132,268220,528429,360212,938292,227-136,3346,320-90,694-7,367247,001

medfac uk 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 medfac uk ltd. Get real-time insights into medfac uk 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

Medfac Uk Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for medfac uk ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in EC4A area or any other competitors across 12 key performance metrics.

medfac uk ltd Ownership

MEDFAC UK LTD group structure

Medfac Uk Ltd has no subsidiary companies.

Ultimate parent company

MEDFAC BVBA

#0090029

1 parent

MEDFAC UK LTD

08608060

MEDFAC UK LTD Shareholders

medfac bvba 100%

medfac uk ltd directors

Medfac Uk Ltd currently has 2 directors. The longest serving directors include Ms Maria Spronken (Mar 2019) and Mr Robert Donaldson (Mar 2019).

officercountryagestartendrole
Ms Maria SpronkenUnited Kingdom63 years Mar 2019- Director
Mr Robert DonaldsonUnited Kingdom57 years Mar 2019- Director

P&L

December 2023

turnover

8.7m

+65%

operating profit

-95.5k

0%

gross margin

35.5%

+0.03%

turnover

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

Balance Sheet

December 2023

net assets

2.5m

-0.01%

total assets

4.8m

+0.45%

cash

1m

-0.11%

net assets

Total assets minus all liabilities

medfac uk ltd company details

company number

08608060

Type

Private limited with Share Capital

industry

14190 - Manufacture of other wearing apparel and accessories

incorporation date

July 2013

age

12

incorporated

UK

ultimate parent company

MEDFAC BVBA

accounts

Small Company

last accounts submitted

December 2023

previous names

N/A

accountant

SAYERS BUTTERWORTH LLP

auditor

-

address

3rd floor, 12 gough square, london, london, EC4A 3DW

Bank

HSBC BANK PLC

Legal Advisor

-

medfac uk 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 medfac uk ltd.

medfac uk 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 MEDFAC UK LTD. This can take several minutes, an email will notify you when this has completed.

medfac uk ltd Companies House Filings - See Documents

datedescriptionview/download