Pomanda estimates the enterprise value of MYNTELLIGENCE LIMITED at £992.4k based on a Turnover of £2m and 0.49x industry multiple (adjusted for size and gross margin).
myntelligence limitedEstimated Valuation
£2.8m
Pomanda estimates the enterprise value of MYNTELLIGENCE LIMITED at £2.8m based on an EBITDA of £982.3k and a 2.88x industry multiple (adjusted for size and gross margin).
myntelligence limitedEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of MYNTELLIGENCE LIMITED at £1.1m based on Net Assets of £654.2k and 1.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Myntelligence LimitedOverview
Myntelligence Limited is a converted/closed company that was located in london, W1G 9DQ with a Companies House number of 08783401. It operated in the market research and public opinion polling sector, SIC Code 73200. Founded in November 2013, it's largest shareholder was
gagoo srl
with a 100% stake. The last turnover for Myntelligence Limited was estimated at £2m.
Pomanda's financial health check has awarded Myntelligence Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
4 Regular
3 Weak
Size
annual sales of £2m, make it smaller than the average company (£6m)
£2m - Myntelligence Limited
£6m - Industry AVG
Growth
3 year (CAGR) sales growth of 139%, show it is growing at a faster rate (3.3%)
139% - Myntelligence Limited
3.3% - Industry AVG
Production
with a gross margin of 59.5%, this company has a comparable cost of product (59.5%)
59.5% - Myntelligence Limited
59.5% - Industry AVG
Profitability
an operating margin of 16.5% make it more profitable than the average company (5.9%)
16.5% - Myntelligence Limited
5.9% - Industry AVG
Employees
with 5 employees, this is below the industry average (45)
5 - Myntelligence Limited
45 - Industry AVG
Pay Structure
on an average salary of £55.8k, the company has an equivalent pay structure (£55.8k)
£55.8k - Myntelligence Limited
£55.8k - Industry AVG
Efficiency
resulting in sales per employee of £405.2k, this is more efficient (£125.3k)
£405.2k - Myntelligence Limited
£125.3k - Industry AVG
Debtor Days
it gets paid by customers after 80 days, this is near the average (70 days)
80 days - Myntelligence Limited
70 days - Industry AVG
Creditor Days
its suppliers are paid after 684 days, this is slower than average (38 days)
684 days - Myntelligence Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Myntelligence Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 17 weeks, this is average cash available to meet short term requirements (15 weeks)
17 weeks - Myntelligence Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 78.9%, this is a higher level of debt than the average (62%)
78.9% - Myntelligence Limited
62% - Industry AVG
MYNTELLIGENCE LIMITED financials
EXPORT
Myntelligence Limited's latest turnover from December 2018 is estimated at £2 million and the company has net assets of £654.2 thousand. According to their latest financial statements, Myntelligence Limited has 5 employees and maintains cash reserves of £845.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Turnover
2,025,867
2,296,366
559,515
149,303
Other Income Or Grants
Cost Of Sales
820,375
955,860
232,004
60,429
Gross Profit
1,205,492
1,340,506
327,510
88,874
Admin Expenses
870,744
1,537,074
860,037
97,532
Operating Profit
334,748
-196,568
-532,527
-8,658
Interest Payable
1
1
Interest Receivable
4,611
1,032
43
15
Pre-Tax Profit
339,358
-195,537
-532,484
-8,643
Tax
-64,478
Profit After Tax
274,880
-195,537
-532,484
-8,643
Dividends Paid
Retained Profit
274,880
-195,537
-532,484
-8,643
Employee Costs
278,829
163,811
107,748
106,184
Number Of Employees
5
3
2
2
EBITDA*
982,259
322,119
-532,527
-8,658
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Tangible Assets
595
88,210
Intangible Assets
1,392,555
1,036,983
1,219,472
Investments & Other
4,459
3,357
Debtors (Due After 1 year)
Total Fixed Assets
1,397,014
1,037,578
1,222,829
88,210
Stock & work in progress
Trade Debtors
448,164
661,968
42,832
20,779
Group Debtors
Misc Debtors
411,212
135,264
3,603
Cash
845,297
384,290
28,402
5,803
misc current assets
total current assets
1,704,673
1,181,522
74,837
26,582
total assets
3,101,687
2,219,100
1,297,666
114,792
Bank overdraft
35
Bank loan
Trade Creditors
1,538,332
1,023,986
1,020,494
115,417
Group/Directors Accounts
749,986
470,687
other short term finances
hp & lease commitments
other current liabilities
159,193
345,096
815,099
total current liabilities
2,447,511
1,839,804
1,835,593
115,417
loans
hp & lease commitments
Accruals and Deferred Income
8,017
other liabilities
provisions
total long term liabilities
8,017
total liabilities
2,447,511
1,839,804
1,835,593
123,434
net assets
654,176
379,296
-537,927
-8,642
total shareholders funds
654,176
379,296
-537,927
-8,642
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Operating Activities
Operating Profit
334,748
-196,568
-532,527
-8,658
Depreciation
196
Amortisation
647,511
518,491
Tax
-64,478
Stock
Debtors
62,144
750,797
25,656
20,779
Creditors
514,346
3,492
905,077
115,417
Accruals and Deferred Income
-185,903
-470,003
807,082
8,017
Deferred Taxes & Provisions
Cash flow from operations
1,184,080
-895,189
1,153,976
93,997
Investing Activities
capital expenditure
-1,002,488
-336,793
-1,131,262
-88,210
Change in Investments
4,459
-3,357
3,357
cash flow from investments
-1,006,947
-333,436
-1,134,619
-88,210
Financing Activities
Bank loans
Group/Directors Accounts
279,299
470,687
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1,112,760
3,199
1
interest
4,610
1,031
43
15
cash flow from financing
283,909
1,584,478
3,242
16
cash and cash equivalents
cash
461,007
355,888
22,599
5,803
overdraft
-35
35
change in cash
461,042
355,853
22,599
5,803
myntelligence limited 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 myntelligence limited. Get real-time insights into myntelligence limited's credit score, group structure and payment trends.
Perform a competitor analysis for myntelligence limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in W1G area or any other competitors across 12 key performance metrics.
myntelligence limited Ownership
MYNTELLIGENCE LIMITED group structure
Myntelligence Limited has no subsidiary companies.
Ultimate parent company
GAGOO SRL
#0089559
1 parent
MYNTELLIGENCE LIMITED
08783401
MYNTELLIGENCE LIMITED Shareholders
The sole shareholder of Myntelligence Limited is Gagoo Srl.
gagoo srl
100%
myntelligence limited directors
Myntelligence Limited currently has 1 director, Mr Carlo De Matteo serving since Nov 2013.
73200 - Market research and public opinion polling
incorporation date
November 2013
age
12
incorporated
UK
ultimate parent company
GAGOO SRL
accounts
Total Exemption Full
last accounts submitted
December 2018
previous names
myntelligence ltd (October 2015)
myintelligence ltd (October 2015)
See more
accountant
-
auditor
-
address
5th floor, north side, 7/10 chandos street, london, W1G 9DQ
Bank
-
Legal Advisor
-
myntelligence 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 myntelligence limited.
myntelligence 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 MYNTELLIGENCE LIMITED. This can take several minutes, an email will notify you when this has completed.
myntelligence limitedCompanies House Filings - See Documents
