Pomanda estimates the enterprise value of MEGA CROP LTD at £30.3k based on a Turnover of £86.1k and 0.35x industry multiple (adjusted for size and gross margin).
mega crop ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MEGA CROP LTD at £0 based on an EBITDA of £-2k and a 3.03x industry multiple (adjusted for size and gross margin).
mega crop ltdEstimated Valuation
£116.2k
Pomanda estimates the enterprise value of MEGA CROP LTD at £116.2k based on Net Assets of £44.5k and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mega Crop LtdOverview
Mega Crop Ltd is a live company located in oxfordshire, OX26 6QB with a Companies House number of 08910620. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in February 2014, it's largest shareholder is
justin llewellyn blackwood
with a 100% stake. Mega Crop Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£86.1k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Mega Crop Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
7 Weak
Size
annual sales of £86.1k, make it smaller than the average company (£408.7k)
£86.1k - Mega Crop Ltd
£408.7k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Mega Crop Ltd
- - Industry AVG
Production
with a gross margin of 26.2%, this company has a higher cost of product (60.6%)
26.2% - Mega Crop Ltd
60.6% - Industry AVG
Profitability
an operating margin of -2.3% make it less profitable than the average company (8.4%)
-2.3% - Mega Crop Ltd
8.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Mega Crop Ltd
4 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£49.9k)
£49.9k - Mega Crop Ltd
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £86.1k, this is less efficient (£120.4k)
£86.1k - Mega Crop Ltd
£120.4k - Industry AVG
Debtor Days
it gets paid by customers after 192 days, this is later than average (65 days)
192 days - Mega Crop Ltd
65 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (25 days)
1 days - Mega Crop Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mega Crop Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Mega Crop Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.5%, this is a lower level of debt than the average (53.9%)
2.5% - Mega Crop Ltd
53.9% - Industry AVG
MEGA CROP LTD financials
EXPORT
Mega Crop Ltd's latest turnover from January 2024 is estimated at £86.1 thousand and the company has net assets of £44.5 thousand. According to their latest financial statements, Mega Crop Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Turnover
86,106
107,269
137,362
Other Income Or Grants
Cost Of Sales
63,550
79,172
101,796
Gross Profit
22,556
28,097
35,566
Admin Expenses
24,534
48,567
-47,093
Operating Profit
-1,978
-20,470
82,659
Interest Payable
Interest Receivable
Pre-Tax Profit
-1,978
-20,470
82,659
Tax
-15,705
Profit After Tax
-1,978
-20,470
66,954
Dividends Paid
Retained Profit
-1,978
-20,470
66,954
Employee Costs
49,875
47,737
46,992
Number Of Employees
1
1
1
EBITDA*
-1,978
-20,470
82,659
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Tangible Assets
200
200
200
Intangible Assets
Investments & Other
1
1
Debtors (Due After 1 year)
Total Fixed Assets
200
200
200
1
1
Stock & work in progress
Trade Debtors
45,436
63,509
94,392
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
45,436
63,509
94,392
total assets
45,636
63,709
94,592
1
1
Bank overdraft
Bank loan
Trade Creditors
200
15,905
26,788
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
200
15,905
26,788
loans
hp & lease commitments
Accruals and Deferred Income
930
1,320
850
other liabilities
provisions
total long term liabilities
930
1,320
850
total liabilities
1,130
17,225
27,638
net assets
44,506
46,484
66,954
1
1
total shareholders funds
44,506
46,484
66,954
1
1
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Operating Activities
Operating Profit
-1,978
-20,470
82,659
Depreciation
Amortisation
Tax
-15,705
Stock
Debtors
-18,073
-30,883
94,392
Creditors
-15,705
-10,883
26,788
Accruals and Deferred Income
-390
470
850
Deferred Taxes & Provisions
Cash flow from operations
200
Investing Activities
capital expenditure
-200
Change in Investments
-1
1
cash flow from investments
-199
-1
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
cash flow from financing
-1
1
cash and cash equivalents
cash
overdraft
change in cash
mega crop 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 mega crop ltd. Get real-time insights into mega crop ltd's credit score, group structure and payment trends.
Perform a competitor analysis for mega crop ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in OX26 area or any other competitors across 12 key performance metrics.
mega crop ltd Ownership
MEGA CROP LTD group structure
Mega Crop Ltd has no subsidiary companies.
Ultimate parent company
MEGA CROP LTD
08910620
MEGA CROP LTD Shareholders
The sole shareholder of Mega Crop Ltd is Justin Llewellyn Blackwood.
justin llewellyn blackwood
100%
mega crop ltd directors
Mega Crop Ltd currently has 1 director, Mr Justin Blackwood serving since Feb 2014.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024
net assets
44.5k
-0.04%
total assets
45.6k
-0.28%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
mega crop ltd company details
company number
08910620
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
February 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
5 minton place victoria road, bicester, oxfordshire, OX26 6QB
Bank
-
Legal Advisor
-
mega crop 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 mega crop ltd.
mega crop 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 MEGA CROP LTD. This can take several minutes, an email will notify you when this has completed.
mega crop ltdCompanies House Filings - See Documents
