Pomanda estimates the enterprise value of EMU PICTURES LIMITED at £143.5k based on a Turnover of £548.4k and 0.26x industry multiple (adjusted for size and gross margin).
emu pictures limitedEstimated Valuation
£44.7k
Pomanda estimates the enterprise value of EMU PICTURES LIMITED at £44.7k based on an EBITDA of £24.7k and a 1.81x industry multiple (adjusted for size and gross margin).
emu pictures limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EMU PICTURES LIMITED at £0 based on Net Assets of £-297.6k and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emu Pictures LimitedOverview
Emu Pictures Limited is a live company located in salford, M5 4PF with a Companies House number of 08936268. It operates in the motion picture production activities sector, SIC Code 59111. Founded in March 2014, it's largest shareholder is
michael andrew elliott
with a 30.8% stake. Emu Pictures Limited is a established,
small sized company, Pomanda has estimated its turnover at
£548.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Emu Pictures Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £548.4k, make it smaller than the average company (£1.9m)
£548.4k - Emu Pictures Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -35%, show it is growing at a slower rate (7.8%)
-35% - Emu Pictures Limited
7.8% - Industry AVG
Production
with a gross margin of 0%, this company has a comparable cost of product (0%)
0% - Emu Pictures Limited
0% - Industry AVG
Profitability
an operating margin of 3.5% make it more profitable than the average company (-1.6%)
3.5% - Emu Pictures Limited
-1.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (8)
4 - Emu Pictures Limited
8 - Industry AVG
Pay Structure
on an average salary of £53.2k, the company has an equivalent pay structure (£53.2k)
£53.2k - Emu Pictures Limited
£53.2k - Industry AVG
Efficiency
resulting in sales per employee of £137.1k, this is less efficient (£320.9k)
£137.1k - Emu Pictures Limited
£320.9k - Industry AVG
Debtor Days
it gets paid by customers after 14 days, this is earlier than average (22 days)
14 days - Emu Pictures Limited
22 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (8 days)
3 days - Emu Pictures Limited
8 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emu Pictures Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 33 weeks, this is more cash available to meet short term requirements (11 weeks)
33 weeks - Emu Pictures Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 399.9%, this is a higher level of debt than the average (86.5%)
399.9% - Emu Pictures Limited
86.5% - Industry AVG
EMU PICTURES LIMITED financials
EXPORT
Emu Pictures Limited's latest turnover from March 2024 is estimated at £548.4 thousand and the company has net assets of -£297.6 thousand. According to their latest financial statements, Emu Pictures Limited has 4 employees and maintains cash reserves of £67.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Turnover
548,416
761,580
1,808,078
1,974,104
3,013,776
9,452,500
3,543,447
2,391,385
1,889,229
967,816
Other Income Or Grants
Cost Of Sales
548,201
760,856
1,789,998
1,933,594
2,984,404
9,082,118
3,119,336
2,039,190
1,590,478
796,109
Gross Profit
215
724
18,080
40,510
29,372
370,383
424,112
352,195
298,751
171,707
Admin Expenses
-18,929
243,240
186,741
-142,654
-101,585
251,003
493,253
430,556
258,361
235,858
Operating Profit
19,144
-242,516
-168,661
183,164
130,957
119,380
-69,141
-78,361
40,390
-64,151
Interest Payable
36,161
39,048
14,866
Interest Receivable
3,490
7,871
1,143
64
177
49
Pre-Tax Profit
-13,526
-273,692
-182,384
183,164
130,957
119,380
-69,141
-78,297
40,566
-64,102
Tax
-34,801
-24,882
-22,682
-8,113
Profit After Tax
-13,526
-273,692
-182,384
148,363
106,075
96,698
-69,141
-78,297
32,453
-64,102
Dividends Paid
Retained Profit
-13,526
-273,692
-182,384
148,363
106,075
96,698
-69,141
-78,297
32,453
-64,102
Employee Costs
212,735
309,117
475,134
93,669
897,422
87,301
753,135
601,488
456,633
201,129
Number Of Employees
4
6
10
2
21
2
17
13
9
4
EBITDA*
24,672
-238,117
-168,661
183,164
130,957
119,380
-69,141
-78,361
40,390
-64,151
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Tangible Assets
923
9,279
12,548
32,146
36,440
29,295
33,714
37,163
Intangible Assets
8,258
12,387
16,517
41,292
41,292
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
9,181
21,666
29,065
32,146
36,440
29,295
33,714
37,163
41,292
41,292
Stock & work in progress
Trade Debtors
21,179
650
144,753
232,485
134,349
595,891
138,870
114,557
73,516
31,400
Group Debtors
Misc Debtors
1,446
8,768
138,270
21,827
Cash
67,418
65,547
304,861
51,163
19,519
misc current assets
total current assets
90,043
74,965
587,884
254,312
134,349
595,891
138,870
114,557
124,679
50,919
total assets
99,224
96,631
616,949
286,458
170,789
625,186
172,584
151,720
165,971
92,211
Bank overdraft
30,613
166,665
142,855
Bank loan
Trade Creditors
5,286
85,694
114,409
147,103
707,575
351,671
235,416
197,617
156,310
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
70,059
59,226
101,111
total current liabilities
105,958
225,891
329,660
114,409
147,103
707,575
351,671
235,416
197,617
156,310
loans
290,816
154,764
297,621
hp & lease commitments
Accruals and Deferred Income
26,250
other liabilities
provisions
total long term liabilities
290,816
154,764
297,621
26,250
total liabilities
396,774
380,655
627,281
114,409
147,103
707,575
351,671
261,666
197,617
156,310
net assets
-297,550
-284,024
-10,332
172,049
23,686
-82,389
-179,087
-109,946
-31,646
-64,099
total shareholders funds
-297,550
-284,024
-10,332
172,049
23,686
-82,389
-179,087
-109,946
-31,646
-64,099
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
19,144
-242,516
-168,661
183,164
130,957
119,380
-69,141
-78,361
40,390
-64,151
Depreciation
1,399
269
Amortisation
4,129
4,130
Tax
-34,801
-24,882
-22,682
-8,113
Stock
Debtors
13,207
-273,605
28,711
119,963
-461,542
457,021
24,313
41,041
42,116
31,400
Creditors
5,286
-85,694
-28,715
-32,694
-560,472
355,904
116,255
37,799
41,307
156,310
Accruals and Deferred Income
10,833
-41,885
101,111
-26,250
26,250
Deferred Taxes & Provisions
Cash flow from operations
27,584
-92,091
-124,976
-4,294
7,145
-4,419
-3,449
-55,353
31,468
60,759
Investing Activities
capital expenditure
6,957
3,000
3,081
4,294
-7,145
4,419
3,449
4,129
-41,292
Change in Investments
cash flow from investments
6,957
3,000
3,081
4,294
-7,145
4,419
3,449
4,129
-41,292
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
136,052
-142,857
297,621
Hire Purchase and Lease Commitments
other long term liabilities
share issue
3
-3
3
interest
-32,671
-31,177
-13,723
64
177
49
cash flow from financing
103,381
-174,034
283,901
61
177
52
cash and cash equivalents
cash
1,871
-239,314
304,861
-51,163
31,644
19,519
overdraft
-136,052
23,810
142,855
change in cash
137,923
-263,124
162,006
-51,163
31,644
19,519
emu pictures 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 emu pictures limited. Get real-time insights into emu pictures limited's credit score, group structure and payment trends.
Perform a competitor analysis for emu pictures limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in M 5 area or any other competitors across 12 key performance metrics.
emu pictures limited Ownership
EMU PICTURES LIMITED group structure
Emu Pictures Limited has no subsidiary companies.
Ultimate parent company
EMU PICTURES LIMITED
08936268
EMU PICTURES LIMITED Shareholders
The largest shareholders in Emu Pictures Limited include Michael Andrew Elliott and James Daniel Mooney.
michael andrew elliott
30.83%
james daniel mooney
30.83%
walli ullah
30.83%
ian mcshane
7.5%
emu pictures limited directors
Emu Pictures Limited currently has 3 directors.
The longest serving directors include
Mr James Mooney (Mar 2014) and
Mr Michael Elliott (Mar 2014).
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 found 2 charges/mortgages relating to emu pictures limited. Currently there are 1 open charges and 1 have been satisfied in the past.
emu pictures 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 EMU PICTURES LIMITED. This can take several minutes, an email will notify you when this has completed.
emu pictures limitedCompanies House Filings - See Documents
