Pomanda estimates the enterprise value of MERLION TECHNOLOGIES LTD at £23.9k based on a Turnover of £61.3k and 0.39x industry multiple (adjusted for size and gross margin).
merlion technologies ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MERLION TECHNOLOGIES LTD at £0 based on an EBITDA of £0 and a 3.08x industry multiple (adjusted for size and gross margin).
merlion technologies ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MERLION TECHNOLOGIES LTD at £0 based on Net Assets of £-4.3k and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merlion Technologies LtdOverview
Merlion Technologies Ltd is a live company located in london, SW6 4QL with a Companies House number of 09183228. It operates in the activities of head offices sector, SIC Code 70100. Founded in August 2014, it's largest shareholder is
konstantin chinarov
with a 50% stake. Merlion Technologies Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£61.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Merlion Technologies Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £61.3k, make it smaller than the average company (£19.6m)
£61.3k - Merlion Technologies Ltd
£19.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (5.5%)
0% - Merlion Technologies Ltd
5.5% - Industry AVG
Production
with a gross margin of 18.7%, this company has a higher cost of product (33.5%)
18.7% - Merlion Technologies Ltd
33.5% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Merlion Technologies Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (110)
1 - Merlion Technologies Ltd
110 - Industry AVG
Pay Structure
on an average salary of £47.2k, the company has an equivalent pay structure (£47.2k)
£47.2k - Merlion Technologies Ltd
£47.2k - Industry AVG
Efficiency
resulting in sales per employee of £61.3k, this is less efficient (£197k)
£61.3k - Merlion Technologies Ltd
£197k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (45 days)
0 days - Merlion Technologies Ltd
45 days - Industry AVG
Creditor Days
its suppliers are paid after 311 days, this is slower than average (44 days)
311 days - Merlion Technologies Ltd
44 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Merlion Technologies Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Merlion Technologies Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 111.2%, this is a higher level of debt than the average (56.2%)
111.2% - Merlion Technologies Ltd
56.2% - Industry AVG
MERLION TECHNOLOGIES LTD financials
EXPORT
Merlion Technologies Ltd's latest turnover from August 2023 is estimated at £61.3 thousand and the company has net assets of -£4.3 thousand. According to their latest financial statements, we estimate that Merlion Technologies Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Turnover
61,288
61,559
58,888
59,252
135,984
138,051
123,759
Other Income Or Grants
Cost Of Sales
49,837
49,896
48,070
48,102
110,520
111,832
101,012
Gross Profit
11,451
11,663
10,818
11,150
25,463
26,219
22,747
Admin Expenses
11,451
11,663
10,818
11,522
25,893
29,419
23,030
Operating Profit
-372
-430
-3,200
-283
Interest Payable
Interest Receivable
1
1
Pre-Tax Profit
-372
-430
-3,199
-282
Tax
Profit After Tax
-372
-430
-3,199
-282
Dividends Paid
Retained Profit
-372
-430
-3,199
-282
Employee Costs
47,156
41,516
41,221
40,037
38,767
36,385
35,533
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
-372
-430
-3,200
-283
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Tangible Assets
38,236
38,236
38,236
38,236
38,236
38,236
38,236
Intangible Assets
Investments & Other
38,236
37,236
Debtors (Due After 1 year)
Total Fixed Assets
38,236
38,236
38,236
38,236
38,236
38,236
38,236
38,236
37,236
Stock & work in progress
Trade Debtors
1
1
1
1
1
1
Group Debtors
Misc Debtors
Cash
33
476
misc current assets
total current assets
1
1
1
1
1
1
33
476
total assets
38,237
38,237
38,237
38,237
38,237
38,237
38,236
38,269
37,712
Bank overdraft
Bank loan
Trade Creditors
42,520
42,520
42,520
42,520
42,520
42,520
42,147
41,730
37,974
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
42,520
42,520
42,520
42,520
42,520
42,520
42,147
41,730
37,974
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
42,520
42,520
42,520
42,520
42,520
42,520
42,147
41,730
37,974
net assets
-4,283
-4,283
-4,283
-4,283
-4,283
-4,283
-3,911
-3,461
-262
total shareholders funds
-4,283
-4,283
-4,283
-4,283
-4,283
-4,283
-3,911
-3,461
-262
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Operating Activities
Operating Profit
-372
-430
-3,200
-283
Depreciation
Amortisation
Tax
Stock
Debtors
1
Creditors
373
417
3,756
37,974
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-13
556
37,691
Investing Activities
capital expenditure
-38,236
Change in Investments
-38,236
1,000
37,236
cash flow from investments
-1,000
-37,236
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
-20
20
interest
1
1
cash flow from financing
-20
1
21
cash and cash equivalents
cash
-33
-443
476
overdraft
change in cash
-33
-443
476
merlion technologies 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 merlion technologies ltd. Get real-time insights into merlion technologies ltd's credit score, group structure and payment trends.
Perform a competitor analysis for merlion technologies ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SW6 area or any other competitors across 12 key performance metrics.
merlion technologies ltd Ownership
MERLION TECHNOLOGIES LTD group structure
Merlion Technologies Ltd has no subsidiary companies.
Ultimate parent company
MERLION TECHNOLOGIES LTD
09183228
MERLION TECHNOLOGIES LTD Shareholders
The largest shareholders in Merlion Technologies Ltd include Konstantin Chinarov and Yaroslav Khromyak.
konstantin chinarov
50%
yaroslav khromyak
50%
merlion technologies ltd directors
Merlion Technologies Ltd currently has 1 director, Mr Yaroslav Khromyak serving since Feb 2015.
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 merlion technologies ltd.
merlion technologies 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 MERLION TECHNOLOGIES LTD. This can take several minutes, an email will notify you when this has completed.
merlion technologies ltdCompanies House Filings - See Documents
