Pomanda estimates the enterprise value of MANAWA HOLDINGS LTD at £155.3k based on a Turnover of £312k and 0.5x industry multiple (adjusted for size and gross margin).
manawa holdings ltdEstimated Valuation
£235.4k
Pomanda estimates the enterprise value of MANAWA HOLDINGS LTD at £235.4k based on an EBITDA of £66.1k and a 3.56x industry multiple (adjusted for size and gross margin).
manawa holdings ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MANAWA HOLDINGS LTD at £0 based on Net Assets of £-2.4m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manawa Holdings LtdOverview
Manawa Holdings Ltd is a live company located in london, WC2H 7HF with a Companies House number of 09420671. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in February 2015, it's largest shareholder is
emma jane kight
with a 50% stake. Manawa Holdings Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£312k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Manawa Holdings Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
1 Strong
4 Regular
4 Weak
Size
annual sales of £312k, make it smaller than the average company (£4.3m)
£312k - Manawa Holdings Ltd
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (9.1%)
8% - Manawa Holdings Ltd
9.1% - Industry AVG
Production
with a gross margin of 37.8%, this company has a comparable cost of product (37.8%)
37.8% - Manawa Holdings Ltd
37.8% - Industry AVG
Profitability
an operating margin of 21.2% make it more profitable than the average company (5.6%)
21.2% - Manawa Holdings Ltd
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (25)
2 - Manawa Holdings Ltd
25 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Manawa Holdings Ltd
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £156k, this is equally as efficient (£156k)
£156k - Manawa Holdings Ltd
£156k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Manawa Holdings Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Manawa Holdings Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manawa Holdings Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (23 weeks)
0 weeks - Manawa Holdings Ltd
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1730.2%, this is a higher level of debt than the average (60.4%)
1730.2% - Manawa Holdings Ltd
60.4% - Industry AVG
MANAWA HOLDINGS LTD financials
EXPORT
Manawa Holdings Ltd's latest turnover from April 2024 is estimated at £312 thousand and the company has net assets of -£2.4 million. According to their latest financial statements, Manawa Holdings Ltd has 2 employees and maintains cash reserves of £29 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Turnover
312,016
305,002
277,543
249,515
271,751
152,438
267,473
256,655
267,192
Other Income Or Grants
Cost Of Sales
194,221
188,629
172,328
157,626
169,647
95,644
167,375
157,885
166,818
Gross Profit
117,795
116,373
105,215
91,888
102,105
56,794
100,098
98,770
100,374
Admin Expenses
51,734
92,577
108,701
843,159
614,571
1,022,169
186,019
240,143
100,422
Operating Profit
66,061
23,796
-3,486
-751,271
-512,466
-965,375
-85,921
-141,373
-48
Interest Payable
Interest Receivable
8
15
2
10
153
295
123
Pre-Tax Profit
66,069
23,811
-3,484
-751,271
-512,456
-965,222
-85,626
-141,250
-48
Tax
-16,517
-5,953
Profit After Tax
49,552
17,858
-3,484
-751,271
-512,456
-965,222
-85,626
-141,250
-48
Dividends Paid
Retained Profit
49,552
17,858
-3,484
-751,271
-512,456
-965,222
-85,626
-141,250
-48
Employee Costs
101,333
96,635
91,607
85,756
84,926
83,397
78,437
76,677
76,744
Number Of Employees
2
2
2
2
2
2
2
2
2
EBITDA*
66,061
23,796
-3,486
-751,271
-512,466
-965,375
-85,921
-141,373
-48
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Tangible Assets
Intangible Assets
Investments & Other
50,000
50,000
50,000
50,000
798,150
1,225,750
1,225,650
1,992,825
1,992,825
Debtors (Due After 1 year)
Total Fixed Assets
50,000
50,000
50,000
50,000
798,150
1,225,750
1,225,650
1,992,825
1,992,825
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
96,693
46,893
52,393
48,477
29,122
30,177
995,053
430,000
Cash
29
277
434
100
3
20,818
20,025
98,038
52
misc current assets
total current assets
96,722
47,170
52,827
48,577
29,125
50,995
1,015,078
528,038
52
total assets
146,722
97,170
102,827
98,577
827,275
1,276,745
2,240,728
2,520,863
1,992,877
Bank overdraft
Bank loan
Trade Creditors
3,342
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2,538,569
2,538,569
2,562,084
2,554,350
2,531,777
2,465,449
2,467,552
2,662,061
1,992,825
total current liabilities
2,538,569
2,538,569
2,562,084
2,554,350
2,531,777
2,468,791
2,467,552
2,662,061
1,992,825
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,538,569
2,538,569
2,562,084
2,554,350
2,531,777
2,468,791
2,467,552
2,662,061
1,992,825
net assets
-2,391,847
-2,441,399
-2,459,257
-2,455,773
-1,704,502
-1,192,046
-226,824
-141,198
52
total shareholders funds
-2,391,847
-2,441,399
-2,459,257
-2,455,773
-1,704,502
-1,192,046
-226,824
-141,198
52
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Operating Activities
Operating Profit
66,061
23,796
-3,486
-751,271
-512,466
-965,375
-85,921
-141,373
-48
Depreciation
Amortisation
Tax
-16,517
-5,953
Stock
Debtors
49,800
-5,500
3,916
19,355
-1,055
-964,876
565,053
430,000
Creditors
-3,342
3,342
Accruals and Deferred Income
-23,515
7,734
22,573
66,328
-2,103
-194,509
669,236
1,992,825
Deferred Taxes & Provisions
Cash flow from operations
-256
-172
332
-748,053
-448,425
740
-845,483
97,863
1,992,777
Investing Activities
capital expenditure
Change in Investments
-748,150
-427,600
100
-767,175
1,992,825
cash flow from investments
748,150
427,600
-100
767,175
-1,992,825
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
100
interest
8
15
2
10
153
295
123
cash flow from financing
8
15
2
10
153
295
123
100
cash and cash equivalents
cash
-248
-157
334
97
-20,815
793
-78,013
97,986
52
overdraft
change in cash
-248
-157
334
97
-20,815
793
-78,013
97,986
52
manawa holdings 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 manawa holdings ltd. Get real-time insights into manawa holdings ltd's credit score, group structure and payment trends.
Perform a competitor analysis for manawa holdings ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in WC2H area or any other competitors across 12 key performance metrics.
82990 - Other business support service activities n.e.c.
incorporation date
February 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
calder & co 30 orange street, london, WC2H 7HF
Bank
-
Legal Advisor
-
manawa holdings 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 manawa holdings ltd.
manawa holdings 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 MANAWA HOLDINGS LTD. This can take several minutes, an email will notify you when this has completed.
manawa holdings ltdCompanies House Filings - See Documents
