merrie england limited
merrie england limited Company Information
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
8/10 south street, epsom, surrey, KT18 7PF
Website
www.merrie-england.commerrie england limited Estimated Valuation
Pomanda estimates the enterprise value of MERRIE ENGLAND LIMITED at £587.7k based on a Turnover of £177.3k and 3.31x industry multiple (adjusted for size and gross margin).
merrie england limited Estimated Valuation
Pomanda estimates the enterprise value of MERRIE ENGLAND LIMITED at £287.2k based on an EBITDA of £43.2k and a 6.66x industry multiple (adjusted for size and gross margin).
merrie england limited Estimated Valuation
Pomanda estimates the enterprise value of MERRIE ENGLAND LIMITED at £355.5k based on Net Assets of £201.5k and 1.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merrie England Limited Overview
Merrie England Limited is a live company located in surrey, KT18 7PF with a Companies House number of 09518876. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2015, it's largest shareholder is john stephen orchard with a 100% stake. Merrie England Limited is a established, micro sized company, Pomanda has estimated its turnover at £177.3k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Merrie England Limited Health Check
Pomanda's financial health check has awarded Merrie England Limited a 2 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
1 Strong
4 Regular
4 Weak
Size
annual sales of £177.3k, make it smaller than the average company (£923.6k)
- Merrie England Limited
£923.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (4.9%)
- Merrie England Limited
4.9% - Industry AVG
Production
with a gross margin of 75.5%, this company has a comparable cost of product (75.5%)
- Merrie England Limited
75.5% - Industry AVG
Profitability
an operating margin of 24.2% make it as profitable than the average company (29.3%)
- Merrie England Limited
29.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Merrie England Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.4k, the company has an equivalent pay structure (£32.4k)
- Merrie England Limited
£32.4k - Industry AVG
Efficiency
resulting in sales per employee of £177.3k, this is equally as efficient (£177.3k)
- Merrie England Limited
£177.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Merrie England Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Merrie England Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Merrie England Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (12 weeks)
0 weeks - Merrie England Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.2%, this is a higher level of debt than the average (64%)
85.2% - Merrie England Limited
64% - Industry AVG
MERRIE ENGLAND LIMITED financials
Merrie England Limited's latest turnover from March 2024 is estimated at £177.3 thousand and the company has net assets of £201.5 thousand. According to their latest financial statements, Merrie England Limited has 1 employee and maintains cash reserves of £10.8 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 1 | 1 | 1 | 2 | 1 | 2 | 2 | ||
| EBITDA* |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 853 | 888 | 2,776 | 6,154 | 9,532 | 1,819 | 2,425 | 903 | |
| Intangible Assets | |||||||||
| Investments & Other | 1,346,155 | 1,346,155 | 1,346,155 | 1,346,155 | 1,346,155 | 1,346,155 | 1,346,155 | 1,346,155 | 719,875 |
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 1,347,008 | 1,347,043 | 1,346,155 | 1,348,931 | 1,352,309 | 1,355,687 | 1,347,974 | 1,348,580 | 720,778 |
| Stock & work in progress | |||||||||
| Trade Debtors | |||||||||
| Group Debtors | |||||||||
| Misc Debtors | 1,598 | 1,405 | 1,204 | 1,117 | 389 | 389 | 389 | 389 | |
| Cash | 10,769 | 10,871 | 4,267 | 16,158 | 20,165 | 17,228 | 21,196 | 20,614 | 14,819 |
| misc current assets | 1 | ||||||||
| total current assets | 12,368 | 12,276 | 5,471 | 17,275 | 20,554 | 17,617 | 21,585 | 21,003 | 14,819 |
| total assets | 1,359,376 | 1,359,319 | 1,351,626 | 1,366,206 | 1,372,863 | 1,373,304 | 1,369,559 | 1,369,583 | 735,597 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 1 | 1 | 1 | ||||||
| Group/Directors Accounts | 1,147,904 | 1,179,064 | 1,214,799 | 1,238,469 | 1,271,070 | 1,300,765 | 1,312,492 | 1,336,693 | 726,637 |
| other short term finances | |||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 9,928 | 11,304 | 6,260 | 10,381 | 8,225 | 4,041 | 7,110 | 6,240 | 2,792 |
| total current liabilities | 1,157,832 | 1,190,368 | 1,221,059 | 1,248,851 | 1,279,295 | 1,304,807 | 1,319,603 | 1,342,933 | 729,429 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | 485 | 485 | 485 | 485 | 485 | ||||
| total long term liabilities | 485 | 485 | 485 | 485 | 485 | ||||
| total liabilities | 1,157,832 | 1,190,368 | 1,221,059 | 1,249,336 | 1,279,780 | 1,305,292 | 1,320,088 | 1,343,418 | 729,429 |
| net assets | 201,544 | 168,951 | 130,567 | 116,870 | 93,083 | 68,012 | 49,471 | 26,165 | 6,168 |
| total shareholders funds | 201,544 | 168,951 | 130,567 | 116,870 | 93,083 | 68,012 | 49,471 | 26,165 | 6,168 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 261 | 81 | 2,776 | 3,378 | 3,378 | 3,378 | 606 | 494 | 301 |
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | 193 | 201 | 87 | 728 | 389 | ||||
| Creditors | -1 | 1 | -1 | 1 | |||||
| Accruals and Deferred Income | -1,376 | 5,044 | -4,121 | 2,156 | 4,184 | -3,069 | 870 | 3,448 | 2,792 |
| Deferred Taxes & Provisions | -485 | 485 | |||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 626,280 | 719,875 | |||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -31,160 | -35,735 | -23,670 | -32,601 | -29,695 | -11,727 | -24,201 | 610,056 | 726,637 |
| Other Short Term Loans | |||||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -102 | 6,604 | -11,891 | -4,007 | 2,937 | -3,968 | 582 | 5,795 | 14,819 |
| overdraft | |||||||||
| change in cash | -102 | 6,604 | -11,891 | -4,007 | 2,937 | -3,968 | 582 | 5,795 | 14,819 |
merrie england limited Credit Report and Business Information
Merrie England Limited Competitor Analysis
Perform a competitor analysis for merrie england limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT18 area or any other competitors across 12 key performance metrics.
merrie england limited Ownership
MERRIE ENGLAND LIMITED group structure
Merrie England Limited has no subsidiary companies.
Ultimate parent company
MERRIE ENGLAND LIMITED
09518876
merrie england limited directors
Merrie England Limited currently has 1 director, Mr John Orchard serving since Mar 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr John Orchard | United Kingdom | 61 years | Mar 2015 | - | Director |
P&L
March 2024turnover
177.3k
+5%
operating profit
42.9k
0%
gross margin
75.5%
+0.86%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
201.5k
+0.19%
total assets
1.4m
0%
cash
10.8k
-0.01%
net assets
Total assets minus all liabilities
merrie england limited company details
company number
09518876
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
March 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
WILLIAMS & CO EPSOM LLP
auditor
-
address
8/10 south street, epsom, surrey, KT18 7PF
Bank
-
Legal Advisor
-
merrie england 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 merrie england limited.
merrie england 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 MERRIE ENGLAND LIMITED. This can take several minutes, an email will notify you when this has completed.
merrie england limited Companies House Filings - See Documents
| date | description | view/download |
|---|
