Pomanda estimates the enterprise value of MAP IP HOLDING LIMITED at £523.8k based on a Turnover of £730.3k and 0.72x industry multiple (adjusted for size and gross margin).
map ip holding limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MAP IP HOLDING LIMITED at £0 based on an EBITDA of £-118.3k and a 3.72x industry multiple (adjusted for size and gross margin).
map ip holding limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MAP IP HOLDING LIMITED at £0 based on Net Assets of £-843k and 2.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Map Ip Holding LimitedOverview
Map Ip Holding Limited is a live company located in london, W3 6JT with a Companies House number of 09552932. It operates in the research and experimental development on biotechnology sector, SIC Code 72110. Founded in April 2015, it's largest shareholder is
map sciences ltd
with a 37% stake. Map Ip Holding Limited is a established,
small sized company, Pomanda has estimated its turnover at
£730.3k with
low
growth in recent years.
Pomanda's financial health check has awarded Map Ip Holding Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £730.3k, make it smaller than the average company (£1.8m)
£730.3k - Map Ip Holding Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (7.7%)
1% - Map Ip Holding Limited
7.7% - Industry AVG
Production
with a gross margin of 25%, this company has a higher cost of product (58%)
25% - Map Ip Holding Limited
58% - Industry AVG
Profitability
an operating margin of -16.2% make it less profitable than the average company (2.4%)
-16.2% - Map Ip Holding Limited
2.4% - Industry AVG
Employees
with 5 employees, this is below the industry average (25)
5 - Map Ip Holding Limited
25 - Industry AVG
Pay Structure
on an average salary of £58k, the company has an equivalent pay structure (£58k)
£58k - Map Ip Holding Limited
£58k - Industry AVG
Efficiency
resulting in sales per employee of £146.1k, this is more efficient (£111.4k)
£146.1k - Map Ip Holding Limited
£111.4k - Industry AVG
Debtor Days
it gets paid by customers after 95 days, this is later than average (49 days)
95 days - Map Ip Holding Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 1183 days, this is slower than average (44 days)
1183 days - Map Ip Holding Limited
44 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Map Ip Holding Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Map Ip Holding Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 190.4%, this is a higher level of debt than the average (46.6%)
190.4% - Map Ip Holding Limited
46.6% - Industry AVG
MAP IP HOLDING LIMITED financials
EXPORT
Map Ip Holding Limited's latest turnover from April 2023 is estimated at £730.3 thousand and the company has net assets of -£843 thousand. According to their latest financial statements, Map Ip Holding Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Turnover
730,326
1,110,006
886,075
703,857
817,700
766,205
485,205
305,679
Other Income Or Grants
Cost Of Sales
547,622
773,955
656,338
490,824
567,239
518,297
319,824
205,129
Gross Profit
182,704
336,051
229,738
213,033
250,462
247,908
165,381
100,550
Admin Expenses
300,973
583,917
557,293
383,215
361,989
245,643
-3,656
106,951
Operating Profit
-118,269
-247,866
-327,555
-170,182
-111,527
2,265
169,037
-6,401
Interest Payable
Interest Receivable
1
Pre-Tax Profit
-118,269
-247,866
-327,555
-170,182
-111,527
2,265
169,037
-6,400
Tax
-430
-32,117
Profit After Tax
-118,269
-247,866
-327,555
-170,182
-111,527
1,835
136,920
-6,400
Dividends Paid
Retained Profit
-118,269
-247,866
-327,555
-170,182
-111,527
1,835
136,920
-6,400
Employee Costs
290,215
393,557
426,313
362,847
257,613
251,124
143,965
94,225
Number Of Employees
5
7
8
7
5
5
3
2
EBITDA*
-118,269
-247,866
-327,555
-170,182
-111,527
2,265
169,037
-6,401
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Tangible Assets
742,702
734,212
720,431
381,108
344,695
311,625
122,444
Intangible Assets
86,521
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
742,702
734,212
720,431
381,108
344,695
311,625
122,444
86,521
Stock & work in progress
Trade Debtors
190,346
294,738
195,331
195,530
208,593
205,963
163,387
80,000
Group Debtors
Misc Debtors
Cash
226
misc current assets
total current assets
190,346
294,738
195,331
195,530
208,593
205,963
163,387
80,226
total assets
933,048
1,028,950
915,762
576,638
553,288
517,588
285,831
166,747
Bank overdraft
Bank loan
Trade Creditors
1,776,092
1,753,725
1,392,671
725,992
532,460
385,233
155,311
169,147
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,776,092
1,753,725
1,392,671
725,992
532,460
385,233
155,311
169,147
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,776,092
1,753,725
1,392,671
725,992
532,460
385,233
155,311
169,147
net assets
-843,044
-724,775
-476,909
-149,354
20,828
132,355
130,520
-2,400
total shareholders funds
-843,044
-724,775
-476,909
-149,354
20,828
132,355
130,520
-2,400
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Operating Activities
Operating Profit
-118,269
-247,866
-327,555
-170,182
-111,527
2,265
169,037
-6,401
Depreciation
Amortisation
Tax
-430
-32,117
Stock
Debtors
-104,392
99,407
-199
-13,063
2,630
42,576
83,387
80,000
Creditors
22,367
361,054
666,679
193,532
147,227
229,922
-13,836
169,147
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
8,490
13,781
339,323
36,413
33,070
189,181
39,697
82,746
Investing Activities
capital expenditure
-8,490
-13,781
-339,323
-36,413
-33,070
-189,181
-35,923
-86,521
Change in Investments
cash flow from investments
-8,490
-13,781
-339,323
-36,413
-33,070
-189,181
-35,923
-86,521
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
-4,000
4,000
interest
1
cash flow from financing
-4,000
4,001
cash and cash equivalents
cash
-226
226
overdraft
change in cash
-226
226
map ip holding 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 map ip holding limited. Get real-time insights into map ip holding limited's credit score, group structure and payment trends.
Perform a competitor analysis for map ip holding limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in W 3 area or any other competitors across 12 key performance metrics.
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
72200 - Research and experimental development on social sciences and humanities
72110 - Research and experimental development on biotechnology
incorporation date
April 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2023
previous names
N/A
accountant
-
auditor
-
address
27 grasmere avenue, london, W3 6JT
Bank
-
Legal Advisor
-
map ip holding 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 map ip holding limited.
map ip holding 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 MAP IP HOLDING LIMITED. This can take several minutes, an email will notify you when this has completed.
map ip holding limitedCompanies House Filings - See Documents
