Pomanda estimates the enterprise value of MINT ENTERTAINMENT LIMITED at £22.5k based on a Turnover of £67k and 0.34x industry multiple (adjusted for size and gross margin).
mint entertainment limitedEstimated Valuation
£4.3k
Pomanda estimates the enterprise value of MINT ENTERTAINMENT LIMITED at £4.3k based on an EBITDA of £2.2k and a 1.94x industry multiple (adjusted for size and gross margin).
mint entertainment limitedEstimated Valuation
£3.6k
Pomanda estimates the enterprise value of MINT ENTERTAINMENT LIMITED at £3.6k based on Net Assets of £2k and 1.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mint Entertainment LimitedOverview
Mint Entertainment Limited is a live company located in twemlow, CW4 8GJ with a Companies House number of 09602538. It operates in the media representation services sector, SIC Code 73120. Founded in May 2015, it's largest shareholder is
mr dougal alistair kitson drummond
with a 50% stake. Mint Entertainment Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£67k with
high
growth in recent years.
Pomanda's financial health check has awarded Mint Entertainment Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £67k, make it smaller than the average company (£5m)
£67k - Mint Entertainment Limited
£5m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a similar rate (18%)
20% - Mint Entertainment Limited
18% - Industry AVG
Production
with a gross margin of 29.2%, this company has a higher cost of product (53.8%)
29.2% - Mint Entertainment Limited
53.8% - Industry AVG
Profitability
an operating margin of 3.3% make it less profitable than the average company (5.6%)
3.3% - Mint Entertainment Limited
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - Mint Entertainment Limited
18 - Industry AVG
Pay Structure
on an average salary of £67.5k, the company has an equivalent pay structure (£67.5k)
£67.5k - Mint Entertainment Limited
£67.5k - Industry AVG
Efficiency
resulting in sales per employee of £33.5k, this is less efficient (£169.1k)
£33.5k - Mint Entertainment Limited
£169.1k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is earlier than average (58 days)
31 days - Mint Entertainment Limited
58 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (30 days)
25 days - Mint Entertainment Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mint Entertainment Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Mint Entertainment Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.7%, this is a similar level of debt than the average (68.2%)
64.7% - Mint Entertainment Limited
68.2% - Industry AVG
MINT ENTERTAINMENT LIMITED financials
EXPORT
Mint Entertainment Limited's latest turnover from May 2024 is estimated at £67 thousand and the company has net assets of £2 thousand. According to their latest financial statements, Mint Entertainment Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Turnover
67,022
58,462
40,265
39,133
46,918
18,055
47,062
20,862
195
Other Income Or Grants
Cost Of Sales
47,457
43,311
28,307
29,096
33,414
14,179
33,222
13,991
134
Gross Profit
19,565
15,151
11,958
10,037
13,504
3,876
13,840
6,871
60
Admin Expenses
17,332
14,755
13,556
10,011
16,951
13,056
2,298
1,692
-810
Operating Profit
2,233
396
-1,598
26
-3,447
-9,180
11,542
5,179
870
Interest Payable
Interest Receivable
1
3
Pre-Tax Profit
2,233
396
-1,598
26
-3,447
-9,180
11,542
5,180
873
Tax
-558
-99
-5
-2,193
-984
-174
Profit After Tax
1,675
297
-1,598
21
-3,447
-9,180
9,349
4,196
698
Dividends Paid
Retained Profit
1,675
297
-1,598
21
-3,447
-9,180
9,349
4,196
698
Employee Costs
135,058
133,182
128,409
102,101
104,842
57,874
49,164
52,495
48,196
Number Of Employees
2
2
2
2
2
1
1
1
1
EBITDA*
2,233
396
-1,598
26
-3,447
-9,180
11,542
5,179
870
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
5,703
2,757
1,017
2,898
2,064
6,025
16,735
6,725
2
Group Debtors
Misc Debtors
Cash
1,112
misc current assets
total current assets
5,703
2,757
1,017
2,898
2,064
6,025
16,735
6,725
1,114
total assets
5,703
2,757
1,017
2,898
2,064
6,025
16,735
6,725
1,114
Bank overdraft
Bank loan
Trade Creditors
3,332
2,091
647
1,261
448
662
2,192
1,531
414
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,332
2,091
647
1,261
448
662
2,192
1,531
414
loans
hp & lease commitments
Accruals and Deferred Income
360
330
331
300
300
300
other liabilities
provisions
total long term liabilities
360
330
331
300
300
300
total liabilities
3,692
2,421
978
1,261
448
962
2,492
1,831
414
net assets
2,011
336
39
1,637
1,616
5,063
14,243
4,894
700
total shareholders funds
2,011
336
39
1,637
1,616
5,063
14,243
4,894
700
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Operating Activities
Operating Profit
2,233
396
-1,598
26
-3,447
-9,180
11,542
5,179
870
Depreciation
Amortisation
Tax
-558
-99
-5
-2,193
-984
-174
Stock
Debtors
2,946
1,740
-1,881
834
-3,961
-10,710
10,010
6,723
2
Creditors
1,241
1,444
-614
813
-214
-1,530
661
1,117
414
Accruals and Deferred Income
30
-1
331
-300
300
Deferred Taxes & Provisions
Cash flow from operations
-1,111
1,108
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
-2
2
interest
1
3
cash flow from financing
-1
5
cash and cash equivalents
cash
-1,112
1,112
overdraft
change in cash
-1,112
1,112
mint entertainment 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 mint entertainment limited. Get real-time insights into mint entertainment limited's credit score, group structure and payment trends.
Perform a competitor analysis for mint entertainment limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CW4 area or any other competitors across 12 key performance metrics.
mint entertainment limited Ownership
MINT ENTERTAINMENT LIMITED group structure
Mint Entertainment Limited has no subsidiary companies.
Ultimate parent company
MINT ENTERTAINMENT LIMITED
09602538
MINT ENTERTAINMENT LIMITED Shareholders
The largest shareholders in Mint Entertainment Limited include Mr Dougal Alistair Kitson Drummond and Mr Kristian Kurt Gilroy.
mr dougal alistair kitson drummond
50%
mr kristian kurt gilroy
50%
mint entertainment limited directors
Mint Entertainment Limited currently has 2 directors.
The longest serving directors include
Mr Dougal Drummond (May 2015) and
Ms Kristian Gilroy (May 2015).
suite 11, the old fuel depot, twemlow lane, twemlow, cheshire, CW4 8GJ
Bank
-
Legal Advisor
-
mint entertainment 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 mint entertainment limited.
mint entertainment 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 MINT ENTERTAINMENT LIMITED. This can take several minutes, an email will notify you when this has completed.
mint entertainment limitedCompanies House Filings - See Documents
