m & w media limited
m & w media limited Company Information
Company Number
09633188
Next Accounts
Jan 2025
Industry
Data processing, hosting and related activities
Directors
Shareholders
avi myers
Group Structure
View All
Contact
Registered Address
the retreat, 406 roding lane south, woodford green, essex, IG8 8EY
Website
www.mandwmedia.comm & w media limited Estimated Valuation
Pomanda estimates the enterprise value of M & W MEDIA LIMITED at £74.7k based on a Turnover of £72.9k and 1.02x industry multiple (adjusted for size and gross margin).
m & w media limited Estimated Valuation
Pomanda estimates the enterprise value of M & W MEDIA LIMITED at £123.1k based on an EBITDA of £23.5k and a 5.23x industry multiple (adjusted for size and gross margin).
m & w media limited Estimated Valuation
Pomanda estimates the enterprise value of M & W MEDIA LIMITED at £190.3k based on Net Assets of £80.7k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M & W Media Limited Overview
M & W Media Limited is a live company located in woodford green, IG8 8EY with a Companies House number of 09633188. It operates in the data processing, hosting and related activities sector, SIC Code 63110. Founded in June 2015, it's largest shareholder is avi myers with a 100% stake. M & W Media Limited is a established, micro sized company, Pomanda has estimated its turnover at £72.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
M & W Media Limited Health Check
Pomanda's financial health check has awarded M & W Media Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £72.9k, make it smaller than the average company (£5.7m)
- M & W Media Limited
£5.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (2.5%)
- M & W Media Limited
2.5% - Industry AVG
Production
with a gross margin of 63.9%, this company has a comparable cost of product (63.9%)
- M & W Media Limited
63.9% - Industry AVG
Profitability
an operating margin of 31.3% make it more profitable than the average company (4.6%)
- M & W Media Limited
4.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (36)
1 - M & W Media Limited
36 - Industry AVG
Pay Structure
on an average salary of £72.5k, the company has an equivalent pay structure (£72.5k)
- M & W Media Limited
£72.5k - Industry AVG
Efficiency
resulting in sales per employee of £72.9k, this is less efficient (£157.5k)
- M & W Media Limited
£157.5k - Industry AVG
Debtor Days
it gets paid by customers after 6 days, this is earlier than average (56 days)
- M & W Media Limited
56 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- M & W Media Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- M & W Media Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 109 weeks, this is more cash available to meet short term requirements (18 weeks)
109 weeks - M & W Media Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.6%, this is a lower level of debt than the average (54.8%)
22.6% - M & W Media Limited
54.8% - Industry AVG
M & W MEDIA LIMITED financials
M & W Media Limited's latest turnover from April 2023 is estimated at £72.9 thousand and the company has net assets of £80.7 thousand. According to their latest financial statements, M & W Media Limited has 1 employee and maintains cash reserves of £49.5 thousand 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 | Jun 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 | 1 | 1 | 1 | 1 | 1 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,102 | 2,802 | 1,845 | 2,460 | 2,616 | 1,735 | 2,313 | 3,084 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 2,102 | 2,802 | 1,845 | 2,460 | 2,616 | 1,735 | 2,313 | 3,084 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,353 | 3,461 | 564 | 9,315 | 1,592 | 5,775 | 17,194 | 0 |
| Group Debtors | 0 | 0 | 8,012 | 8,024 | 0 | 0 | 0 | 0 |
| Misc Debtors | 51,250 | 0 | 18,653 | 10,120 | 7,009 | 0 | 0 | 172 |
| Cash | 49,528 | 77,720 | 42,175 | 150 | 854 | 11,603 | 3,758 | 1,683 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 102,131 | 81,181 | 69,404 | 27,609 | 9,455 | 17,378 | 20,952 | 1,855 |
| total assets | 104,233 | 83,983 | 71,249 | 30,069 | 12,071 | 19,113 | 23,265 | 4,939 |
| Bank overdraft | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 23,546 | 22,451 | 13,792 | 18,133 | 11,676 | 6,969 | 16,509 | 11,530 |
| total current liabilities | 23,546 | 22,451 | 17,792 | 18,133 | 11,676 | 6,970 | 16,509 | 11,530 |
| loans | 0 | 0 | 16,000 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 16,000 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 23,546 | 22,451 | 33,792 | 18,133 | 11,676 | 6,970 | 16,509 | 11,530 |
| net assets | 80,687 | 61,532 | 37,457 | 11,936 | 395 | 12,143 | 6,756 | -6,591 |
| total shareholders funds | 80,687 | 61,532 | 37,457 | 11,936 | 395 | 12,143 | 6,756 | -6,591 |
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 700 | 934 | 615 | 793 | 873 | 578 | 771 | 544 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 49,142 | -23,768 | -230 | 18,858 | 2,826 | -11,419 | 17,022 | 172 |
| Creditors | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 |
| Accruals and Deferred Income | 1,095 | 8,659 | -4,341 | 6,457 | 4,707 | -9,540 | 4,979 | 11,530 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | -16,000 | 16,000 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -28,192 | 35,545 | 42,025 | -704 | -10,749 | 7,845 | 2,075 | 1,683 |
| overdraft | 0 | -4,000 | 4,000 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -28,192 | 39,545 | 38,025 | -704 | -10,749 | 7,845 | 2,075 | 1,683 |
m & w media limited Credit Report and Business Information
M & W Media Limited Competitor Analysis
Perform a competitor analysis for m & w media limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in IG8 area or any other competitors across 12 key performance metrics.
m & w media limited Ownership
M & W MEDIA LIMITED group structure
M & W Media Limited has no subsidiary companies.
Ultimate parent company
M & W MEDIA LIMITED
09633188
m & w media limited directors
M & W Media Limited currently has 1 director, Mr Avi Myers serving since Jun 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Avi Myers | England | 32 years | Jun 2015 | - | Director |
P&L
April 2023turnover
72.9k
-6%
operating profit
22.8k
0%
gross margin
63.9%
+3.83%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
80.7k
+0.31%
total assets
104.2k
+0.24%
cash
49.5k
-0.36%
net assets
Total assets minus all liabilities
Similar Companies
m & w media limited company details
company number
09633188
Type
Private limited with Share Capital
industry
63110 - Data processing, hosting and related activities
incorporation date
June 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2023
previous names
N/A
accountant
NORDENS
auditor
-
address
the retreat, 406 roding lane south, woodford green, essex, IG8 8EY
Bank
-
Legal Advisor
-
m & w media 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 m & w media limited.
m & w media 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 M & W MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
m & w media limited Companies House Filings - See Documents
| date | description | view/download |
|---|
