magic brands corporation limited
magic brands corporation limited Company Information
Company Number
09678231
Next Accounts
Jun 2025
Industry
Activities of head offices
Directors
Shareholders
leon esfahani
Group Structure
View All
Contact
Registered Address
1315 neath road, swansea, SA1 2LF
Website
magicbrands.co.ukmagic brands corporation limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC BRANDS CORPORATION LIMITED at £21.8k based on a Turnover of £54.4k and 0.4x industry multiple (adjusted for size and gross margin).
magic brands corporation limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC BRANDS CORPORATION LIMITED at £40.3k based on an EBITDA of £13.3k and a 3.03x industry multiple (adjusted for size and gross margin).
magic brands corporation limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC BRANDS CORPORATION LIMITED at £20k based on Net Assets of £10.1k and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Magic Brands Corporation Limited Overview
Magic Brands Corporation Limited is a live company located in swansea, SA1 2LF with a Companies House number of 09678231. It operates in the activities of head offices sector, SIC Code 70100. Founded in July 2015, it's largest shareholder is leon esfahani with a 100% stake. Magic Brands Corporation Limited is a young, micro sized company, Pomanda has estimated its turnover at £54.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Magic Brands Corporation Limited Health Check
Pomanda's financial health check has awarded Magic Brands Corporation Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
5 Weak
Size
annual sales of £54.4k, make it smaller than the average company (£19.9m)
- Magic Brands Corporation Limited
£19.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -47%, show it is growing at a slower rate (5.9%)
- Magic Brands Corporation Limited
5.9% - Industry AVG
Production
with a gross margin of 18.5%, this company has a higher cost of product (33%)
- Magic Brands Corporation Limited
33% - Industry AVG
Profitability
an operating margin of 24.5% make it more profitable than the average company (5.8%)
- Magic Brands Corporation Limited
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (111)
1 - Magic Brands Corporation Limited
111 - Industry AVG
Pay Structure
on an average salary of £47.4k, the company has an equivalent pay structure (£47.4k)
- Magic Brands Corporation Limited
£47.4k - Industry AVG
Efficiency
resulting in sales per employee of £54.4k, this is less efficient (£197.8k)
- Magic Brands Corporation Limited
£197.8k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (46 days)
- Magic Brands Corporation Limited
46 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Magic Brands Corporation Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Magic Brands Corporation Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Magic Brands Corporation Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Magic Brands Corporation Limited
- - Industry AVG
MAGIC BRANDS CORPORATION LIMITED financials
Magic Brands Corporation Limited's latest turnover from September 2023 is estimated at £54.4 thousand and the company has net assets of £10.1 thousand. According to their latest financial statements, Magic Brands Corporation Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jul 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 | 9 | 9 | 9 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jul 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1 | 1 | 1 | 7,320 | 5,013 | 1,422 | 0 | 0 |
| 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 | 1 | 1 | 1 | 7,320 | 5,013 | 1,422 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 417 | 578 | 40,036 | 10,265 | 2,710 | 156,077 | 327,848 | 2 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 9,646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 10,063 | 578 | 40,036 | 10,265 | 2,710 | 156,077 | 327,848 | 2 |
| total assets | 10,064 | 579 | 40,037 | 17,585 | 7,723 | 157,499 | 327,848 | 2 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 492 | 10,602 | 47,882 | 791,906 | 410,765 | 424,159 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 492 | 10,602 | 47,882 | 791,906 | 410,765 | 424,159 | 0 |
| loans | 0 | 0 | 0 | 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 | 50,000 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 |
| total liabilities | 0 | 492 | 10,602 | 97,882 | 791,906 | 410,765 | 424,159 | 0 |
| net assets | 10,064 | 87 | 29,435 | -80,297 | -784,183 | -253,266 | -96,311 | 2 |
| total shareholders funds | 10,064 | 87 | 29,435 | -80,297 | -784,183 | -253,266 | -96,311 | 2 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Jul 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | |||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -161 | -39,458 | 29,771 | 7,555 | -153,367 | -171,771 | 327,846 | 2 |
| Creditors | -492 | -10,110 | -37,280 | -744,024 | 381,141 | -13,394 | 424,159 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | -50,000 | 50,000 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
magic brands corporation limited Credit Report and Business Information
Magic Brands Corporation Limited Competitor Analysis
Perform a competitor analysis for magic brands corporation limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SA1 area or any other competitors across 12 key performance metrics.
magic brands corporation limited Ownership
MAGIC BRANDS CORPORATION LIMITED group structure
Magic Brands Corporation Limited has 2 subsidiary companies.
Ultimate parent company
MAGIC BRANDS CORPORATION LIMITED
09678231
2 subsidiaries
magic brands corporation limited directors
Magic Brands Corporation Limited currently has 1 director, Mr Leon Esfahani serving since Jul 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Leon Esfahani | Wales | 43 years | Jul 2015 | - | Director |
P&L
September 2023turnover
54.4k
+46%
operating profit
13.3k
0%
gross margin
18.6%
-1.79%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
10.1k
+114.68%
total assets
10.1k
+16.38%
cash
0
0%
net assets
Total assets minus all liabilities
magic brands corporation limited company details
company number
09678231
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
July 2015
age
9
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
magic holdings limited (March 2017)
accountant
-
auditor
-
address
1315 neath road, swansea, SA1 2LF
Bank
-
Legal Advisor
-
magic brands corporation 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 found 1 charges/mortgages relating to magic brands corporation limited. Currently there are 1 open charges and 0 have been satisfied in the past.
magic brands corporation 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 MAGIC BRANDS CORPORATION LIMITED. This can take several minutes, an email will notify you when this has completed.
magic brands corporation limited Companies House Filings - See Documents
| date | description | view/download |
|---|
