emmyland ltd.
emmyland ltd. Company Information
Company Number
09747866
Next Accounts
Sep 2025
Shareholders
emily-jane robinson
maximilian guy openshaw
Group Structure
View All
Industry
Renting and leasing of other machinery, equipment and tangible goods n.e.c.
Registered Address
unit 26-29, brockley cross business centre, london, SE4 2PD
Website
www.emmyland.comemmyland ltd. Estimated Valuation
Pomanda estimates the enterprise value of EMMYLAND LTD. at £702.1k based on a Turnover of £1m and 0.7x industry multiple (adjusted for size and gross margin).
emmyland ltd. Estimated Valuation
Pomanda estimates the enterprise value of EMMYLAND LTD. at £1.8m based on an EBITDA of £570k and a 3.14x industry multiple (adjusted for size and gross margin).
emmyland ltd. Estimated Valuation
Pomanda estimates the enterprise value of EMMYLAND LTD. at £1.4m based on Net Assets of £591.7k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emmyland Ltd. Overview
Emmyland Ltd. is a live company located in london, SE4 2PD with a Companies House number of 09747866. It operates in the renting and leasing of other machinery, equipment and tangible goods n.e.c. sector, SIC Code 77390. Founded in August 2015, it's largest shareholder is emily-jane robinson with a 90% stake. Emmyland Ltd. is a established, small sized company, Pomanda has estimated its turnover at £1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Emmyland Ltd. Health Check
Pomanda's financial health check has awarded Emmyland Ltd. a 4 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
3 Regular
4 Weak
Size
annual sales of £1m, make it smaller than the average company (£8.7m)
- Emmyland Ltd.
£8.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 93%, show it is growing at a faster rate (4.4%)
- Emmyland Ltd.
4.4% - Industry AVG
Production
with a gross margin of 46.3%, this company has a comparable cost of product (46.3%)
- Emmyland Ltd.
46.3% - Industry AVG
Profitability
an operating margin of 27.5% make it more profitable than the average company (12.3%)
- Emmyland Ltd.
12.3% - Industry AVG
Employees
with 10 employees, this is below the industry average (37)
10 - Emmyland Ltd.
37 - Industry AVG
Pay Structure
on an average salary of £44.7k, the company has an equivalent pay structure (£44.7k)
- Emmyland Ltd.
£44.7k - Industry AVG
Efficiency
resulting in sales per employee of £101.5k, this is less efficient (£206.8k)
- Emmyland Ltd.
£206.8k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is earlier than average (60 days)
- Emmyland Ltd.
60 days - Industry AVG
Creditor Days
its suppliers are paid after 146 days, this is slower than average (52 days)
- Emmyland Ltd.
52 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Emmyland Ltd.
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Emmyland Ltd.
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70.6%, this is a similar level of debt than the average (64.8%)
70.6% - Emmyland Ltd.
64.8% - Industry AVG
EMMYLAND LTD. financials
Emmyland Ltd.'s latest turnover from December 2023 is estimated at £1 million and the company has net assets of £591.7 thousand. According to their latest financial statements, Emmyland Ltd. has 11 employees and maintains cash reserves of £46.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 11 | 10 | 5 | 3 | 2 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,655,559 | 1,605,069 | 1,167,321 | 413,400 | 304,633 | 188,436 | 99,044 | 110,942 |
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 1,655,559 | 1,605,069 | 1,167,321 | 413,400 | 304,633 | 188,436 | 99,044 | 110,942 |
| Stock & work in progress | ||||||||
| Trade Debtors | 23,289 | 57,814 | 12,823 | 12,470 | 4,794 | 1,495 | 5,466 | 1,804 |
| Group Debtors | ||||||||
| Misc Debtors | 21,628 | 18,129 | 30,390 | |||||
| Cash | 46,804 | 186 | 1,100 | 37,937 | 25,720 | 6,604 | 8,887 | 5,596 |
| misc current assets | ||||||||
| total current assets | 91,721 | 76,129 | 44,313 | 50,407 | 30,514 | 8,099 | 14,353 | 7,400 |
| total assets | 1,747,280 | 1,681,198 | 1,211,634 | 463,807 | 335,147 | 196,535 | 113,397 | 118,342 |
| Bank overdraft | 19,946 | 53,278 | 37,030 | 49,998 | ||||
| Bank loan | ||||||||
| Trade Creditors | 144,645 | 218,710 | 82,403 | 15,865 | 1,179 | 1,199 | 320 | 1,421 |
| Group/Directors Accounts | ||||||||
| other short term finances | 1,407 | 1,216 | 514 | |||||
| hp & lease commitments | 369,074 | 269,441 | 227,089 | 59,739 | 24,594 | |||
| other current liabilities | 104,570 | 171,422 | 202,439 | 128,961 | 13,907 | 66,548 | 100,482 | 126,228 |
| total current liabilities | 639,642 | 714,067 | 549,475 | 194,824 | 74,825 | 92,341 | 100,802 | 127,649 |
| loans | 1,734 | 19,981 | 38,266 | |||||
| hp & lease commitments | 514,235 | 453,449 | 350,439 | 100,353 | 60,604 | |||
| Accruals and Deferred Income | ||||||||
| other liabilities | 98,601 | |||||||
| provisions | 58,000 | 58,000 | 36,000 | 19,000 | 22,188 | |||
| total long term liabilities | 515,969 | 473,430 | 388,705 | 156,601 | 158,353 | 96,604 | 19,000 | 22,188 |
| total liabilities | 1,155,611 | 1,187,497 | 938,180 | 351,425 | 233,178 | 188,945 | 119,802 | 149,837 |
| net assets | 591,669 | 493,701 | 273,454 | 112,382 | 101,969 | 7,590 | -6,405 | -31,495 |
| total shareholders funds | 591,669 | 493,701 | 273,454 | 112,382 | 101,969 | 7,590 | -6,405 | -31,495 |
| Dec 2023 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 141,426 | 136,771 | 6,226 | 8,302 | 59,759 | 33,015 | 36,980 | |
| Amortisation | ||||||||
| Tax | ||||||||
| Stock | ||||||||
| Debtors | 1,704 | 32,730 | 30,743 | 7,676 | 3,299 | -3,971 | 3,662 | 1,804 |
| Creditors | 62,242 | 136,307 | 66,538 | 14,686 | -20 | 879 | -1,101 | 1,421 |
| Accruals and Deferred Income | -97,869 | -31,017 | 73,478 | 115,054 | -52,641 | -33,934 | -25,746 | 126,228 |
| Deferred Taxes & Provisions | -58,000 | 22,000 | 17,000 | -3,188 | 22,188 | |||
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | ||||||||
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | ||||||||
| Group/Directors Accounts | ||||||||
| Other Short Term Loans | 893 | 702 | 514 | |||||
| Long term loans | -36,532 | -18,285 | 38,266 | |||||
| Hire Purchase and Lease Commitments | 305,781 | 145,362 | 577,528 | -160,092 | 74,894 | 85,198 | ||
| other long term liabilities | -98,601 | 98,601 | ||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 45,704 | -914 | -36,837 | 12,217 | 19,116 | -2,283 | 3,291 | 5,596 |
| overdraft | -17,084 | 16,248 | -12,968 | 49,998 | ||||
| change in cash | 62,788 | -17,162 | -23,869 | -37,781 | 19,116 | -2,283 | 3,291 | 5,596 |
emmyland ltd. Credit Report and Business Information
Emmyland Ltd. Competitor Analysis
Perform a competitor analysis for emmyland ltd. by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SE4 area or any other competitors across 12 key performance metrics.
emmyland ltd. Ownership
EMMYLAND LTD. group structure
Emmyland Ltd. has no subsidiary companies.
Ultimate parent company
EMMYLAND LTD.
09747866
emmyland ltd. directors
Emmyland Ltd. currently has 2 directors. The longest serving directors include Emily-Jane Robinson (Aug 2015) and Mr Maximilian Openshaw (Aug 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Emily-Jane Robinson | England | 38 years | Aug 2015 | - | Director |
| Mr Maximilian Openshaw | England | 28 years | Aug 2018 | - | Director |
P&L
December 2023turnover
1m
+136%
operating profit
428.6k
0%
gross margin
48%
+6.59%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
591.7k
+1.16%
total assets
1.7m
+0.44%
cash
46.8k
+41.55%
net assets
Total assets minus all liabilities
emmyland ltd. company details
company number
09747866
Type
Private limited with Share Capital
industry
77390 - Renting and leasing of other machinery, equipment and tangible goods n.e.c.
incorporation date
August 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
LB GROUP
auditor
-
address
unit 26-29, brockley cross business centre, london, SE4 2PD
Bank
-
Legal Advisor
-
emmyland ltd. 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 emmyland ltd.. Currently there are 0 open charges and 1 have been satisfied in the past.
emmyland ltd. 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 EMMYLAND LTD.. This can take several minutes, an email will notify you when this has completed.
emmyland ltd. Companies House Filings - See Documents
| date | description | view/download |
|---|
