Pomanda estimates the enterprise value of EY3 MUSIC LIMITED at £5.6k based on a Turnover of £18.3k and 0.31x industry multiple (adjusted for size and gross margin).
ey3 music limitedEstimated Valuation
£188
Pomanda estimates the enterprise value of EY3 MUSIC LIMITED at £188 based on an EBITDA of £80 and a 2.35x industry multiple (adjusted for size and gross margin).
ey3 music limitedEstimated Valuation
£795
Pomanda estimates the enterprise value of EY3 MUSIC LIMITED at £795 based on Net Assets of £542 and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ey3 Music LimitedOverview
Ey3 Music Limited is a live company located in manchester, M25 1ED with a Companies House number of 10117665. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in April 2016, it's largest shareholder is
david hindley
with a 100% stake. Ey3 Music Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£18.3k with
high
growth in recent years.
Pomanda's financial health check has awarded Ey3 Music Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £18.3k, make it smaller than the average company (£437.3k)
£18.3k - Ey3 Music Limited
£437.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 24%, show it is growing at a faster rate (16.5%)
24% - Ey3 Music Limited
16.5% - Industry AVG
Production
with a gross margin of 22.8%, this company has a higher cost of product (43.5%)
22.8% - Ey3 Music Limited
43.5% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (7.2%)
0.4% - Ey3 Music Limited
7.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (2)
1 - Ey3 Music Limited
2 - Industry AVG
Pay Structure
on an average salary of £48.9k, the company has an equivalent pay structure (£48.9k)
£48.9k - Ey3 Music Limited
£48.9k - Industry AVG
Efficiency
resulting in sales per employee of £18.3k, this is less efficient (£130.6k)
£18.3k - Ey3 Music Limited
£130.6k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is near the average (27 days)
26 days - Ey3 Music Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 148 days, this is slower than average (24 days)
148 days - Ey3 Music Limited
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ey3 Music Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Ey3 Music Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.4%, this is a higher level of debt than the average (72.6%)
91.4% - Ey3 Music Limited
72.6% - Industry AVG
EY3 MUSIC LIMITED financials
EXPORT
Ey3 Music Limited's latest turnover from April 2024 is estimated at £18.3 thousand and the company has net assets of £542. According to their latest financial statements, Ey3 Music Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Turnover
18,338
24,324
24,524
9,600
23,328
7,198
15,883
10,469
Other Income Or Grants
Cost Of Sales
14,154
19,705
19,771
7,595
18,113
5,258
12,190
8,231
Gross Profit
4,184
4,619
4,753
2,005
5,215
1,940
3,693
2,238
Admin Expenses
4,104
3,248
4,791
2,748
5,077
2,680
3,184
1,681
Operating Profit
80
1,371
-38
-743
138
-740
509
557
Interest Payable
Interest Receivable
Pre-Tax Profit
80
1,371
-38
-743
138
-740
509
557
Tax
-20
-343
-26
-97
-106
Profit After Tax
60
1,028
-38
-743
112
-740
412
451
Dividends Paid
Retained Profit
60
1,028
-38
-743
112
-740
412
451
Employee Costs
48,943
34,247
44,130
43,797
44,188
45,291
43,162
41,080
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
80
1,371
-38
-743
138
-740
509
557
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Tangible Assets
4,956
5,831
6,860
8,070
9,494
9,211
10,837
12,750
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
4,956
5,831
6,860
8,070
9,494
9,211
10,837
12,750
Stock & work in progress
Trade Debtors
1,340
2,506
5,216
2,003
4,703
1,878
4,865
2,659
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
1,340
2,506
5,216
2,003
4,703
1,878
4,865
2,659
total assets
6,296
8,337
12,076
10,073
14,197
11,089
15,702
15,409
Bank overdraft
Bank loan
Trade Creditors
5,754
7,855
12,622
10,581
13,962
10,966
14,839
14,958
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,754
7,855
12,622
10,581
13,962
10,966
14,839
14,958
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
5,754
7,855
12,622
10,581
13,962
10,966
14,839
14,958
net assets
542
482
-546
-508
235
123
863
451
total shareholders funds
542
482
-546
-508
235
123
863
451
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Operating Activities
Operating Profit
80
1,371
-38
-743
138
-740
509
557
Depreciation
Amortisation
Tax
-20
-343
-26
-97
-106
Stock
Debtors
-1,166
-2,710
3,213
-2,700
2,825
-2,987
2,206
2,659
Creditors
-2,101
-4,767
2,041
-3,381
2,996
-3,873
-119
14,958
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-875
-1,029
-1,210
-1,424
283
-1,626
-1,913
12,750
Investing Activities
capital expenditure
875
1,029
1,210
1,424
-283
1,626
1,913
-12,750
Change in Investments
cash flow from investments
875
1,029
1,210
1,424
-283
1,626
1,913
-12,750
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
ey3 music 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 ey3 music limited. Get real-time insights into ey3 music limited's credit score, group structure and payment trends.
Perform a competitor analysis for ey3 music limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in M25 area or any other competitors across 12 key performance metrics.
ey3 music limited Ownership
EY3 MUSIC LIMITED group structure
Ey3 Music Limited has no subsidiary companies.
Ultimate parent company
EY3 MUSIC LIMITED
10117665
EY3 MUSIC LIMITED Shareholders
The sole shareholder of Ey3 Music Limited is David Hindley.
david hindley
100%
ey3 music limited directors
Ey3 Music Limited currently has 1 director, Mr David Hindley serving since Apr 2016.
59200 - Sound recording and music publishing activities
incorporation date
April 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
CAM ACCOUNTING LIMITED
auditor
-
address
1 the coppice, prestwich, manchester, M25 1ED
Bank
-
Legal Advisor
-
ey3 music 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 ey3 music limited.
ey3 music 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 EY3 MUSIC LIMITED. This can take several minutes, an email will notify you when this has completed.
ey3 music limitedCompanies House Filings - See Documents
