Pomanda estimates the enterprise value of EMMA BLACKERY LIMITED at £82.1k based on a Turnover of £117.9k and 0.7x industry multiple (adjusted for size and gross margin).
emma blackery limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EMMA BLACKERY LIMITED at £0 based on an EBITDA of £-4.7k and a 8.24x industry multiple (adjusted for size and gross margin).
emma blackery limitedEstimated Valuation
£66.3k
Pomanda estimates the enterprise value of EMMA BLACKERY LIMITED at £66.3k based on Net Assets of £54.5k and 1.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emma Blackery LimitedOverview
Emma Blackery Limited is a live company located in london, W1W 5QZ with a Companies House number of 10521111. It operates in the performing arts sector, SIC Code 90010. Founded in December 2016, it's largest shareholder is
emma blackery
with a 100% stake. Emma Blackery Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£117.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Emma Blackery Limited a 2 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 Rating2out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £117.9k, make it smaller than the average company (£271.8k)
£117.9k - Emma Blackery Limited
£271.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -67%, show it is growing at a slower rate (6%)
-67% - Emma Blackery Limited
6% - Industry AVG
Production
with a gross margin of 31.4%, this company has a comparable cost of product (31.4%)
31.4% - Emma Blackery Limited
31.4% - Industry AVG
Profitability
an operating margin of -4.3% make it less profitable than the average company (0.5%)
-4.3% - Emma Blackery Limited
0.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Emma Blackery Limited
6 - Industry AVG
Pay Structure
on an average salary of £26.5k, the company has an equivalent pay structure (£26.5k)
£26.5k - Emma Blackery Limited
£26.5k - Industry AVG
Efficiency
resulting in sales per employee of £117.9k, this is more efficient (£76.1k)
£117.9k - Emma Blackery Limited
£76.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Emma Blackery Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Emma Blackery Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 28 days, this is more than average (3 days)
28 days - Emma Blackery Limited
3 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 135 weeks, this is average cash available to meet short term requirements (131 weeks)
135 weeks - Emma Blackery Limited
131 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.4%, this is a higher level of debt than the average (24.3%)
35.4% - Emma Blackery Limited
24.3% - Industry AVG
EMMA BLACKERY LIMITED financials
EXPORT
Emma Blackery Limited's latest turnover from December 2023 is estimated at £117.9 thousand and the company has net assets of £54.5 thousand. According to their latest financial statements, Emma Blackery Limited has 1 employee and maintains cash reserves of £77.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Turnover
117,863
55,294
87,170
3,394,814
1,774,822
4,002,847
3,617,354
Other Income Or Grants
Cost Of Sales
80,899
35,539
55,179
2,466,906
1,300,962
2,870,822
2,552,339
Gross Profit
36,964
19,755
31,991
927,907
473,860
1,132,025
1,065,015
Admin Expenses
42,029
36,219
63,299
957,934
480,475
1,102,872
924,730
Operating Profit
-5,065
-16,464
-31,308
-30,027
-6,615
29,153
140,285
Interest Payable
Interest Receivable
4,363
2,341
57
Pre-Tax Profit
-702
-14,123
-31,251
-30,027
-6,615
29,153
140,285
Tax
-5,539
-26,654
Profit After Tax
-702
-14,123
-31,251
-30,027
-6,615
23,614
113,631
Dividends Paid
Retained Profit
-702
-14,123
-31,251
-30,027
-6,615
23,614
113,631
Employee Costs
26,543
24,756
24,271
1,155,667
24,365
1,223,968
1,146,732
Number Of Employees
1
1
1
48
1
51
48
EBITDA*
-4,708
-16,305
-31,239
-30,027
-6,615
29,153
140,285
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Tangible Assets
357
476
208
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
357
476
208
Stock & work in progress
6,275
4,417
4,824
Trade Debtors
1,132
2,232
106,441
139,946
185,409
154,552
Group Debtors
Misc Debtors
375
22,335
Cash
77,721
88,479
45,307
misc current assets
total current assets
83,996
94,403
74,698
106,441
139,946
185,409
154,552
total assets
84,353
94,879
74,906
106,441
139,946
185,409
154,552
Bank overdraft
Bank loan
Trade Creditors
369
5,838
9,316
48,164
40,921
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
29,825
39,280
5,553
total current liabilities
29,825
39,649
5,553
5,838
9,316
48,164
40,921
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
29,825
39,649
5,553
5,838
9,316
48,164
40,921
net assets
54,528
55,230
69,353
100,603
130,630
137,245
113,631
total shareholders funds
54,528
55,230
69,353
100,603
130,630
137,245
113,631
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Operating Activities
Operating Profit
-5,065
-16,464
-31,308
-30,027
-6,615
29,153
140,285
Depreciation
357
159
69
Amortisation
Tax
-5,539
-26,654
Stock
1,858
-407
4,824
Debtors
-1,507
-23,060
-81,874
-33,505
-45,463
30,857
154,552
Creditors
-369
369
-5,838
-3,478
-38,848
7,243
40,921
Accruals and Deferred Income
-9,455
33,727
5,553
Deferred Taxes & Provisions
Cash flow from operations
-14,883
41,258
45,526
Investing Activities
capital expenditure
-238
-427
-277
Change in Investments
cash flow from investments
-238
-427
-277
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
1
interest
4,363
2,341
57
cash flow from financing
4,363
2,341
58
cash and cash equivalents
cash
-10,758
43,172
45,307
overdraft
change in cash
-10,758
43,172
45,307
emma blackery 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 emma blackery limited. Get real-time insights into emma blackery limited's credit score, group structure and payment trends.
Perform a competitor analysis for emma blackery limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in W1W area or any other competitors across 12 key performance metrics.
emma blackery limited Ownership
EMMA BLACKERY LIMITED group structure
Emma Blackery Limited has no subsidiary companies.
Ultimate parent company
EMMA BLACKERY LIMITED
10521111
EMMA BLACKERY LIMITED Shareholders
The sole shareholder of Emma Blackery Limited is Emma Blackery.
emma blackery
100%
emma blackery limited directors
Emma Blackery Limited currently has 1 director, Miss Emma Blackery serving since Dec 2016.
c/o ymu business management limi, 180 great portland street, london, W1W 5QZ
Bank
-
Legal Advisor
-
emma blackery 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 emma blackery limited.
emma blackery 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 EMMA BLACKERY LIMITED. This can take several minutes, an email will notify you when this has completed.
emma blackery limitedCompanies House Filings - See Documents
