Pomanda estimates the enterprise value of EMAGINE FILMS LTD at £13.6k based on a Turnover of £38.9k and 0.35x industry multiple (adjusted for size and gross margin).
emagine films ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of EMAGINE FILMS LTD at £0 based on an EBITDA of £-400 and a 2.42x industry multiple (adjusted for size and gross margin).
emagine films ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of EMAGINE FILMS LTD at £0 based on Net Assets of £-123.9k and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emagine Films LtdOverview
Emagine Films Ltd is a live company located in london, SW17 0NB with a Companies House number of 10540259. It operates in the motion picture production activities sector, SIC Code 59111. Founded in December 2016, it's largest shareholder is
david wong
with a 40% stake. Emagine Films Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£38.9k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Emagine Films Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
5 Weak
Size
annual sales of £38.9k, make it smaller than the average company (£2.4m)
£38.9k - Emagine Films Ltd
£2.4m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Emagine Films Ltd
- - Industry AVG
Production
with a gross margin of -0.9%, this company has a comparable cost of product (-0.9%)
-0.9% - Emagine Films Ltd
-0.9% - Industry AVG
Profitability
an operating margin of -1% make it more profitable than the average company (-2.4%)
-1% - Emagine Films Ltd
-2.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (11)
1 - Emagine Films Ltd
11 - Industry AVG
Pay Structure
on an average salary of £53.1k, the company has an equivalent pay structure (£53.1k)
£53.1k - Emagine Films Ltd
£53.1k - Industry AVG
Efficiency
resulting in sales per employee of £38.9k, this is less efficient (£331.5k)
£38.9k - Emagine Films Ltd
£331.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Emagine Films Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is close to average (9 days)
9 days - Emagine Films Ltd
9 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emagine Films Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Emagine Films Ltd
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 75205.5%, this is a higher level of debt than the average (91%)
75205.5% - Emagine Films Ltd
91% - Industry AVG
EMAGINE FILMS LTD financials
EXPORT
Emagine Films Ltd's latest turnover from December 2023 is estimated at £38.9 thousand and the company has net assets of -£123.9 thousand. According to their latest financial statements, we estimate that Emagine Films Ltd has 1 employee and maintains cash reserves of £165 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
38,890
29,391
850,015
5,450,465
878,701
Other Income Or Grants
Cost Of Sales
39,229
29,368
841,976
5,337,861
797,537
Gross Profit
-339
22
8,039
112,604
81,163
Admin Expenses
61
18,405
48,724
-206,660
316,430
184,857
25,265
Operating Profit
-400
-18,383
-40,685
206,660
-203,826
-103,694
-25,265
Interest Payable
Interest Receivable
53
825
57
Pre-Tax Profit
-347
-17,559
-40,628
206,660
-203,826
-103,694
-25,265
Tax
-39,265
Profit After Tax
-347
-17,559
-40,628
167,395
-203,826
-103,694
-25,265
Dividends Paid
Retained Profit
-347
-17,559
-40,628
167,395
-203,826
-103,694
-25,265
Employee Costs
53,075
52,398
258,480
1,351,172
275,034
Number Of Employees
1
1
5
31
6
EBITDA*
-400
-18,383
-40,685
206,660
-203,826
-103,694
-25,265
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
5,969
30,543
64,180
20,648
2,035
Cash
165
1,856
45,258
50
50
misc current assets
200
total current assets
165
2,056
51,227
30,593
64,230
20,648
2,035
total assets
165
2,056
51,227
30,593
64,230
20,648
2,035
Bank overdraft
Bank loan
Trade Creditors
999
1,000
35,612
202,031
37,282
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
97,090
98,633
95,633
169,883
168,884
86,225
1,200
total current liabilities
98,089
99,633
131,245
169,883
370,915
123,507
1,200
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
26,000
26,000
26,000
26,000
26,000
26,000
26,000
provisions
total long term liabilities
26,000
26,000
26,000
26,000
26,000
26,000
26,000
total liabilities
124,089
125,633
157,245
195,883
396,915
149,507
27,200
net assets
-123,924
-123,577
-106,018
-165,290
-332,685
-128,859
-25,165
total shareholders funds
-123,924
-123,577
-106,018
-165,290
-332,685
-128,859
-25,165
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Operating Activities
Operating Profit
-400
-18,383
-40,685
206,660
-203,826
-103,694
-25,265
Depreciation
Amortisation
Tax
-39,265
Stock
Debtors
-5,969
-24,574
-33,637
43,532
18,613
2,035
Creditors
-1
-34,612
35,612
-202,031
164,749
37,282
Accruals and Deferred Income
-1,543
3,000
-74,250
999
82,659
85,025
1,200
Deferred Taxes & Provisions
Cash flow from operations
-1,944
-44,026
-54,749
50
-26,100
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
26,000
share issue
99,900
100
interest
53
825
57
cash flow from financing
53
825
99,957
26,100
cash and cash equivalents
cash
-1,691
-43,402
45,208
50
overdraft
change in cash
-1,691
-43,402
45,208
50
emagine films ltd 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 emagine films ltd. Get real-time insights into emagine films ltd's credit score, group structure and payment trends.
Perform a competitor analysis for emagine films ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in SW17 area or any other competitors across 12 key performance metrics.
emagine films ltd Ownership
EMAGINE FILMS LTD group structure
Emagine Films Ltd has no subsidiary companies.
Ultimate parent company
EMAGINE FILMS LTD
10540259
EMAGINE FILMS LTD Shareholders
The largest shareholders in Emagine Films Ltd include David Wong and David Green.
david wong
40%
david green
30%
awn holdings llc
30%
emagine films ltd directors
Emagine Films Ltd currently has 4 directors.
The longest serving directors include
Dr David Wong (Dec 2016) and
Mr David Green (May 2021).
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 emagine films ltd.
emagine films 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 EMAGINE FILMS LTD. This can take several minutes, an email will notify you when this has completed.
emagine films ltdCompanies House Filings - See Documents
