merman london limited
merman london limited Company Information
Company Number
10661931
Website
www.hellomerman.comRegistered Address
6th floor charlotte building, 17 gresse street, london, W1T 1QL
Industry
Television programme production activities
Video production activities
Telephone
02078460650
Next Accounts Due
78 days late
Group Structure
View All
Shareholders
kira lynn carstensen 55.8%
sharon loren horgan 19.3%
View Allmerman london limited Estimated Valuation
Pomanda estimates the enterprise value of MERMAN LONDON LIMITED at £5.2m based on a Turnover of £8.3m and 0.63x industry multiple (adjusted for size and gross margin).
merman london limited Estimated Valuation
Pomanda estimates the enterprise value of MERMAN LONDON LIMITED at £848.7k based on an EBITDA of £260.4k and a 3.26x industry multiple (adjusted for size and gross margin).
merman london limited Estimated Valuation
Pomanda estimates the enterprise value of MERMAN LONDON LIMITED at £876.1k based on Net Assets of £618k and 1.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merman London Limited Overview
Merman London Limited is a live company located in london, W1T 1QL with a Companies House number of 10661931. It operates in the video production activities sector, SIC Code 59112. Founded in March 2017, it's largest shareholder is kira lynn carstensen with a 55.8% stake. Merman London Limited is a young, mid sized company, Pomanda has estimated its turnover at £8.3m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Merman London Limited Health Check
Pomanda's financial health check has awarded Merman London Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
5 Strong
4 Regular
2 Weak
Size
annual sales of £8.3m, make it larger than the average company (£2.5m)
- Merman London Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 28%, show it is growing at a faster rate (5%)
- Merman London Limited
5% - Industry AVG
Production
with a gross margin of 26.2%, this company has a comparable cost of product (26.2%)
- Merman London Limited
26.2% - Industry AVG
Profitability
an operating margin of 3.1% make it less profitable than the average company (4.3%)
- Merman London Limited
4.3% - Industry AVG
Employees
with 10 employees, this is similar to the industry average (10)
10 - Merman London Limited
10 - Industry AVG
Pay Structure
on an average salary of £44.8k, the company has an equivalent pay structure (£44.8k)
- Merman London Limited
£44.8k - Industry AVG
Efficiency
resulting in sales per employee of £828.6k, this is more efficient (£193.5k)
- Merman London Limited
£193.5k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (43 days)
- Merman London Limited
43 days - Industry AVG
Creditor Days
its suppliers are paid after 28 days, this is slower than average (19 days)
- Merman London Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Merman London Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 21 weeks, this is more cash available to meet short term requirements (16 weeks)
21 weeks - Merman London Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.5%, this is a similar level of debt than the average (83.3%)
82.5% - Merman London Limited
83.3% - Industry AVG
MERMAN LONDON LIMITED financials
Merman London Limited's latest turnover from June 2022 is estimated at £8.3 million and the company has net assets of £618 thousand. According to their latest financial statements, Merman London Limited has 10 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| 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 | 10 | 11 | 10 | 10 | 10 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| Tangible Assets | 8,676 | 6,628 | 8,603 | 8,468 | 6,366 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 8,676 | 6,628 | 8,603 | 8,468 | 6,366 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,466,958 | 1,426,238 | 14,008 | 661,018 | 196,016 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 875,076 | 981,415 | 147,775 | 48,991 | 182,111 |
| Cash | 1,187,292 | 1,640,206 | 657,963 | 246,827 | 690,774 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,529,326 | 4,047,859 | 819,746 | 956,836 | 1,068,901 |
| total assets | 3,538,002 | 4,054,487 | 828,349 | 965,304 | 1,075,267 |
| Bank overdraft | 0 | 0 | 0 | 0 | 164 |
| Bank loan | 0 | 350,000 | 0 | 0 | 0 |
| Trade Creditors | 471,712 | 911,159 | 9,621 | 289,062 | 193,471 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 2,448,252 | 2,387,638 | 642,794 | 618,268 | 854,316 |
| total current liabilities | 2,919,964 | 3,648,797 | 652,415 | 907,330 | 1,047,951 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 2,919,964 | 3,648,797 | 652,415 | 907,330 | 1,047,951 |
| net assets | 618,038 | 405,690 | 175,934 | 57,974 | 27,316 |
| total shareholders funds | 618,038 | 405,690 | 175,934 | 57,974 | 27,316 |
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 3,181 | 3,372 | 2,970 | 2,648 | 2,122 |
| Amortisation | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | -65,619 | 2,245,870 | -548,226 | 331,882 | 378,127 |
| Creditors | -439,447 | 901,538 | -279,441 | 95,591 | 193,471 |
| Accruals and Deferred Income | 60,614 | 1,744,844 | 24,526 | -236,048 | 854,316 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | -350,000 | 350,000 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | -452,914 | 982,243 | 411,136 | -443,947 | 690,774 |
| overdraft | 0 | 0 | 0 | -164 | 164 |
| change in cash | -452,914 | 982,243 | 411,136 | -443,783 | 690,610 |
merman london limited Credit Report and Business Information
Merman London Limited Competitor Analysis
Perform a competitor analysis for merman london limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
merman london limited Ownership
MERMAN LONDON LIMITED group structure
Merman London Limited has 1 subsidiary company.
Ultimate parent company
MERMAN LONDON LIMITED
10661931
1 subsidiary
merman london limited directors
Merman London Limited currently has 5 directors. The longest serving directors include Ms Kira Carstensen (Mar 2017) and Ms Clelia Mountford (Mar 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Kira Carstensen | United Kingdom | 54 years | Mar 2017 | - | Director |
| Ms Clelia Mountford | United Kingdom | 53 years | Mar 2017 | - | Director |
| Ms Sharon Horgan | United Kingdom | 53 years | Mar 2017 | - | Director |
| Ms Siobhan Murphy | United Kingdom | 56 years | Sep 2019 | - | Director |
| Mr Spencer Dodd | United Kingdom | 51 years | Nov 2021 | - | Director |
P&L
June 2022turnover
8.3m
-6%
operating profit
257.2k
0%
gross margin
26.3%
-9.58%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2022net assets
618k
+0.52%
total assets
3.5m
-0.13%
cash
1.2m
-0.28%
net assets
Total assets minus all liabilities
Similar Companies
merman london limited company details
company number
10661931
Type
Private limited with Share Capital
industry
59113 - Television programme production activities
59112 - Video production activities
incorporation date
March 2017
age
7
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
6th floor charlotte building, 17 gresse street, london, W1T 1QL
last accounts submitted
June 2022
merman london 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 merman london limited. Currently there are 0 open charges and 1 have been satisfied in the past.
merman london limited Companies House Filings - See Documents
| date | description | view/download |
|---|
