magic unicorn limited
magic unicorn limited Company Information
Company Number
10738982
Website
-Registered Address
26 forest road, moseley, birmingham, B13 9DH
Industry
Buying and selling of own real estate
Telephone
-
Next Accounts Due
June 2025
Group Structure
View All
Directors
Simon Linford7 Years
Shareholders
simon john louis linford 50%
heather kippin 50%
magic unicorn limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC UNICORN LIMITED at £461.7k based on a Turnover of £199.7k and 2.31x industry multiple (adjusted for size and gross margin).
magic unicorn limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC UNICORN LIMITED at £673.1k based on an EBITDA of £110.8k and a 6.07x industry multiple (adjusted for size and gross margin).
magic unicorn limited Estimated Valuation
Pomanda estimates the enterprise value of MAGIC UNICORN LIMITED at £20.4k based on Net Assets of £14k and 1.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Magic Unicorn Limited Overview
Magic Unicorn Limited is a live company located in birmingham, B13 9DH with a Companies House number of 10738982. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in April 2017, it's largest shareholder is simon john louis linford with a 50% stake. Magic Unicorn Limited is a young, micro sized company, Pomanda has estimated its turnover at £199.7k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Magic Unicorn Limited Health Check
Pomanda's financial health check has awarded Magic Unicorn Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
2 Weak
Size
annual sales of £199.7k, make it smaller than the average company (£896.8k)
- Magic Unicorn Limited
£896.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (2.5%)
- Magic Unicorn Limited
2.5% - Industry AVG
Production
with a gross margin of 69.2%, this company has a comparable cost of product (69.2%)
- Magic Unicorn Limited
69.2% - Industry AVG
Profitability
an operating margin of 55.5% make it more profitable than the average company (27.6%)
- Magic Unicorn Limited
27.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Magic Unicorn Limited
4 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
- Magic Unicorn Limited
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £199.7k, this is equally as efficient (£199.7k)
- Magic Unicorn Limited
£199.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Magic Unicorn Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Magic Unicorn Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Magic Unicorn Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Magic Unicorn Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 29.7%, this is a lower level of debt than the average (64.4%)
29.7% - Magic Unicorn Limited
64.4% - Industry AVG
MAGIC UNICORN LIMITED financials
Magic Unicorn Limited's latest turnover from September 2023 is estimated at £199.7 thousand and the company has net assets of £14 thousand. According to their latest financial statements, Magic Unicorn Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Apr 2019 | Apr 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 | 1 | 1 | 1 | 1 | 1 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Apr 2019 | Apr 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 185,000 | 130,000 | 52,405 | 55,844 | 46,532 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 100 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 185,000 | 130,100 | 52,405 | 55,844 | 46,532 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 2,600 | 0 | 0 |
| Group Debtors | 18,764 | 19,216 | 0 | 21,001 | 0 | 0 |
| Misc Debtors | 1,160 | 0 | 0 | 0 | 622 | 0 |
| Cash | 0 | 180 | 542 | 7,295 | 793 | 119 |
| misc current assets | 0 | 0 | 7 | 71 | 0 | 0 |
| total current assets | 19,924 | 19,396 | 549 | 30,967 | 1,415 | 119 |
| total assets | 19,924 | 204,396 | 130,649 | 83,372 | 57,259 | 46,651 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 64 | 0 | 0 | 1,111 | 0 |
| Group/Directors Accounts | 0 | 74,500 | 34,629 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 5,917 | 56,937 | 84,132 | 79,448 | 62,737 | 47,547 |
| total current liabilities | 5,917 | 131,501 | 118,761 | 79,448 | 63,848 | 47,547 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 10,553 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 10,553 | 0 | 0 | 0 | 0 |
| total liabilities | 5,917 | 142,054 | 118,761 | 79,448 | 63,848 | 47,547 |
| net assets | 14,007 | 62,342 | 11,888 | 3,924 | -6,589 | -896 |
| total shareholders funds | 14,007 | 62,342 | 11,888 | 3,924 | -6,589 | -896 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Apr 2019 | Apr 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | 0 | 3,739 | 3,739 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 708 | 19,216 | -23,601 | 22,979 | 622 | 0 |
| Creditors | -64 | 64 | 0 | -1,111 | 1,111 | 0 |
| Accruals and Deferred Income | -51,020 | -27,195 | 4,684 | 16,711 | 15,190 | 47,547 |
| Deferred Taxes & Provisions | -10,553 | 10,553 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | -100 | 100 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -74,500 | 39,871 | 34,629 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -180 | -362 | -6,753 | 6,502 | 674 | 119 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -180 | -362 | -6,753 | 6,502 | 674 | 119 |
magic unicorn limited Credit Report and Business Information
Magic Unicorn Limited Competitor Analysis
Perform a competitor analysis for magic unicorn limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in B13 area or any other competitors across 12 key performance metrics.
magic unicorn limited Ownership
MAGIC UNICORN LIMITED group structure
Magic Unicorn Limited has no subsidiary companies.
Ultimate parent company
MAGIC UNICORN LIMITED
10738982
magic unicorn limited directors
Magic Unicorn Limited currently has 1 director, Mr Simon Linford serving since Apr 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Linford | England | 58 years | Apr 2017 | - | Director |
P&L
September 2023turnover
199.7k
+99%
operating profit
110.8k
0%
gross margin
69.3%
+2.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
14k
-0.78%
total assets
19.9k
-0.9%
cash
0
-1%
net assets
Total assets minus all liabilities
Similar Companies
magic unicorn limited company details
company number
10738982
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
April 2017
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
ACCOUNTANCY 4 WEALTH LIMITED
auditor
-
address
26 forest road, moseley, birmingham, B13 9DH
Bank
-
Legal Advisor
-
magic unicorn 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 magic unicorn limited.
magic unicorn limited Companies House Filings - See Documents
| date | description | view/download |
|---|
