last man music limited
last man music limited Company Information
Company Number
11006234
Website
killing-moon.comRegistered Address
c/o nexus corporate solutions lt, 1 water vole way, doncaster, south yorkshire, DN4 5JP
Industry
Sound recording and music publishing activities
Telephone
-
Next Accounts Due
260 days late
Group Structure
View All
Directors
Ian Brenchley6 Years
Shareholders
seasons music 100%
last man music limited Estimated Valuation
Pomanda estimates the enterprise value of LAST MAN MUSIC LIMITED at £495.5k based on a Turnover of £1.1m and 0.44x industry multiple (adjusted for size and gross margin).
last man music limited Estimated Valuation
Pomanda estimates the enterprise value of LAST MAN MUSIC LIMITED at £137.1k based on an EBITDA of £70.9k and a 1.93x industry multiple (adjusted for size and gross margin).
last man music limited Estimated Valuation
Pomanda estimates the enterprise value of LAST MAN MUSIC LIMITED at £0 based on Net Assets of £-2.5m and 1.16x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Last Man Music Limited Overview
Last Man Music Limited is a live company located in doncaster, DN4 5JP with a Companies House number of 11006234. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in October 2017, it's largest shareholder is seasons music with a 100% stake. Last Man Music Limited is a young, small sized company, Pomanda has estimated its turnover at £1.1m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Last Man Music Limited Health Check
Pomanda's financial health check has awarded Last Man Music Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £1.1m, make it larger than the average company (£817.7k)
- Last Man Music Limited
£817.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (1.8%)
- Last Man Music Limited
1.8% - Industry AVG
Production
with a gross margin of 19.8%, this company has a higher cost of product (39.1%)
- Last Man Music Limited
39.1% - Industry AVG
Profitability
an operating margin of 6.3% make it as profitable than the average company (5.5%)
- Last Man Music Limited
5.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Last Man Music Limited
5 - Industry AVG
Pay Structure
on an average salary of £46.1k, the company has an equivalent pay structure (£46.1k)
- Last Man Music Limited
£46.1k - Industry AVG
Efficiency
resulting in sales per employee of £567.2k, this is more efficient (£132.5k)
- Last Man Music Limited
£132.5k - Industry AVG
Debtor Days
it gets paid by customers after 37 days, this is near the average (42 days)
- Last Man Music Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 1013 days, this is slower than average (87 days)
- Last Man Music Limited
87 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Last Man Music Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Last Man Music Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 942%, this is a higher level of debt than the average (76.4%)
942% - Last Man Music Limited
76.4% - Industry AVG
LAST MAN MUSIC LIMITED financials
Last Man Music Limited's latest turnover from December 2021 is estimated at £1.1 million and the company has net assets of -£2.5 million. According to their latest financial statements, Last Man Music Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 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 | 2 | 4 | 3 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|
| Tangible Assets | 4,849 | 4,154 | 6,667 | 1 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 4,849 | 4,154 | 6,667 | 1 |
| Stock & work in progress | 0 | 0 | 0 | 0 |
| Trade Debtors | 115,645 | 43,982 | 63,773 | 393,763 |
| Group Debtors | 0 | 0 | 0 | 0 |
| Misc Debtors | 171,172 | 91,148 | 36,395 | 0 |
| Cash | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 |
| total current assets | 286,817 | 135,130 | 100,168 | 393,763 |
| total assets | 291,666 | 139,284 | 106,835 | 393,764 |
| Bank overdraft | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 |
| Trade Creditors | 2,524,405 | 2,296,339 | 987,720 | 1,561,283 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 |
| total current liabilities | 2,524,405 | 2,296,339 | 987,720 | 1,561,283 |
| loans | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 223,039 | 356,177 | 372,465 | 0 |
| other liabilities | 0 | 0 | 814,687 | 0 |
| provisions | 0 | 0 | 0 | 0 |
| total long term liabilities | 223,039 | 356,177 | 1,187,152 | 0 |
| total liabilities | 2,747,444 | 2,652,516 | 2,174,872 | 1,561,283 |
| net assets | -2,455,778 | -2,513,232 | -2,068,037 | -1,167,519 |
| total shareholders funds | -2,455,778 | -2,513,232 | -2,068,037 | -1,167,519 |
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|
| Operating Activities | ||||
| Operating Profit | ||||
| Depreciation | ||||
| Amortisation | ||||
| Tax | ||||
| Stock | 0 | 0 | 0 | 0 |
| Debtors | 151,687 | 34,962 | -293,595 | 393,763 |
| Creditors | 228,066 | 1,308,619 | -573,563 | 1,561,283 |
| Accruals and Deferred Income | -133,138 | -16,288 | 372,465 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||
| Investing Activities | ||||
| capital expenditure | ||||
| Change in Investments | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||
| Financing Activities | ||||
| Bank loans | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | -814,687 | 814,687 | 0 |
| share issue | ||||
| interest | ||||
| cash flow from financing | ||||
| cash and cash equivalents | ||||
| cash | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 |
last man music limited Credit Report and Business Information
Last Man Music Limited Competitor Analysis
Perform a competitor analysis for last man music limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
last man music limited Ownership
LAST MAN MUSIC LIMITED group structure
Last Man Music Limited has 1 subsidiary company.
Ultimate parent company
LAST MAN MUSIC LIMITED
11006234
1 subsidiary
last man music limited directors
Last Man Music Limited currently has 1 director, Mr Ian Brenchley serving since Oct 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ian Brenchley | England | 47 years | Oct 2017 | - | Director |
P&L
December 2021turnover
1.1m
+45%
operating profit
70.9k
0%
gross margin
19.9%
-6.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2021net assets
-2.5m
-0.02%
total assets
291.7k
+1.09%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
last man music limited company details
company number
11006234
Type
Private limited with Share Capital
industry
59200 - Sound recording and music publishing activities
incorporation date
October 2017
age
7
accounts
Micro-Entity Accounts
ultimate parent company
previous names
gumball music limited (June 2018)
incorporated
UK
address
c/o nexus corporate solutions lt, 1 water vole way, doncaster, south yorkshire, DN4 5JP
last accounts submitted
December 2021
last man 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 last man music limited.
last man music limited Companies House Filings - See Documents
| date | description | view/download |
|---|
