Pomanda estimates the enterprise value of MARIUS87 SERVICES LIMITED at £7.4k based on a Turnover of £14.7k and 0.5x industry multiple (adjusted for size and gross margin).
marius87 services limitedEstimated Valuation
£35.9k
Pomanda estimates the enterprise value of MARIUS87 SERVICES LIMITED at £35.9k based on an EBITDA of £9k and a 4.01x industry multiple (adjusted for size and gross margin).
marius87 services limitedEstimated Valuation
£9.4k
Pomanda estimates the enterprise value of MARIUS87 SERVICES LIMITED at £9.4k based on Net Assets of £2.5k and 3.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Marius87 Services LimitedOverview
Marius87 Services Limited is a dissolved company that was located in norwich, NR7 8PW with a Companies House number of 11066445. It operated in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in November 2017, it's largest shareholder was
marius mihai munteanu
with a 100% stake. The last turnover for Marius87 Services Limited was estimated at £14.7k.
Pomanda's financial health check has awarded Marius87 Services Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
2 Regular
5 Weak
Size
annual sales of £14.7k, make it smaller than the average company (£97.4k)
£14.7k - Marius87 Services Limited
£97.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (-9.6%)
-18% - Marius87 Services Limited
-9.6% - Industry AVG
Production
with a gross margin of 45.9%, this company has a higher cost of product (76.2%)
45.9% - Marius87 Services Limited
76.2% - Industry AVG
Profitability
an operating margin of 25.1% make it more profitable than the average company (8.7%)
25.1% - Marius87 Services Limited
8.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Marius87 Services Limited
5 - Industry AVG
Pay Structure
on an average salary of £13.3k, the company has an equivalent pay structure (£13.3k)
£13.3k - Marius87 Services Limited
£13.3k - Industry AVG
Efficiency
resulting in sales per employee of £14.7k, this is less efficient (£27.3k)
£14.7k - Marius87 Services Limited
£27.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Marius87 Services Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 402 days, this is slower than average (55 days)
402 days - Marius87 Services Limited
55 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Marius87 Services Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Marius87 Services Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 93.5%, this is a similar level of debt than the average (93.1%)
93.5% - Marius87 Services Limited
93.1% - Industry AVG
MARIUS87 SERVICES LIMITED financials
EXPORT
Marius87 Services Limited's latest turnover from November 2021 is estimated at £14.8 thousand and the company has net assets of £2.5 thousand. According to their latest financial statements, Marius87 Services Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Turnover
14,750
15,258
26,866
Other Income Or Grants
Cost Of Sales
7,973
8,289
13,248
Gross Profit
6,776
6,969
13,618
Admin Expenses
3,070
5,553
-3,221
16,996
Operating Profit
3,706
1,416
3,221
-3,378
Interest Payable
433
522
194
Interest Receivable
7
7
Pre-Tax Profit
3,273
894
3,033
-3,371
Tax
-622
-170
-576
Profit After Tax
2,651
724
2,457
-3,371
Dividends Paid
Retained Profit
2,651
724
2,457
-3,371
Employee Costs
13,269
12,284
14,311
Number Of Employees
1
1
1
EBITDA*
8,967
1,416
3,221
-3,378
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Tangible Assets
37,587
34,848
34,848
34,848
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
37,587
34,848
34,848
34,848
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
1,782
misc current assets
total current assets
1,782
total assets
37,587
34,848
34,848
36,630
Bank overdraft
2,834
11,367
5,761
Bank loan
Trade Creditors
8,791
170
40,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
11,625
11,537
5,761
40,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
23,500
23,500
30,000
provisions
total long term liabilities
23,500
23,500
30,000
total liabilities
35,125
35,037
35,761
40,000
net assets
2,462
-189
-913
-3,370
total shareholders funds
2,462
-189
-913
-3,370
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Operating Activities
Operating Profit
3,706
1,416
3,221
-3,378
Depreciation
5,261
Amortisation
Tax
-622
-170
-576
Stock
Debtors
Creditors
8,621
170
-40,000
40,000
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
16,966
1,416
-37,355
36,622
Investing Activities
capital expenditure
-8,000
-34,848
Change in Investments
cash flow from investments
-8,000
-34,848
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-6,500
30,000
share issue
1
interest
-433
-522
-187
7
cash flow from financing
-433
-7,022
29,813
8
cash and cash equivalents
cash
-1,782
1,782
overdraft
-8,533
5,606
5,761
change in cash
8,533
-5,606
-7,543
1,782
marius87 services 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 marius87 services limited. Get real-time insights into marius87 services limited's credit score, group structure and payment trends.
Perform a competitor analysis for marius87 services limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other undefined companies, companies in NR7 area or any other competitors across 12 key performance metrics.
marius87 services limited Ownership
MARIUS87 SERVICES LIMITED group structure
Marius87 Services Limited has no subsidiary companies.
Ultimate parent company
MARIUS87 SERVICES LIMITED
11066445
MARIUS87 SERVICES LIMITED Shareholders
The sole shareholder of Marius87 Services Limited is Marius Mihai Munteanu.
marius mihai munteanu
100%
marius87 services limited directors
Marius87 Services Limited currently has 1 director, Mr Marius Munteanu serving since Nov 2017.
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 marius87 services limited.
marius87 services 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 MARIUS87 SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
marius87 services limitedCompanies House Filings - See Documents
