Pomanda estimates the enterprise value of V CITY MANCHESTER LTD at £545.1k based on a Turnover of £451.9k and 1.21x industry multiple (adjusted for size and gross margin).
v city manchester ltdEstimated Valuation
£123.9k
Pomanda estimates the enterprise value of V CITY MANCHESTER LTD at £123.9k based on an EBITDA of £35.1k and a 3.53x industry multiple (adjusted for size and gross margin).
v city manchester ltdEstimated Valuation
£224.9k
Pomanda estimates the enterprise value of V CITY MANCHESTER LTD at £224.9k based on Net Assets of £150.5k and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
V City Manchester LtdOverview
V City Manchester Ltd is a live company located in manchester, M20 4AF with a Companies House number of 11181894. It operates in the development of building projects sector, SIC Code 41100. Founded in February 2018, it's largest shareholder is
peter ka leung yim
with a 35% stake. V City Manchester Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£451.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded V City Manchester Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £451.9k, make it smaller than the average company (£1.5m)
£451.9k - V City Manchester Ltd
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (4.3%)
14% - V City Manchester Ltd
4.3% - Industry AVG
Production
with a gross margin of 18.1%, this company has a higher cost of product (47.7%)
18.1% - V City Manchester Ltd
47.7% - Industry AVG
Profitability
an operating margin of 7.8% make it less profitable than the average company (16.2%)
7.8% - V City Manchester Ltd
16.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - V City Manchester Ltd
5 - Industry AVG
Pay Structure
on an average salary of £42.5k, the company has an equivalent pay structure (£42.5k)
£42.5k - V City Manchester Ltd
£42.5k - Industry AVG
Efficiency
resulting in sales per employee of £451.9k, this is more efficient (£227.7k)
£451.9k - V City Manchester Ltd
£227.7k - Industry AVG
Debtor Days
it gets paid by customers after 45 days, this is later than average (27 days)
45 days - V City Manchester Ltd
27 days - Industry AVG
Creditor Days
its suppliers are paid after 329 days, this is slower than average (31 days)
329 days - V City Manchester Ltd
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - V City Manchester Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - V City Manchester Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 80.9%, this is a higher level of debt than the average (68.8%)
80.9% - V City Manchester Ltd
68.8% - Industry AVG
V CITY MANCHESTER LTD financials
EXPORT
V City Manchester Ltd's latest turnover from February 2024 is estimated at £451.9 thousand and the company has net assets of £150.5 thousand. According to their latest financial statements, we estimate that V City Manchester Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Turnover
451,922
409,334
400,215
308,693
265,918
Other Income Or Grants
Cost Of Sales
370,358
333,712
331,461
257,786
223,358
Gross Profit
81,564
75,622
68,755
50,907
42,560
Admin Expenses
46,461
36,753
24,850
11,369
7,865
2,983
Operating Profit
35,103
38,869
43,905
39,538
34,695
-2,983
Interest Payable
Interest Receivable
Pre-Tax Profit
35,103
38,869
43,905
39,538
34,695
-2,983
Tax
-8,776
-7,385
-8,342
-7,512
-6,592
Profit After Tax
26,327
31,484
35,563
32,026
28,103
-2,983
Dividends Paid
Retained Profit
26,327
31,484
35,563
32,026
28,103
-2,983
Employee Costs
42,525
40,646
40,027
39,358
41,195
40,638
Number Of Employees
1
1
1
1
1
1
EBITDA*
35,103
38,869
43,905
39,538
34,695
-2,983
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Tangible Assets
728,534
728,534
728,534
728,534
728,534
Intangible Assets
Investments & Other
440
Debtors (Due After 1 year)
Total Fixed Assets
728,534
728,534
728,974
728,534
728,534
Stock & work in progress
Trade Debtors
56,715
51,346
43,914
35,261
13,237
Group Debtors
Misc Debtors
2,209
2,037
348
Cash
misc current assets
total current assets
58,924
53,383
44,262
35,261
13,237
total assets
787,458
781,917
773,236
763,795
741,771
Bank overdraft
Bank loan
Trade Creditors
334,206
335,033
340,171
341,110
336,404
2,973
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
334,206
335,033
340,171
341,110
336,404
2,973
loans
hp & lease commitments
Accruals and Deferred Income
960
960
other liabilities
301,762
321,721
340,346
365,529
380,237
provisions
total long term liabilities
302,722
322,681
340,346
365,529
380,237
total liabilities
636,928
657,714
680,517
706,639
716,641
2,973
net assets
150,530
124,203
92,719
57,156
25,130
-2,973
total shareholders funds
150,530
124,203
92,719
57,156
25,130
-2,973
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Operating Activities
Operating Profit
35,103
38,869
43,905
39,538
34,695
-2,983
Depreciation
Amortisation
Tax
-8,776
-7,385
-8,342
-7,512
-6,592
Stock
Debtors
5,541
9,121
9,001
22,024
13,237
Creditors
-827
-5,138
-939
4,706
333,431
2,973
Accruals and Deferred Income
960
Deferred Taxes & Provisions
Cash flow from operations
19,959
18,185
25,623
14,708
348,297
-10
Investing Activities
capital expenditure
-728,534
Change in Investments
-440
440
cash flow from investments
440
-440
-728,534
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-19,959
-18,625
-25,183
-14,708
380,237
share issue
10
interest
cash flow from financing
-19,959
-18,625
-25,183
-14,708
380,237
10
cash and cash equivalents
cash
overdraft
change in cash
v city manchester 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 v city manchester ltd. Get real-time insights into v city manchester ltd's credit score, group structure and payment trends.
Perform a competitor analysis for v city manchester ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in M20 area or any other competitors across 12 key performance metrics.
v city manchester ltd Ownership
V CITY MANCHESTER LTD group structure
V City Manchester Ltd has no subsidiary companies.
Ultimate parent company
V CITY MANCHESTER LTD
11181894
V CITY MANCHESTER LTD Shareholders
The largest shareholders in V City Manchester Ltd include Peter Ka Leung Yim and Eliza Kar Ali Yim.
peter ka leung yim
35%
eliza kar ali yim
35%
ming yim
20%
jing yim
10%
v city manchester ltd directors
V City Manchester Ltd currently has 1 director, Mr Peter Yim serving since Feb 2018.
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 v city manchester ltd.
v city manchester 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 V CITY MANCHESTER LTD. This can take several minutes, an email will notify you when this has completed.
v city manchester ltdCompanies House Filings - See Documents
