Pomanda estimates the enterprise value of MERCYCROWD OPPORTUNITIES LIMITED at £1m based on a Turnover of £371.6k and 2.82x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MERCYCROWD OPPORTUNITIES LIMITED at £228.4k based on an EBITDA of £37.7k and a 6.06x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MERCYCROWD OPPORTUNITIES LIMITED at £1 based on Net Assets of £1 and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mercycrowd Opportunities LimitedOverview
Mercycrowd Opportunities Limited is a live company located in london, SW6 3JA with a Companies House number of 11389253. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in May 2018, it's largest shareholder is
khawzan capital limited
with a 100% stake. Mercycrowd Opportunities Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£371.6k with
high
growth in recent years.
Pomanda's financial health check has awarded Mercycrowd Opportunities Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £371.6k, make it smaller than the average company (£827.9k)
£371.6k - Mercycrowd Opportunities Limited
£827.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (2.1%)
16% - Mercycrowd Opportunities Limited
2.1% - Industry AVG
Production
with a gross margin of 69.2%, this company has a comparable cost of product (69.2%)
69.2% - Mercycrowd Opportunities Limited
69.2% - Industry AVG
Profitability
an operating margin of 10.2% make it less profitable than the average company (29.8%)
10.2% - Mercycrowd Opportunities Limited
29.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Mercycrowd Opportunities Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.2k, the company has an equivalent pay structure (£35.2k)
£35.2k - Mercycrowd Opportunities Limited
£35.2k - Industry AVG
Efficiency
resulting in sales per employee of £185.8k, this is equally as efficient (£185.8k)
£185.8k - Mercycrowd Opportunities Limited
£185.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Mercycrowd Opportunities Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Mercycrowd Opportunities Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mercycrowd Opportunities Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 52 weeks, this is more cash available to meet short term requirements (9 weeks)
52 weeks - Mercycrowd Opportunities Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (64.8%)
99.9% - Mercycrowd Opportunities Limited
64.8% - Industry AVG
MERCYCROWD OPPORTUNITIES LIMITED financials
EXPORT
Mercycrowd Opportunities Limited's latest turnover from May 2023 is estimated at £371.6 thousand and the company has net assets of £1. According to their latest financial statements, Mercycrowd Opportunities Limited has 2 employees and maintains cash reserves of £795 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2023
May 2022
May 2021
May 2020
May 2019
Turnover
371,570
386,941
373,059
237,670
Other Income Or Grants
Cost Of Sales
114,442
127,126
117,434
78,161
Gross Profit
257,128
259,815
255,624
159,509
Admin Expenses
219,415
285,195
254,980
159,739
3,232
Operating Profit
37,713
-25,380
644
-230
-3,232
Interest Payable
Interest Receivable
37
8
1
Pre-Tax Profit
37,749
-25,372
644
-230
-3,232
Tax
-9,437
-122
Profit After Tax
28,312
-25,372
522
-230
-3,232
Dividends Paid
Retained Profit
28,312
-25,372
522
-230
-3,232
Employee Costs
70,315
73,370
69,924
38,807
Number Of Employees
2
2
2
1
EBITDA*
37,713
-25,380
644
-230
-3,232
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023
May 2022
May 2021
May 2020
May 2019
Tangible Assets
Intangible Assets
Investments & Other
208,200
159,050
211,050
92,000
Debtors (Due After 1 year)
Total Fixed Assets
208,200
159,050
211,050
92,000
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
73,920
21,622
Cash
795
831
795
571
misc current assets
total current assets
795
831
74,715
22,193
total assets
795
209,031
233,765
233,243
92,000
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
794
938
300
300
9,022
total current liabilities
794
938
300
300
9,022
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
794
938
300
300
9,022
net assets
1
208,093
233,465
232,943
82,978
total shareholders funds
1
208,093
233,465
232,943
82,978
May 2023
May 2022
May 2021
May 2020
May 2019
Operating Activities
Operating Profit
37,713
-25,380
644
-230
-3,232
Depreciation
Amortisation
Tax
-9,437
-122
Stock
Debtors
-73,920
52,298
21,622
Creditors
Accruals and Deferred Income
-144
638
-8,722
9,022
Deferred Taxes & Provisions
Cash flow from operations
28,132
49,178
-51,776
-30,574
5,790
Investing Activities
capital expenditure
Change in Investments
-208,200
49,150
-52,000
119,050
92,000
cash flow from investments
208,200
-49,150
52,000
-119,050
-92,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-236,404
150,195
86,210
interest
37
8
1
cash flow from financing
-236,367
8
1
150,195
86,210
cash and cash equivalents
cash
-36
36
224
571
overdraft
change in cash
-36
36
224
571
mercycrowd opportunities 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 mercycrowd opportunities limited. Get real-time insights into mercycrowd opportunities limited's credit score, group structure and payment trends.
Perform a competitor analysis for mercycrowd opportunities limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW6 area or any other competitors across 12 key performance metrics.
mercycrowd opportunities limited Ownership
MERCYCROWD OPPORTUNITIES LIMITED group structure
Mercycrowd Opportunities Limited has no subsidiary companies.
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 mercycrowd opportunities limited.
mercycrowd opportunities 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 MERCYCROWD OPPORTUNITIES LIMITED. This can take several minutes, an email will notify you when this has completed.
mercycrowd opportunities limitedCompanies House Filings - See Documents
