Pomanda estimates the enterprise value of MAYA SUPPORTED LIVING LIMITED at £732.1k based on a Turnover of £1.1m and 0.69x industry multiple (adjusted for size and gross margin).
maya supported living limitedEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of MAYA SUPPORTED LIVING LIMITED at £1.4m based on an EBITDA of £291.2k and a 4.93x industry multiple (adjusted for size and gross margin).
maya supported living limitedEstimated Valuation
£988.8k
Pomanda estimates the enterprise value of MAYA SUPPORTED LIVING LIMITED at £988.8k based on Net Assets of £305.2k and 3.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Maya Supported Living LimitedOverview
Maya Supported Living Limited is a live company located in slough, SL3 0PD with a Companies House number of 11425992. It operates in the residential care activities for mental difficulties, mental health and substance abuse sector, SIC Code 87200. Founded in June 2018, it's largest shareholder is
maya uk group limited
with a 100% stake. Maya Supported Living Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Maya Supported Living Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£3.6m)
£1.1m - Maya Supported Living Limited
£3.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (8.3%)
10% - Maya Supported Living Limited
8.3% - Industry AVG
Production
with a gross margin of 33.5%, this company has a comparable cost of product (33.5%)
33.5% - Maya Supported Living Limited
33.5% - Industry AVG
Profitability
an operating margin of 24.3% make it more profitable than the average company (8.5%)
24.3% - Maya Supported Living Limited
8.5% - Industry AVG
Employees
with 39 employees, this is below the industry average (79)
39 - Maya Supported Living Limited
79 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
£25.9k - Maya Supported Living Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £27.4k, this is less efficient (£41.4k)
£27.4k - Maya Supported Living Limited
£41.4k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (21 days)
1 days - Maya Supported Living Limited
21 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Maya Supported Living Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Maya Supported Living Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 33 weeks, this is less cash available to meet short term requirements (43 weeks)
33 weeks - Maya Supported Living Limited
43 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.2%, this is a lower level of debt than the average (39.9%)
35.2% - Maya Supported Living Limited
39.9% - Industry AVG
MAYA SUPPORTED LIVING LIMITED financials
EXPORT
Maya Supported Living Limited's latest turnover from June 2024 is estimated at £1.1 million and the company has net assets of £305.2 thousand. According to their latest financial statements, Maya Supported Living Limited has 39 employees and maintains cash reserves of £53.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Turnover
1,068,216
1,391,920
1,088,936
797,555
326,671
392,936
Other Income Or Grants
Cost Of Sales
710,380
909,635
708,021
513,190
212,055
254,178
Gross Profit
357,836
482,286
380,915
284,366
114,616
138,758
Admin Expenses
98,186
437,255
259,637
283,908
96,717
158,976
Operating Profit
259,650
45,031
121,278
458
17,899
-20,218
Interest Payable
12,334
7,723
4,125
2,580
649
Interest Receivable
3,038
3,164
621
35
17
Pre-Tax Profit
250,355
40,472
117,774
-2,088
17,268
-20,218
Tax
-62,589
-10,118
-22,377
-3,281
Profit After Tax
187,766
30,354
95,397
-2,088
13,987
-20,218
Dividends Paid
Retained Profit
187,766
30,354
95,397
-2,088
13,987
-20,218
Employee Costs
1,009,857
851,889
675,416
500,138
205,318
58,969
Number Of Employees
39
35
30
23
10
3
EBITDA*
291,238
66,133
130,532
948
17,899
-20,218
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Tangible Assets
239,679
126,935
95,558
45,616
2,285
815
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
239,679
126,935
95,558
45,616
2,285
815
Stock & work in progress
Trade Debtors
5,564
29,254
Group Debtors
Misc Debtors
172,281
107,477
57,666
29,032
28,500
Cash
53,283
62,457
64,092
35,343
34,120
misc current assets
total current assets
231,128
169,934
121,758
64,375
62,620
29,254
total assets
470,807
296,869
217,316
109,991
64,905
30,069
Bank overdraft
Bank loan
Trade Creditors
50,287
Group/Directors Accounts
61,059
60,093
43,532
43,532
other short term finances
45,366
hp & lease commitments
other current liabilities
36,307
28,412
19,687
11,440
6,337
total current liabilities
81,673
89,471
79,780
54,972
49,869
50,287
loans
83,934
89,964
50,456
63,336
21,265
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
83,934
89,964
50,456
63,336
21,265
total liabilities
165,607
179,435
130,236
118,308
71,134
50,287
net assets
305,200
117,434
87,080
-8,317
-6,229
-20,218
total shareholders funds
305,200
117,434
87,080
-8,317
-6,229
-20,218
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Operating Activities
Operating Profit
259,650
45,031
121,278
458
17,899
-20,218
Depreciation
31,588
21,102
9,254
490
Amortisation
Tax
-62,589
-10,118
-22,377
-3,281
Stock
Debtors
70,368
49,811
28,634
532
-754
29,254
Creditors
-50,287
50,287
Accruals and Deferred Income
7,895
8,725
8,247
5,103
6,337
Deferred Taxes & Provisions
Cash flow from operations
166,176
14,929
87,768
5,519
-28,578
815
Investing Activities
capital expenditure
-144,332
-52,479
-59,196
-43,821
-1,470
-815
Change in Investments
cash flow from investments
-144,332
-52,479
-59,196
-43,821
-1,470
-815
Financing Activities
Bank loans
Group/Directors Accounts
-61,059
966
16,561
43,532
Other Short Term Loans
45,366
Long term loans
-6,030
39,508
-12,880
42,071
21,265
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
-9,296
-4,559
-3,504
-2,545
-632
cash flow from financing
-31,019
35,915
177
39,526
64,167
cash and cash equivalents
cash
-9,174
-1,635
28,749
1,223
34,120
overdraft
change in cash
-9,174
-1,635
28,749
1,223
34,120
maya supported living 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 maya supported living limited. Get real-time insights into maya supported living limited's credit score, group structure and payment trends.
Perform a competitor analysis for maya supported living limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in SL3 area or any other competitors across 12 key performance metrics.
maya supported living limited Ownership
MAYA SUPPORTED LIVING LIMITED group structure
Maya Supported Living Limited has no subsidiary companies.
Ultimate parent company
MAYA SUPPORTED LIVING LIMITED
11425992
MAYA SUPPORTED LIVING LIMITED Shareholders
The sole shareholder of Maya Supported Living Limited is Maya Uk Group Limited.
maya uk group limited
100%
maya supported living limited directors
Maya Supported Living Limited currently has 1 director, Mr Raj Pandey serving since Jun 2018.
87200 - Residential care activities for learning disabilities, mental health and substance abuse
incorporation date
June 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
28 ingleside, colnbrook, slough, SL3 0PD
Bank
-
Legal Advisor
-
maya supported living 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 maya supported living limited.
maya supported living 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 MAYA SUPPORTED LIVING LIMITED. This can take several minutes, an email will notify you when this has completed.
maya supported living limitedCompanies House Filings - See Documents
