Pomanda estimates the enterprise value of I-EM SAT LTD at £20.6k based on a Turnover of £39.5k and 0.52x industry multiple (adjusted for size and gross margin).
i-em sat ltdEstimated Valuation
£26.2k
Pomanda estimates the enterprise value of I-EM SAT LTD at £26.2k based on an EBITDA of £7.4k and a 3.56x industry multiple (adjusted for size and gross margin).
i-em sat ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of I-EM SAT LTD at £0 based on Net Assets of £-58.4k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
I-em Sat LtdOverview
I-em Sat Ltd is a live company located in nottinghamshire, NG18 1BN with a Companies House number of 11755280. It operates in the other information technology service activities sector, SIC Code 62090. Founded in January 2019, it's largest shareholder is
i-em srl
with a 100% stake. I-em Sat Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£39.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded I-Em Sat 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 £39.5k, make it smaller than the average company (£7.3m)
£39.5k - I-em Sat Ltd
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (8.9%)
-22% - I-em Sat Ltd
8.9% - Industry AVG
Production
with a gross margin of 25.4%, this company has a higher cost of product (50.7%)
25.4% - I-em Sat Ltd
50.7% - Industry AVG
Profitability
an operating margin of 18.7% make it more profitable than the average company (3.9%)
18.7% - I-em Sat Ltd
3.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - I-em Sat Ltd
43 - Industry AVG
Pay Structure
on an average salary of £73.8k, the company has an equivalent pay structure (£73.8k)
£73.8k - I-em Sat Ltd
£73.8k - Industry AVG
Efficiency
resulting in sales per employee of £39.5k, this is less efficient (£175.8k)
£39.5k - I-em Sat Ltd
£175.8k - Industry AVG
Debtor Days
it gets paid by customers after 13 days, this is earlier than average (52 days)
13 days - I-em Sat Ltd
52 days - Industry AVG
Creditor Days
its suppliers are paid after 741 days, this is slower than average (34 days)
741 days - I-em Sat Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - I-em Sat Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - I-em Sat Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4124.1%, this is a higher level of debt than the average (64%)
4124.1% - I-em Sat Ltd
64% - Industry AVG
I-EM SAT LTD financials
EXPORT
I-Em Sat Ltd's latest turnover from January 2024 is estimated at £39.5 thousand and the company has net assets of -£58.4 thousand. According to their latest financial statements, we estimate that I-Em Sat Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Turnover
39,494
48,177
52,490
82,767
150,373
Other Income Or Grants
Cost Of Sales
29,473
35,772
39,081
61,950
114,904
Gross Profit
10,021
12,405
13,409
20,817
35,469
Admin Expenses
2,653
15,842
34,032
45,231
50,911
Operating Profit
7,368
-3,437
-20,623
-24,414
-15,442
Interest Payable
Interest Receivable
Pre-Tax Profit
7,368
-3,437
-20,623
-24,414
-15,442
Tax
-1,842
Profit After Tax
5,526
-3,437
-20,623
-24,414
-15,442
Dividends Paid
Retained Profit
5,526
-3,437
-20,623
-24,414
-15,442
Employee Costs
73,817
70,240
66,778
125,865
181,200
Number Of Employees
1
1
1
2
3
EBITDA*
7,368
-3,437
-20,623
-24,414
-15,442
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Tangible Assets
1,014
2,843
1,629
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,014
2,843
1,629
Stock & work in progress
Trade Debtors
1,451
4,489
5,758
5,151
22,593
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
1,451
4,489
5,758
5,151
22,593
total assets
1,451
4,489
6,772
7,994
24,222
Bank overdraft
Bank loan
Trade Creditors
59,841
68,405
67,251
47,850
39,664
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
59,841
68,405
67,251
47,850
39,664
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
59,841
68,405
67,251
47,850
39,664
net assets
-58,390
-63,916
-60,479
-39,856
-15,442
total shareholders funds
-58,390
-63,916
-60,479
-39,856
-15,442
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Operating Activities
Operating Profit
7,368
-3,437
-20,623
-24,414
-15,442
Depreciation
Amortisation
Tax
-1,842
Stock
Debtors
-3,038
-1,269
607
-17,442
22,593
Creditors
-8,564
1,154
19,401
8,186
39,664
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1,014
-1,829
1,214
1,629
Investing Activities
capital expenditure
1,014
1,829
-1,214
-1,629
Change in Investments
cash flow from investments
1,014
1,829
-1,214
-1,629
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
i-em sat 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 i-em sat ltd. Get real-time insights into i-em sat ltd's credit score, group structure and payment trends.
Perform a competitor analysis for i-em sat ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NG18 area or any other competitors across 12 key performance metrics.
i-em sat ltd Ownership
I-EM SAT LTD group structure
I-Em Sat Ltd has no subsidiary companies.
Ultimate parent company
I-EM SAT LTD
11755280
I-EM SAT LTD Shareholders
The sole shareholder of I-Em Sat Ltd is I-Em Srl.
i-em srl
100%
i-em sat ltd directors
I-Em Sat Ltd currently has 1 director, Mr Ciro Lanzetta serving since Oct 2023.
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 i-em sat ltd.
i-em sat 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 I-EM SAT LTD. This can take several minutes, an email will notify you when this has completed.
i-em sat ltdCompanies House Filings - See Documents
