music illuminated productions limited
music illuminated productions limited Company Information
Company Number
12628120
Next Accounts
Apr 2025
Shareholders
music illuminated
Group Structure
View All
Industry
Performing arts
Registered Address
20 wimborne close, epsom, KT17 4DP
Website
https://www.erso.org.ukmusic illuminated productions limited Estimated Valuation
Pomanda estimates the enterprise value of MUSIC ILLUMINATED PRODUCTIONS LIMITED at £104.1k based on a Turnover of £252.6k and 0.41x industry multiple (adjusted for size and gross margin).
music illuminated productions limited Estimated Valuation
Pomanda estimates the enterprise value of MUSIC ILLUMINATED PRODUCTIONS LIMITED at £0 based on an EBITDA of £0 and a 4.65x industry multiple (adjusted for size and gross margin).
music illuminated productions limited Estimated Valuation
Pomanda estimates the enterprise value of MUSIC ILLUMINATED PRODUCTIONS LIMITED at £1 based on Net Assets of £1 and 1.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Music Illuminated Productions Limited Overview
Music Illuminated Productions Limited is a live company located in epsom, KT17 4DP with a Companies House number of 12628120. It operates in the performing arts sector, SIC Code 90010. Founded in May 2020, it's largest shareholder is music illuminated with a 100% stake. Music Illuminated Productions Limited is a young, micro sized company, Pomanda has estimated its turnover at £252.6k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Music Illuminated Productions Limited Health Check
Pomanda's financial health check has awarded Music Illuminated Productions Limited a 2 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
2 Strong
2 Regular
4 Weak
Size
annual sales of £252.6k, make it in line with the average company (£277.8k)
- Music Illuminated Productions Limited
£277.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Music Illuminated Productions Limited
- - Industry AVG
Production
with a gross margin of 7.1%, this company has a higher cost of product (32.5%)
- Music Illuminated Productions Limited
32.5% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Music Illuminated Productions Limited
- - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
- Music Illuminated Productions Limited
6 - Industry AVG
Pay Structure
on an average salary of £26.1k, the company has an equivalent pay structure (£26.1k)
- Music Illuminated Productions Limited
£26.1k - Industry AVG
Efficiency
resulting in sales per employee of £84.2k, this is more efficient (£71.8k)
- Music Illuminated Productions Limited
£71.8k - Industry AVG
Debtor Days
it gets paid by customers after 33 days, this is later than average (9 days)
- Music Illuminated Productions Limited
9 days - Industry AVG
Creditor Days
its suppliers are paid after 35 days, this is slower than average (15 days)
- Music Illuminated Productions Limited
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Music Illuminated Productions Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Music Illuminated Productions Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (24.6%)
100% - Music Illuminated Productions Limited
24.6% - Industry AVG
MUSIC ILLUMINATED PRODUCTIONS LIMITED financials
Music Illuminated Productions Limited's latest turnover from July 2023 is estimated at £252.6 thousand and the company has net assets of £1. According to their latest financial statements, we estimate that Music Illuminated Productions Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | |
|---|---|---|---|
| Turnover | |||
| Other Income Or Grants | |||
| Cost Of Sales | |||
| Gross Profit | |||
| Admin Expenses | |||
| Operating Profit | |||
| Interest Payable | |||
| Interest Receivable | |||
| Pre-Tax Profit | |||
| Tax | |||
| Profit After Tax | |||
| Dividends Paid | |||
| Retained Profit | |||
| Employee Costs | |||
| Number Of Employees | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | |
|---|---|---|---|
| Tangible Assets | |||
| Intangible Assets | |||
| Investments & Other | |||
| Debtors (Due After 1 year) | |||
| Total Fixed Assets | |||
| Stock & work in progress | |||
| Trade Debtors | 23,454 | 19,441 | 2,694 |
| Group Debtors | |||
| Misc Debtors | 161 | ||
| Cash | |||
| misc current assets | |||
| total current assets | 23,615 | 19,441 | 2,694 |
| total assets | 23,615 | 19,441 | 2,694 |
| Bank overdraft | |||
| Bank loan | |||
| Trade Creditors | 22,814 | 18,740 | |
| Group/Directors Accounts | |||
| other short term finances | |||
| hp & lease commitments | |||
| other current liabilities | |||
| total current liabilities | 22,814 | 18,740 | |
| loans | |||
| hp & lease commitments | |||
| Accruals and Deferred Income | 800 | 700 | 2,693 |
| other liabilities | |||
| provisions | |||
| total long term liabilities | 800 | 700 | 2,693 |
| total liabilities | 23,614 | 19,440 | 2,693 |
| net assets | 1 | 1 | 1 |
| total shareholders funds | 1 | 1 | 1 |
| Jul 2023 | Jul 2022 | Jul 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | |||
| Debtors | 4,174 | 16,747 | 2,694 |
| Creditors | 4,074 | 18,740 | |
| Accruals and Deferred Income | 100 | -1,993 | 2,693 |
| Deferred Taxes & Provisions | |||
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | |||
| cash flow from investments | |||
| 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 |
music illuminated productions limited Credit Report and Business Information
Music Illuminated Productions Limited Competitor Analysis
Perform a competitor analysis for music illuminated productions limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in KT17 area or any other competitors across 12 key performance metrics.
music illuminated productions limited Ownership
MUSIC ILLUMINATED PRODUCTIONS LIMITED group structure
Music Illuminated Productions Limited has no subsidiary companies.
Ultimate parent company
MUSIC ILLUMINATED PRODUCTIONS LIMITED
12628120
music illuminated productions limited directors
Music Illuminated Productions Limited currently has 4 directors. The longest serving directors include Mr Matthew Saunders (May 2020) and Ms Fiona Cairney (May 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Matthew Saunders | United Kingdom | 57 years | May 2020 | - | Director |
| Ms Fiona Cairney | United Kingdom | 57 years | May 2020 | - | Director |
| Mr Matthew Berry | United Kingdom | 68 years | May 2020 | - | Director |
| Dr Pui Carter | 57 years | Nov 2022 | - | Director |
P&L
July 2023turnover
252.6k
+12%
operating profit
0
0%
gross margin
7.1%
+19.03%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
1
0%
total assets
23.6k
+0.21%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
music illuminated productions limited company details
company number
12628120
Type
Private limited with Share Capital
industry
90010 - Performing arts
incorporation date
May 2020
age
5
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
NFMS ENTERPRISES LTD
auditor
-
address
20 wimborne close, epsom, KT17 4DP
Bank
-
Legal Advisor
-
music illuminated productions 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 music illuminated productions limited.
music illuminated productions 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 MUSIC ILLUMINATED PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
music illuminated productions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
