Pomanda estimates the enterprise value of UNAGIUK (MANCHESTER) LTD at £304.9k based on a Turnover of £563.4k and 0.54x industry multiple (adjusted for size and gross margin).
unagiuk (manchester) ltdEstimated Valuation
£4.6k
Pomanda estimates the enterprise value of UNAGIUK (MANCHESTER) LTD at £4.6k based on an EBITDA of £1.3k and a 3.44x industry multiple (adjusted for size and gross margin).
unagiuk (manchester) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of UNAGIUK (MANCHESTER) LTD at £0 based on Net Assets of £-97.4k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Unagiuk (manchester) LtdOverview
Unagiuk (manchester) Ltd is a live company located in manchester, M3 1HJ with a Companies House number of 12928122. It operates in the licenced restaurants sector, SIC Code 56101. Founded in October 2020, it's largest shareholder is
unagiuk limited
with a 100% stake. Unagiuk (manchester) Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£563.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Unagiuk (Manchester) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £563.4k, make it smaller than the average company (£2m)
£563.4k - Unagiuk (manchester) Ltd
£2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Unagiuk (manchester) Ltd
- - Industry AVG
Production
with a gross margin of 37.3%, this company has a higher cost of product (58.9%)
37.3% - Unagiuk (manchester) Ltd
58.9% - Industry AVG
Profitability
an operating margin of 0.2% make it less profitable than the average company (2.5%)
0.2% - Unagiuk (manchester) Ltd
2.5% - Industry AVG
Employees
with 8 employees, this is below the industry average (43)
8 - Unagiuk (manchester) Ltd
43 - Industry AVG
Pay Structure
on an average salary of £19.9k, the company has an equivalent pay structure (£19.9k)
£19.9k - Unagiuk (manchester) Ltd
£19.9k - Industry AVG
Efficiency
resulting in sales per employee of £70.4k, this is more efficient (£54.3k)
£70.4k - Unagiuk (manchester) Ltd
£54.3k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is later than average (6 days)
26 days - Unagiuk (manchester) Ltd
6 days - Industry AVG
Creditor Days
its suppliers are paid after 153 days, this is slower than average (48 days)
153 days - Unagiuk (manchester) Ltd
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Unagiuk (manchester) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Unagiuk (manchester) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 253%, this is a higher level of debt than the average (82.6%)
253% - Unagiuk (manchester) Ltd
82.6% - Industry AVG
UNAGIUK (MANCHESTER) LTD financials
EXPORT
Unagiuk (Manchester) Ltd's latest turnover from November 2023 is estimated at £563.4 thousand and the company has net assets of -£97.4 thousand. According to their latest financial statements, we estimate that Unagiuk (Manchester) Ltd has 8 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Turnover
563,422
449,441
13
Other Income Or Grants
Cost Of Sales
353,290
285,341
9
Gross Profit
210,132
164,099
4
Admin Expenses
208,783
262,536
3
Operating Profit
1,349
-98,437
1
Interest Payable
Interest Receivable
Pre-Tax Profit
1,349
-98,437
1
Tax
-337
Profit After Tax
1,012
-98,437
1
Dividends Paid
Retained Profit
1,012
-98,437
1
Employee Costs
158,937
131,938
16,799
Number Of Employees
8
7
1
EBITDA*
1,349
-96,232
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Tangible Assets
19,402
19,853
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
19,402
19,853
Stock & work in progress
Trade Debtors
40,372
34,842
1
Group Debtors
Misc Debtors
3,886
3,641
Cash
misc current assets
total current assets
44,258
38,483
1
total assets
63,660
58,336
1
Bank overdraft
Bank loan
Trade Creditors
149,059
148,760
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
149,059
148,760
loans
hp & lease commitments
Accruals and Deferred Income
12,025
8,012
other liabilities
provisions
total long term liabilities
12,025
8,012
total liabilities
161,084
156,772
net assets
-97,424
-98,436
1
total shareholders funds
-97,424
-98,436
1
Nov 2023
Nov 2022
Nov 2021
Operating Activities
Operating Profit
1,349
-98,437
1
Depreciation
2,205
Amortisation
Tax
-337
Stock
Debtors
5,775
38,482
1
Creditors
299
148,760
Accruals and Deferred Income
4,013
8,012
Deferred Taxes & Provisions
Cash flow from operations
-451
22,058
Investing Activities
capital expenditure
451
-22,058
Change in Investments
cash flow from investments
451
-22,058
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
unagiuk (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 unagiuk (manchester) ltd. Get real-time insights into unagiuk (manchester) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for unagiuk (manchester) ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in M 3 area or any other competitors across 12 key performance metrics.
unagiuk (manchester) ltd Ownership
UNAGIUK (MANCHESTER) LTD group structure
Unagiuk (Manchester) Ltd has no subsidiary companies.
The sole shareholder of Unagiuk (Manchester) Ltd is Unagiuk Limited.
unagiuk limited
100%
unagiuk (manchester) ltd directors
Unagiuk (Manchester) Ltd currently has 2 directors.
The longest serving directors include
Mr Philip Hodari (Oct 2020) and
Mr David Vanderhook (Oct 2020).
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 unagiuk (manchester) ltd.
unagiuk (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 UNAGIUK (MANCHESTER) LTD. This can take several minutes, an email will notify you when this has completed.
unagiuk (manchester) ltdCompanies House Filings - See Documents
