Pomanda estimates the enterprise value of MEADOWCALL LIMITED at €9.2m based on a Turnover of €2.5m and 3.62x industry multiple (adjusted for size and gross margin).
meadowcall limitedEstimated Valuation
€12.8m
Pomanda estimates the enterprise value of MEADOWCALL LIMITED at €12.8m based on an EBITDA of €1.6m and a 7.78x industry multiple (adjusted for size and gross margin).
meadowcall limitedEstimated Valuation
€17.5m
Pomanda estimates the enterprise value of MEADOWCALL LIMITED at €17.5m based on Net Assets of €11.6m and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Meadowcall LimitedOverview
Meadowcall Limited is a live company located in dublin 2, 662881 with a Companies House number of IE701706. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 2021, it's largest shareholder is
green urban logistics midco i s.a.r.l.
with a 100% stake. Meadowcall Limited is a startup,
small sized company, Pomanda has estimated its turnover at
€2.5m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Meadowcall Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
2 Regular
1 Weak
Size
annual sales of €2.5m, make it larger than the average company (€951.5k)
€2.5m - Meadowcall Limited
€951.5k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Meadowcall Limited
- - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (70%)
100% - Meadowcall Limited
70% - Industry AVG
Profitability
an operating margin of 65% make it more profitable than the average company (41.8%)
65% - Meadowcall Limited
41.8% - Industry AVG
Employees
with 14 employees, this is above the industry average (4)
14 - Meadowcall Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Meadowcall Limited
- - Industry AVG
Efficiency
resulting in sales per employee of €181k, this is equally as efficient (€185.9k)
€181k - Meadowcall Limited
€185.9k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (25 days)
2 days - Meadowcall Limited
25 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Meadowcall Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Meadowcall Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is average cash available to meet short term requirements (8 weeks)
9 weeks - Meadowcall Limited
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 73.5%, this is a higher level of debt than the average (63.7%)
73.5% - Meadowcall Limited
63.7% - Industry AVG
MEADOWCALL LIMITED financials
EXPORT
Meadowcall Limited's latest turnover from December 2022 is €2.5 million and the company has net assets of €11.6 million. According to their latest financial statements, we estimate that Meadowcall Limited has 14 employees and maintains cash reserves of €371.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2022
Turnover
2,534,468
Other Income Or Grants
Cost Of Sales
Gross Profit
2,534,468
Admin Expenses
887,705
Operating Profit
1,646,763
Interest Payable
Interest Receivable
Pre-Tax Profit
447,354
Tax
-111,839
Profit After Tax
335,515
Dividends Paid
75,478
Retained Profit
260,037
Employee Costs
Number Of Employees
14
EBITDA*
1,646,763
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022
Tangible Assets
Intangible Assets
Investments & Other
43,240,789
Debtors (Due After 1 year)
Total Fixed Assets
43,240,789
Stock & work in progress
Trade Debtors
19,779
Group Debtors
166,376
Misc Debtors
18,661
Cash
371,199
misc current assets
total current assets
576,015
total assets
43,816,804
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
1,762,088
other short term finances
hp & lease commitments
other current liabilities
352,627
total current liabilities
2,114,715
loans
30,103,625
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
30,103,625
total liabilities
32,218,340
net assets
11,598,464
total shareholders funds
11,598,464
Dec 2022
Operating Activities
Operating Profit
1,646,763
Depreciation
Amortisation
Tax
-111,839
Stock
Debtors
204,816
Creditors
Accruals and Deferred Income
352,627
Deferred Taxes & Provisions
Cash flow from operations
1,682,735
Investing Activities
capital expenditure
Change in Investments
43,240,789
cash flow from investments
-43,240,789
Financing Activities
Bank loans
Group/Directors Accounts
1,762,088
Other Short Term Loans
Long term loans
30,103,625
Hire Purchase and Lease Commitments
other long term liabilities
share issue
11,338,427
interest
cash flow from financing
43,204,140
cash and cash equivalents
cash
371,199
overdraft
change in cash
371,199
meadowcall 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 meadowcall limited. Get real-time insights into meadowcall limited's credit score, group structure and payment trends.
Perform a competitor analysis for meadowcall limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in Region Area area or any other competitors across 12 key performance metrics.
meadowcall limited Ownership
MEADOWCALL LIMITED group structure
Meadowcall Limited has no subsidiary companies.
Ultimate parent company
GREEN URBAN LOGISTICS MIDCO I SARL
#0154057
1 parent
MEADOWCALL LIMITED
IE701706
MEADOWCALL LIMITED Shareholders
The sole shareholder of Meadowcall Limited is Green Urban Logistics Midco I S.A.R.L..
green urban logistics midco i s.a.r.l.
100%
meadowcall limited directors
Meadowcall Limited currently has 9 directors.
The longest serving directors include
Tobias Stemmler (Aug 2021) and
JONATHAN REYNOLDS (Aug 2021).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022
net assets
11.6m
0%
total assets
43.8m
0%
cash
371.2k
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
meadowcall limited company details
company number
IE701706
Type
LTD - PRIVATE COMPANY LIMITED BY SHARES
industry
68100 - Buying and selling of own real estate
incorporation date
August 2021
age
4
incorporated
IE
ultimate parent company
GREEN URBAN LOGISTICS MIDCO I SARL
accounts
Full Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
32 molesworth street, dublin 2, ireland, 662881
Bank
ULSTER BANK LTD
Legal Advisor
-
meadowcall 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 meadowcall limited.
meadowcall 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 MEADOWCALL LIMITED. This can take several minutes, an email will notify you when this has completed.
meadowcall limitedCompanies House Filings - See Documents
