Pomanda estimates the enterprise value of MANUS HOLDINGS LTD at £90.7k based on a Turnover of £60.3k and 1.5x industry multiple (adjusted for size and gross margin).
manus holdings ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MANUS HOLDINGS LTD at £0 based on an EBITDA of £-35.6k and a 3.85x industry multiple (adjusted for size and gross margin).
manus holdings ltdEstimated Valuation
£427.2k
Pomanda estimates the enterprise value of MANUS HOLDINGS LTD at £427.2k based on Net Assets of £246k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manus Holdings LtdOverview
Manus Holdings Ltd is a live company located in craigavon, BT67 0XZ with a Companies House number of NI605174. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in November 2010, it's largest shareholder is
janet skillen
with a 90% stake. Manus Holdings Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£60.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Manus Holdings Ltd a 3 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 Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £60.3k, make it smaller than the average company (£414k)
£60.3k - Manus Holdings Ltd
£414k - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (6.1%)
-19% - Manus Holdings Ltd
6.1% - Industry AVG
Production
with a gross margin of 15.3%, this company has a higher cost of product (58.5%)
15.3% - Manus Holdings Ltd
58.5% - Industry AVG
Profitability
an operating margin of -59% make it less profitable than the average company (7.8%)
-59% - Manus Holdings Ltd
7.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Manus Holdings Ltd
6 - Industry AVG
Pay Structure
on an average salary of £40k, the company has an equivalent pay structure (£40k)
£40k - Manus Holdings Ltd
£40k - Industry AVG
Efficiency
resulting in sales per employee of £60.3k, this is less efficient (£102.2k)
£60.3k - Manus Holdings Ltd
£102.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Manus Holdings Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 261 days, this is slower than average (30 days)
261 days - Manus Holdings Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Manus Holdings Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 168 weeks, this is more cash available to meet short term requirements (46 weeks)
168 weeks - Manus Holdings Ltd
46 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 13%, this is a lower level of debt than the average (60.3%)
13% - Manus Holdings Ltd
60.3% - Industry AVG
MANUS HOLDINGS LTD financials
EXPORT
Manus Holdings Ltd's latest turnover from March 2024 is estimated at £60.3 thousand and the company has net assets of £246 thousand. According to their latest financial statements, Manus Holdings Ltd has 1 employee and maintains cash reserves of £118.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Jul 2011
Turnover
60,338
104,654
104,810
112,838
98,767
68,778
36,116
8,124
21,111
37,820
50,755
72,583
72,351
Other Income Or Grants
Cost Of Sales
51,097
87,435
88,677
96,432
81,596
56,385
29,231
6,440
17,269
32,162
43,372
64,397
64,218
Gross Profit
9,241
17,219
16,133
16,406
17,170
12,394
6,885
1,685
3,842
5,658
7,383
8,186
8,133
Admin Expenses
44,822
-198,736
5,074
2,017
11,537
-588
10,143
-3,813
2,335
-25,911
-8,653
-12,382
2,455
Operating Profit
-35,581
215,955
11,059
14,389
5,633
12,982
-3,258
5,498
1,507
31,569
16,036
20,568
5,678
Interest Payable
Interest Receivable
6,447
4,192
514
61
47
257
213
112
205
189
129
88
26
Pre-Tax Profit
-29,134
220,147
11,573
14,451
5,680
13,240
-3,045
5,610
1,713
31,758
16,165
20,655
5,704
Tax
-41,828
-2,199
-2,746
-1,079
-2,516
-1,122
-342
-6,669
-3,718
-4,957
-1,483
Profit After Tax
-29,134
178,319
9,374
11,705
4,601
10,724
-3,045
4,488
1,370
25,089
12,447
15,698
4,221
Dividends Paid
Retained Profit
-29,134
178,319
9,374
11,705
4,601
10,724
-3,045
4,488
1,370
25,089
12,447
15,698
4,221
Employee Costs
40,044
39,340
147,031
140,504
134,805
132,462
31,936
31,832
35,442
32,800
32,651
31,510
31,644
Number Of Employees
1
1
4
4
4
4
1
1
1
1
1
1
1
EBITDA*
-35,581
215,955
73,412
23,265
14,251
21,828
6,008
14,525
8,911
39,271
24,009
28,779
11,826
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Jul 2011
Tangible Assets
163,950
163,950
174,800
177,153
177,207
90,152
91,073
17,149
9,892
8,916
9,942
9,901
11,330
Intangible Assets
6,000
12,000
18,000
24,000
30,000
36,000
42,000
48,000
54,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
163,950
163,950
174,800
177,153
183,207
102,152
109,073
41,149
39,892
44,916
51,942
57,901
65,330
Stock & work in progress
Trade Debtors
50,000
948
392
340
1,804
522
340
1,660
1,147
1,830
530
427
Group Debtors
Misc Debtors
4,421
Cash
118,649
126,949
70,332
66,771
55,557
39,415
29,122
55,936
33,379
48,810
26,875
24,807
10,288
misc current assets
total current assets
118,649
176,949
71,280
67,163
55,897
41,219
29,644
56,276
39,460
49,957
28,705
25,337
10,715
total assets
282,599
340,899
246,080
244,316
239,104
143,371
138,717
97,425
79,352
94,873
80,647
83,238
76,045
Bank overdraft
Bank loan
Trade Creditors
36,642
65,808
149,308
156,918
163,411
70,303
78,349
21,979
20,427
37,318
48,181
63,219
71,724
Group/Directors Accounts
1,976
12,033
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
36,642
65,808
149,308
156,918
163,411
72,279
78,349
34,012
20,427
37,318
48,181
63,219
71,724
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
36,642
65,808
149,308
156,918
163,411
72,279
78,349
34,012
20,427
37,318
48,181
63,219
71,724
net assets
245,957
275,091
96,772
87,398
75,693
71,092
60,368
63,413
58,925
57,555
32,466
20,019
4,321
total shareholders funds
245,957
275,091
96,772
87,398
75,693
71,092
60,368
63,413
58,925
57,555
32,466
20,019
4,321
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Jul 2011
Operating Activities
Operating Profit
-35,581
215,955
11,059
14,389
5,633
12,982
-3,258
5,498
1,507
31,569
16,036
20,568
5,678
Depreciation
2,353
2,876
2,618
2,846
3,266
3,027
1,404
1,702
1,973
2,211
148
Amortisation
60,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
Tax
-41,828
-2,199
-2,746
-1,079
-2,516
-1,122
-342
-6,669
-3,718
-4,957
-1,483
Stock
Debtors
-50,000
49,052
556
52
-1,464
1,282
182
-5,741
4,934
-683
1,300
103
427
Creditors
-29,166
-83,500
-7,610
-6,493
93,108
-8,046
56,370
1,552
-16,891
-10,863
-15,038
-8,505
71,724
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-14,747
41,575
63,047
13,974
107,744
9,984
62,196
20,696
-13,256
22,422
3,953
15,214
81,640
Investing Activities
capital expenditure
10,850
-60,000
-2,822
-89,673
-1,925
-77,190
-10,284
-2,380
-676
-2,014
-782
-71,478
Change in Investments
cash flow from investments
10,850
-60,000
-2,822
-89,673
-1,925
-77,190
-10,284
-2,380
-676
-2,014
-782
-71,478
Financing Activities
Bank loans
Group/Directors Accounts
-1,976
1,976
-12,033
12,033
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
6,447
4,192
514
61
47
257
213
112
205
189
129
88
26
cash flow from financing
6,447
4,192
514
61
-1,929
2,233
-11,820
12,145
205
189
129
88
126
cash and cash equivalents
cash
-8,300
56,617
3,561
11,214
16,142
10,293
-26,814
22,557
-15,431
21,935
2,068
14,519
10,288
overdraft
change in cash
-8,300
56,617
3,561
11,214
16,142
10,293
-26,814
22,557
-15,431
21,935
2,068
14,519
10,288
manus holdings 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 manus holdings ltd. Get real-time insights into manus holdings ltd's credit score, group structure and payment trends.
Perform a competitor analysis for manus holdings ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BT67 area or any other competitors across 12 key performance metrics.
manus holdings ltd Ownership
MANUS HOLDINGS LTD group structure
Manus Holdings Ltd has no subsidiary companies.
Ultimate parent company
MANUS HOLDINGS LTD
NI605174
MANUS HOLDINGS LTD Shareholders
The largest shareholders in Manus Holdings Ltd include Janet Skillen and Morgan Skillen.
janet skillen
90%
morgan skillen
10%
manus holdings ltd directors
Manus Holdings Ltd currently has 1 director, Ms Janet Skillen serving since Nov 2010.
68320 - Management of real estate on a fee or contract basis
incorporation date
November 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
jms homes ni ltd (October 2022)
accountant
PARK MCKILLOP & CO
auditor
-
address
50 moira gate, moira, craigavon, BT67 0XZ
Bank
DANSKE BANK
Legal Advisor
-
manus holdings ltd 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 found 2 charges/mortgages relating to manus holdings ltd. Currently there are 0 open charges and 2 have been satisfied in the past.
manus holdings 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 MANUS HOLDINGS LTD. This can take several minutes, an email will notify you when this has completed.
manus holdings ltdCompanies House Filings - See Documents
