micro fusion 2005-3 llp
micro fusion 2005-3 llp Company Information
Company Number
OC308885
Next Accounts
Jan 2026
Shareholders
-
Group Structure
View All
Industry
Registered Address
27/28 eastcastle street, london, W1W 8DH
Website
-micro fusion 2005-3 llp Estimated Valuation
Pomanda estimates the enterprise value of MICRO FUSION 2005-3 LLP at £0 based on a Turnover of £1.1m and 0x industry multiple (adjusted for size and gross margin).
micro fusion 2005-3 llp Estimated Valuation
Pomanda estimates the enterprise value of MICRO FUSION 2005-3 LLP at £0 based on an EBITDA of £1.1m and a 0x industry multiple (adjusted for size and gross margin).
micro fusion 2005-3 llp Estimated Valuation
Pomanda estimates the enterprise value of MICRO FUSION 2005-3 LLP at £0 based on Net Assets of £2.3m and 0x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Micro Fusion 2005-3 Llp Overview
Micro Fusion 2005-3 Llp is a live company located in london, W1W 8DH with a Companies House number of OC308885. Founded in August 2004, it's largest shareholder is unknown. Micro Fusion 2005-3 Llp is a mature, small sized company, Pomanda has estimated its turnover at £1.1m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Micro Fusion 2005-3 Llp Health Check
There is insufficient data available to calculate a health check for Micro Fusion 2005-3 Llp. Company Health Check FAQs
0 Strong
0 Regular
0 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Micro Fusion 2005-3 Llp
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Micro Fusion 2005-3 Llp
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Micro Fusion 2005-3 Llp
- - Industry AVG
MICRO FUSION 2005-3 LLP financials
Micro Fusion 2005-3 Llp's latest turnover from April 2024 is £1.1 million and the company has net assets of £2.3 million. According to their latest financial statements, we estimate that Micro Fusion 2005-3 Llp has no employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,130,410 | 1,088,639 | 1,030,917 | 981,826 | 932,532 | 1,197,615 | 1,160,042 | 1,119,424 | 1,077,413 | 1,044,113 | 697,765 | 970,296 | |||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 570,430 | 549,352 | 520,224 | 495,452 | 470,577 | 448,229 | 429,269 | 408,772 | 387,144 | 370,768 | 352,108 | 333,519 | |||
| Gross Profit | 559,980 | 539,287 | 510,693 | 486,374 | 461,955 | 749,386 | 730,773 | 710,652 | 690,269 | 673,345 | 345,657 | 636,777 | |||
| Admin Expenses | 1,912,978 | 31,120 | 248,281 | 238,230 | 252,034 | 266,283 | 298,996 | 260,389 | 278,276 | ||||||
| Operating Profit | -1,352,998 | 508,167 | 262,412 | 248,144 | 209,921 | 483,103 | 431,777 | 450,263 | 411,993 | ||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | 50 | ||||||||||||||
| Pre-Tax Profit | -1,352,998 | 508,167 | 262,412 | 248,144 | 209,921 | 483,153 | 431,777 | 450,263 | 411,993 | 401,632 | 82,513 | 400,599 | |||
| Tax | |||||||||||||||
| Profit After Tax | -1,352,998 | 508,167 | 262,412 | 248,144 | 209,921 | 483,153 | 431,777 | 450,263 | 411,993 | 401,632 | 82,513 | 400,599 | |||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 1,109,580 | 508,167 | 1,000,013 | 960,973 | 898,471 | 1,148,709 | 1,078,422 | 1,076,414 | 1,017,110 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,892,148 | 1,892,148 | 2,109,525 | 2,326,902 | 2,544,875 | 2,762,252 | 2,979,628 | 3,197,006 | 3,414,979 | 3,632,356 | 3,849,733 | 4,067,110 | |||
| Intangible Assets | 1,782,967 | 2,353,397 | 2,902,749 | 3,422,973 | 3,918,425 | 4,389,002 | 4,837,231 | 5,266,500 | 5,675,273 | 6,062,417 | 6,433,185 | 6,785,293 | 7,118,812 | 7,439,139 | 7,744,171 |
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 1,782,967 | 4,245,545 | 4,794,897 | 5,532,498 | 6,245,327 | 6,933,877 | 7,599,483 | 8,246,128 | 8,872,279 | 9,477,396 | 10,065,541 | 10,635,026 | 11,185,922 | 7,439,139 | 7,744,171 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 113,948 | 108,906 | 2,845,188 | ||||||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 1,337,991 | 1,355,579 | 1,339,387 | 1,349,718 | 1,362,413 | 1,378,036 | 897,184 | 484,586 | 461,058 | 441,773 | 435,705 | 425,016 | |||
| Cash | 978 | 2,802 | 2 | 1,000 | 187 | 190 | 2,705 | 2,747 | 204,765 | 503 | |||||
| misc current assets | |||||||||||||||
| total current assets | 1,337,991 | 1,355,579 | 1,339,387 | 1,350,696 | 1,362,413 | 1,380,838 | 897,186 | 484,586 | 462,058 | 441,960 | 435,895 | 427,721 | 116,695 | 313,671 | 2,845,691 |
| total assets | 3,120,958 | 5,601,124 | 6,134,284 | 6,883,194 | 7,607,740 | 8,314,715 | 8,496,669 | 8,730,714 | 9,334,337 | 9,919,356 | 10,501,436 | 11,062,747 | 11,302,617 | 7,752,810 | 10,589,862 |
| Bank overdraft | 7 | 7 | 23 | ||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 2,658 | 2,658 | 2,658 | ||||||||||||
| Group/Directors Accounts | 2,095 | 4,753 | |||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 850,467 | 860,091 | 850,716 | 856,987 | 866,506 | 875,433 | 417,957 | 31,994 | 17,032 | 2,630 | 2,628 | ||||
| total current liabilities | 850,474 | 860,098 | 850,739 | 856,987 | 866,506 | 875,433 | 417,957 | 31,994 | 17,032 | 2,630 | 4,723 | 4,753 | 2,658 | 2,658 | 2,658 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 850,474 | 860,098 | 850,739 | 856,987 | 866,506 | 875,433 | 417,957 | 31,994 | 17,032 | 2,630 | 4,723 | 4,753 | 2,658 | 2,658 | 2,658 |
| net assets | 2,270,484 | 4,741,026 | 5,283,545 | 6,026,207 | 6,741,234 | 7,439,282 | 8,078,712 | 8,698,720 | 9,317,305 | 9,916,726 | 10,496,713 | 11,057,994 | 11,299,959 | 7,750,152 | 10,587,204 |
| total shareholders funds | 2,270,484 | 4,741,026 | 5,283,545 | 6,026,207 | 6,741,234 | 7,439,282 | 8,078,712 | 8,698,720 | 9,317,305 | 9,916,726 | 10,496,713 | 11,057,994 | 11,299,959 | 7,750,152 | 10,587,204 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -1,352,998 | 508,167 | 262,412 | 248,144 | 209,921 | 483,103 | 431,777 | 450,263 | 411,993 | ||||||
| Depreciation | 1,892,148 | 217,377 | 217,377 | 217,973 | 217,377 | 217,376 | 217,378 | 217,973 | 217,377 | 217,377 | 217,377 | ||||
| Amortisation | 570,430 | 520,224 | 495,452 | 470,577 | 448,229 | 429,269 | 408,773 | 387,144 | 370,768 | 352,108 | 333,519 | 320,327 | 305,032 | 289,680 | |
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -17,588 | 16,192 | -10,331 | -12,695 | -15,623 | 480,852 | 412,598 | 23,528 | 19,285 | 6,068 | 10,689 | 311,068 | 5,042 | -2,736,282 | 2,845,188 |
| Creditors | -2,658 | 2,658 | |||||||||||||
| Accruals and Deferred Income | -9,624 | 9,375 | -6,271 | -9,519 | -8,927 | 457,476 | 385,963 | 14,962 | 14,402 | 2 | 2,628 | ||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 1,117,544 | 501,350 | 1,004,073 | 964,149 | 905,167 | 1,125,333 | 1,051,787 | 1,067,848 | 1,012,227 | ||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -2,095 | -2,658 | 4,753 | ||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 50 | ||||||||||||||
| cash flow from financing | -2,470,542 | -542,519 | -742,662 | -715,027 | -698,048 | -639,380 | -620,008 | -618,585 | -599,421 | -582,082 | -563,939 | -237,212 | |||
| cash and cash equivalents | |||||||||||||||
| cash | -978 | 978 | -2,802 | 2,800 | 2 | -1,000 | 813 | -3 | -2,515 | -42 | -202,018 | 204,262 | 503 | ||
| overdraft | -16 | 23 | |||||||||||||
| change in cash | 16 | -1,001 | 978 | -2,802 | 2,800 | 2 | -1,000 | 813 | -3 | -2,515 | -42 | -202,018 | 204,262 | 503 |
micro fusion 2005-3 llp Credit Report and Business Information
Micro Fusion 2005-3 Llp Competitor Analysis
Perform a competitor analysis for micro fusion 2005-3 llp by selecting its closest rivals, whether from the industry sector, other small companies, companies in W1W area or any other competitors across 12 key performance metrics.
micro fusion 2005-3 llp Ownership
MICRO FUSION 2005-3 LLP group structure
Micro Fusion 2005-3 Llp has no subsidiary companies.
Ultimate parent company
MICRO FUSION 2005-3 LLP
OC308885
micro fusion 2005-3 llp directors
Micro Fusion 2005-3 Llp currently has 35 directors. The longest serving directors include Mr Mohammed Khanzada (Feb 2006) and Mr Reginald Winch (Feb 2006).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mohammed Khanzada | England | 67 years | Feb 2006 | - | LLP Member |
| Mr Reginald Winch | United Kingdom | 60 years | Feb 2006 | - | LLP Member |
| Mr Andrew Frost | England | 59 years | Feb 2006 | - | LLP Member |
| Mr Steven Barker | England | 67 years | Feb 2006 | - | LLP Member |
| Mr Nigel Forsyth | England | 70 years | Feb 2006 | - | LLP Member |
| Mr David Lewis | United Kingdom | 54 years | Feb 2006 | - | LLP Member |
| Ms Shirley Richardson | 88 years | Feb 2006 | - | LLP Member | |
| Ms Lucinda Chambers | 65 years | Feb 2006 | - | LLP Member | |
| Mr Christopher Steer | United Arab Emirates | 57 years | Feb 2006 | - | LLP Member |
| Mr David Mears | 59 years | Feb 2006 | - | LLP Member |
P&L
April 2024turnover
1.1m
+4%
operating profit
-1.4m
-366%
gross margin
49.6%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
2.3m
-0.52%
total assets
3.1m
-0.44%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
micro fusion 2005-3 llp company details
company number
OC308885
Type
Other
industry
incorporation date
August 2004
age
21
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
micro-fusion 2004-9 llp (June 2005)
accountant
-
auditor
-
address
27/28 eastcastle street, london, W1W 8DH
Bank
BARCLAYS BANK PLC
Legal Advisor
-
micro fusion 2005-3 llp 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 5 charges/mortgages relating to micro fusion 2005-3 llp. Currently there are 5 open charges and 0 have been satisfied in the past.
micro fusion 2005-3 llp 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 MICRO FUSION 2005-3 LLP. This can take several minutes, an email will notify you when this has completed.
micro fusion 2005-3 llp Companies House Filings - See Documents
| date | description | view/download |
|---|
