Pomanda estimates the enterprise value of EVIL MACHINES LIMITED at £18.6k based on a Turnover of £37k and 0.5x industry multiple (adjusted for size and gross margin).
evil machines limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EVIL MACHINES LIMITED at £0 based on an EBITDA of £0 and a 3.24x industry multiple (adjusted for size and gross margin).
evil machines limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EVIL MACHINES LIMITED at £0 based on Net Assets of £-6.4k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Evil Machines LimitedOverview
Evil Machines Limited is a live company located in glasgow, G77 6AH with a Companies House number of SC259039. It operates in the other information technology service activities sector, SIC Code 62090. Founded in November 2003, it's largest shareholder is
andrew hynes
with a 100% stake. Evil Machines Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£37k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Evil Machines Limited a 1.5 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 Rating1.5out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £37k, make it smaller than the average company (£7.6m)
£37k - Evil Machines Limited
£7.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (9%)
6% - Evil Machines Limited
9% - Industry AVG
Production
with a gross margin of 24.3%, this company has a higher cost of product (48.2%)
24.3% - Evil Machines Limited
48.2% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Evil Machines Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - Evil Machines Limited
43 - Industry AVG
Pay Structure
on an average salary of £72.7k, the company has an equivalent pay structure (£72.7k)
£72.7k - Evil Machines Limited
£72.7k - Industry AVG
Efficiency
resulting in sales per employee of £37k, this is less efficient (£178.1k)
£37k - Evil Machines Limited
£178.1k - Industry AVG
Debtor Days
it gets paid by customers after 4 days, this is earlier than average (51 days)
4 days - Evil Machines Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 97 days, this is slower than average (35 days)
97 days - Evil Machines Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Evil Machines Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Evil Machines Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 641.2%, this is a higher level of debt than the average (63.1%)
641.2% - Evil Machines Limited
63.1% - Industry AVG
EVIL MACHINES LIMITED financials
EXPORT
Evil Machines Limited's latest turnover from March 2024 is estimated at £37 thousand and the company has net assets of -£6.4 thousand. According to their latest financial statements, Evil Machines Limited has 1 employee and maintains cash reserves of 0 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
Mar 2011
Mar 2010
Turnover
37,028
34,604
31,968
31,481
33,465
34,150
5,148
5,334
13,923
14,002
13,312
282
758
11,605
16,578
Other Income Or Grants
Cost Of Sales
28,015
25,766
23,862
23,884
25,559
25,679
3,783
3,838
9,920
9,902
9,323
194
520
8,084
11,334
Gross Profit
9,014
8,837
8,107
7,597
7,906
8,471
1,365
1,496
4,004
4,099
3,990
88
239
3,520
5,244
Admin Expenses
9,014
8,837
8,107
7,597
7,906
8,471
1,365
1,494
4,150
4,536
4,654
575
5,126
7,456
-417
Operating Profit
2
-146
-437
-664
-487
-4,887
-3,936
5,661
Interest Payable
Interest Receivable
1
2
2
3
2
15
15
Pre-Tax Profit
3
-144
-435
-661
-485
-4,872
-3,921
5,661
Tax
-1,585
Profit After Tax
2
-144
-435
-661
-485
-4,872
-3,921
4,076
Dividends Paid
Retained Profit
2
-144
-435
-661
-485
-4,872
-3,921
4,076
Employee Costs
72,660
69,771
66,062
62,685
59,573
60,150
57,319
55,241
53,333
53,490
51,924
50,105
50,283
48,464
48,226
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
2
-146
-437
-664
-487
-4,007
4,009
12,984
* 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
Mar 2011
Mar 2010
Tangible Assets
731
731
731
731
731
731
731
731
731
731
731
731
731
1,611
1,164
Intangible Assets
7,050
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
731
731
731
731
731
731
731
731
731
731
731
731
731
1,611
8,214
Stock & work in progress
Trade Debtors
459
459
459
459
459
459
459
459
4,003
Group Debtors
Misc Debtors
Cash
459
459
519
777
106
5,950
40
misc current assets
total current assets
459
459
459
459
459
459
459
459
459
459
519
777
106
5,950
4,043
total assets
1,190
1,190
1,190
1,190
1,190
1,190
1,190
1,190
1,190
1,190
1,250
1,508
837
7,561
12,257
Bank overdraft
Bank loan
Trade Creditors
7,504
7,504
7,504
7,504
7,504
7,504
7,504
7,504
7,456
7,486
7,111
157
450
7,404
8,179
Group/Directors Accounts
6,551
5,102
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
7,504
7,504
7,504
7,504
7,504
7,504
7,504
7,504
7,456
7,486
7,111
6,708
5,552
7,404
8,179
loans
hp & lease commitments
Accruals and Deferred Income
126
126
126
126
126
126
126
126
other liabilities
174
provisions
total long term liabilities
126
126
126
126
126
126
126
126
174
total liabilities
7,630
7,630
7,630
7,630
7,630
7,630
7,630
7,630
7,630
7,486
7,111
6,708
5,552
7,404
8,179
net assets
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,296
-5,861
-5,200
-4,715
157
4,078
total shareholders funds
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,440
-6,296
-5,861
-5,200
-4,715
157
4,078
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
Mar 2011
Mar 2010
Operating Activities
Operating Profit
2
-146
-437
-664
-487
-4,887
-3,936
5,661
Depreciation
880
895
273
Amortisation
7,050
7,050
Tax
-1,585
Stock
Debtors
459
-4,003
4,003
Creditors
48
-30
375
6,954
-293
-6,954
-775
8,179
Accruals and Deferred Income
126
Deferred Taxes & Provisions
Cash flow from operations
-283
-176
-62
6,290
-780
-10,961
7,237
15,575
Investing Activities
capital expenditure
-1,342
-15,537
Change in Investments
cash flow from investments
-1,342
-15,537
Financing Activities
Bank loans
Group/Directors Accounts
-6,551
1,449
5,102
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-174
174
share issue
-2
2
interest
1
2
2
3
2
15
15
cash flow from financing
-175
176
2
-6,548
1,451
5,117
15
2
cash and cash equivalents
cash
-459
-60
-258
671
-5,844
5,910
40
overdraft
change in cash
-459
-60
-258
671
-5,844
5,910
40
evil machines 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 evil machines limited. Get real-time insights into evil machines limited's credit score, group structure and payment trends.
Perform a competitor analysis for evil machines limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in G77 area or any other competitors across 12 key performance metrics.
evil machines limited Ownership
EVIL MACHINES LIMITED group structure
Evil Machines Limited has no subsidiary companies.
Ultimate parent company
EVIL MACHINES LIMITED
SC259039
EVIL MACHINES LIMITED Shareholders
The sole shareholder of Evil Machines Limited is Andrew Hynes.
andrew hynes
100%
evil machines limited directors
Evil Machines Limited currently has 1 director, Mr Andrew Hynes serving since Nov 2003.
62090 - Other information technology and computer service activities
incorporation date
November 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
223 ayr road, newton mearns, glasgow, renfrewshire, G77 6AH
Bank
-
Legal Advisor
-
evil machines 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 evil machines limited.
evil machines 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 EVIL MACHINES LIMITED. This can take several minutes, an email will notify you when this has completed.
evil machines limitedCompanies House Filings - See Documents
