Pomanda estimates the enterprise value of MOF FEEDER B (GP) LIMITED at £163 based on a Turnover of £329 and 0.5x industry multiple (adjusted for size and gross margin).
mof feeder b (gp) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MOF FEEDER B (GP) LIMITED at £0 based on an EBITDA of £-16 and a 3.55x industry multiple (adjusted for size and gross margin).
mof feeder b (gp) limitedEstimated Valuation
£2
Pomanda estimates the enterprise value of MOF FEEDER B (GP) LIMITED at £2 based on Net Assets of £1 and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mof Feeder B (gp) LimitedOverview
Mof Feeder B (gp) Limited is a live company located in edinburgh, EH3 8RY with a Companies House number of SC420600. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2012, it's largest shareholder is
mansford llp
with a 100% stake. Mof Feeder B (gp) Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£329 with
declining
growth in recent years.
Pomanda's financial health check has awarded Mof Feeder B (Gp) Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
6 Weak
Size
annual sales of £329, make it smaller than the average company (£3.7m)
£329 - Mof Feeder B (gp) Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -82%, show it is growing at a slower rate (8.3%)
-82% - Mof Feeder B (gp) Limited
8.3% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (37.9%)
37.9% - Mof Feeder B (gp) Limited
37.9% - Industry AVG
Profitability
an operating margin of -4.9% make it less profitable than the average company (5.7%)
-4.9% - Mof Feeder B (gp) Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (22)
1 - Mof Feeder B (gp) Limited
22 - Industry AVG
Pay Structure
on an average salary of £46.6k, the company has an equivalent pay structure (£46.6k)
£46.6k - Mof Feeder B (gp) Limited
£46.6k - Industry AVG
Efficiency
resulting in sales per employee of £329, this is less efficient (£145.7k)
£329 - Mof Feeder B (gp) Limited
£145.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Mof Feeder B (gp) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Mof Feeder B (gp) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mof Feeder B (gp) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 52 weeks, this is more cash available to meet short term requirements (26 weeks)
52 weeks - Mof Feeder B (gp) Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (59%)
99.9% - Mof Feeder B (gp) Limited
59% - Industry AVG
MOF FEEDER B (GP) LIMITED financials
EXPORT
Mof Feeder B (Gp) Limited's latest turnover from March 2024 is £329 and the company has net assets of £1. According to their latest financial statements, we estimate that Mof Feeder B (Gp) Limited has 1 employee and maintains cash reserves of £1.4 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
Turnover
329
55,571
55,601
53,205
25,187
32,891
46,946
64,797
99,583
130,003
92,470
23,733
Other Income Or Grants
Cost Of Sales
204
34,131
34,543
33,397
15,618
20,474
29,162
39,639
62,164
82,400
59,033
15,051
Gross Profit
125
21,440
21,058
19,809
9,569
12,417
17,784
25,158
37,419
47,603
33,437
8,682
Admin Expenses
141
21,444
21,058
19,809
9,570
12,418
17,785
25,160
37,422
47,606
33,440
8,682
Operating Profit
-16
-4
-1
-1
-1
-2
-3
-3
-3
Interest Payable
Interest Receivable
16
4
1
1
1
2
3
3
3
Pre-Tax Profit
Tax
Profit After Tax
Dividends Paid
Retained Profit
Employee Costs
46,645
44,767
42,245
40,135
39,751
38,576
36,364
35,565
107,076
106,745
105,942
104,443
Number Of Employees
1
1
1
1
1
1
1
1
3
3
3
3
EBITDA*
-16
-4
-1
-1
-1
-2
-3
-3
-3
* 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
Tangible Assets
Intangible Assets
Investments & Other
1
1
1
1
1
1
1
1
1
1
1
1
Debtors (Due After 1 year)
Total Fixed Assets
1
1
1
1
1
1
1
1
1
1
1
1
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
5
69
64
72
72
Cash
1,439
1,768
1,802
1,840
2,878
2,910
2,960
2,988
2,942
2,969
2,996
4,000
misc current assets
total current assets
1,439
1,768
1,802
1,840
2,878
2,915
2,960
2,988
3,011
3,033
3,068
4,072
total assets
1,440
1,769
1,803
1,841
2,879
2,916
2,961
2,989
3,012
3,034
3,069
4,073
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
2,915
2,952
2,988
3,011
4,072
other short term finances
hp & lease commitments
other current liabilities
1,439
1,768
1,802
1,840
2,878
8
3,033
3,068
total current liabilities
1,439
1,768
1,802
1,840
2,878
2,915
2,960
2,988
3,011
3,033
3,068
4,072
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,439
1,768
1,802
1,840
2,878
2,915
2,960
2,988
3,011
3,033
3,068
4,072
net assets
1
1
1
1
1
1
1
1
1
1
1
1
total shareholders funds
1
1
1
1
1
1
1
1
1
1
1
1
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Operating Activities
Operating Profit
-16
-4
-1
-1
-1
-2
-3
-3
-3
Depreciation
Amortisation
Tax
Stock
Debtors
-5
5
-69
5
-8
72
Creditors
Accruals and Deferred Income
-329
-34
-38
-1,038
2,878
-8
8
-3,033
-35
3,068
Deferred Taxes & Provisions
Cash flow from operations
-345
-38
-38
-1,038
2,882
-14
7
67
-3,041
-30
3,065
-72
Investing Activities
capital expenditure
Change in Investments
1
cash flow from investments
-1
Financing Activities
Bank loans
Group/Directors Accounts
-2,915
-37
-36
-23
3,011
-4,072
4,072
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
16
4
1
1
1
2
3
3
3
cash flow from financing
16
4
-2,914
-36
-35
-21
3,014
3
-4,069
4,073
cash and cash equivalents
cash
-329
-34
-38
-1,038
-32
-50
-28
46
-27
-27
-1,004
4,000
overdraft
change in cash
-329
-34
-38
-1,038
-32
-50
-28
46
-27
-27
-1,004
4,000
mof feeder b (gp) 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 mof feeder b (gp) limited. Get real-time insights into mof feeder b (gp) limited's credit score, group structure and payment trends.
Perform a competitor analysis for mof feeder b (gp) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.
mof feeder b (gp) limited Ownership
MOF FEEDER B (GP) LIMITED group structure
Mof Feeder B (Gp) Limited has no subsidiary companies.
The sole shareholder of Mof Feeder B (Gp) Limited is Mansford Llp.
mansford llp
100%
mof feeder b (gp) limited directors
Mof Feeder B (Gp) Limited currently has 2 directors.
The longest serving directors include
Mr Oliver Smith (Mar 2012) and
Mr Charles Knight (Mar 2012).
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 mof feeder b (gp) limited.
mof feeder b (gp) 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 MOF FEEDER B (GP) LIMITED. This can take several minutes, an email will notify you when this has completed.
mof feeder b (gp) limitedCompanies House Filings - See Documents
