M - Integrated Solutions

M is a globally recognised and award-winning marketing, communications, events, digital and creative company that delivers brand activations with qualification and impact. We define trends, shape industries and generate life for international movements. We have worked with some of the world’s most recognisable brands, political leaders and organisations to create experiences, innovations and movements of real consequence. Working with your values, ethos and people, we apply qualified creative and strategic expertise to reimagine your story with clarity. We tell stories that stand apart. We are a unified family of specialists: a collection of thinkers, creators and communicators with a shared fascination for the new, the exciting, and the meaningful. We are focused and curious, and we are proud to create work that captivates.

Revenue(FY, 2017)

£19.5 M

Type

Private

Isleworth, GB

Size (employees)

76 (est)+5%

Website

m-is.com

M - Integrated Solutions is headquartered in Isleworth, GB

Report incorrect company information

M - Integrated Solutions Office Locations

M - Integrated Solutions has an office in Isleworth

Isleworth, GB (HQ)

10 Church St

Show all (1)

Report incorrect company information

M - Integrated Solutions Financials and Metrics

M - Integrated Solutions Financials

M - Integrated Solutions's revenue was reported to be £19.52 m in FY, 2017

Summary

GBP
Revenue (FY, 2017)	19.5 m
Gross profit (FY, 2017)	7.2 m
Gross profit margin (FY, 2017), %	36.7%
Net income (FY, 2017)	609 k
EBITDA (FY, 2017)	921.6 k
EBIT (FY, 2017)	626.1 k
Cash (31-Dec-2017)	6.8 m

Income Statement

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Revenue	5.3 m	14.8 m	8.4 m	10.8 m	10.3 m	19 m	23 m	27 m	20.6 m	25.2 m	19.5 m
Revenue growth, %								18%	(24%)	23%
Cost of goods sold	3.4 m	10.6 m	5 m	6.2 m	5.9 m	14.3 m	17 m	19.4 m	13.5 m	16.9 m	12.4 m
Gross profit	1.8 m	4.2 m	3.4 m	4.5 m	4.4 m	4.8 m	6 m	7.7 m	7 m	8.2 m	7.2 m

show all

Balance Sheet

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Cash	855.3 k	592.2 k	133.2 k	1.1 m	1.8 m	4.9 m	5.9 m	5 m	5.6 m	4.7 m	6.8 m
Accounts Receivable	3.3 m	1.9 m	1.7 m	546.2 k	2.3 m	1.5 m	1.8 m	1.9 m	1.5 m	3.1 m	3.2 m
Inventories	565 k	246.1 k
Current Assets	6 m	3.4 m	2.9 m	2 m	4.2 m	6.6 m	9.3 m	7.5 m	7.5 m	8.6 m	10.7 m

show all

Cash Flow

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Net Income	126 k	395.3 k	85.3 k	420.3 k	391.8 k	443.4 k	782 k	1.5 m	843.5 k	1.3 m	609 k
Cash From Operating Activities	158.3 k	1.1 m	(384.7 k)	1.8 m	1.1 m	3.5 m	1.5 m	2.6 m	916 k	943.2 k	2.6 m
Dividends Paid				201.6 k	100.8 k	120 k	120 k	200 k	1.5 m		120 k
Cash From Financing Activities	164.4 k	1.6 k			(211.7 k)	(106.3 k)	(106.3 k)	(170.9 k)	(84 k)	58.5 k	(92.4 k)